Schaffner Holding AG (SAHN.SW) - Quarterly Cash Flow Statement

Home
SAHN.SW
Financials

500 (CHF) • At close May 15, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) CHF.

	2023 Q4	2023 Q2	2022 Q4	2022 Q2	2021 Q4	2021 Q2	2020 Q4	2020 Q2	2019 Q4	2019 Q2	2018 Q4	2018 Q2	2017 Q4	2017 Q2	2016 Q4	2016 Q2	2015 Q4	2015 Q2	2014 Q4	2014 Q2	2013 Q4	2013 Q2	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1
Operating Activities:
Net Income Numbers are in millions	0	9.804	7.454	5.164	-6.861	4.566	2.159	0.556	3.703	3.504	5.433	3.959	4.576	4.171	-0.258	0.442	5.79	1.91	9.416	3.212	5.899	0.209	0.977	0.977	0.977	0.977	2.538	2.538	2.538	2.538	2.996	2.996	2.996	2.996	-2.734	-2.734	-2.734	-2.734	2.202	2.202	2.202	2.202	1.351	1.351	1.351	1.351	0.896	0.896	0.896	0.896	0.069	0.069	0.069	0.069	0.563	0.563	0.563	0.563	2.065	2.065	2.065	2.065	1.438	1.438	1.438	1.438
Depreciation & Amortization Numbers are in millions	0	2.867	2.871	2.448	5.505	0	5.649	0	4.379	0	4.397	0	4.219	0	4.734	0	3.643	1.112	5.369	0.426	5.099	0.43	1.669	1.669	1.669	1.669	1.323	1.323	1.323	1.323	1.351	1.351	1.351	1.351	1.33	1.33	1.33	1.33	1.329	1.329	1.329	1.329	1.357	1.357	1.357	1.357	1.478	1.478	1.478	1.478	1.784	1.784	1.784	1.784	1.878	1.878	1.878	1.878	2.264	2.264	2.264	2.264	1.874	1.874	1.874	1.874
Deferred Income Tax Numbers are in millions	0	0	0.119	0	-1.531	0	-12.995	0	-0.615	0	5.393	0	9.573	0	0.487	0	-0.463	0	1.07	0	-0.317	-1.93	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	0	0	0	0	0
Stock Based Compensation Numbers are in millions	0	0	0.443	0	0.261	0	0.47	0	0.955	0	0.605	0	0.564	0	0.688	0	0.788	0	0.907	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	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	0	0	-19.862	0	-5.271	0	9.178	0	2.673	0	-4.703	0	-11.687	0	4.424	0	-3.828	0	-3.244	0	8.732	2.168	-1.128	-1.128	-1.128	-1.128	0.502	0.502	0.502	0.502	-3.056	-3.056	-3.056	-3.056	4.93	4.93	4.93	4.93	2.94	2.94	2.94	2.94	-0.962	-0.962	-0.962	-0.962	1.331	1.331	1.331	1.331	3.932	3.932	3.932	3.932	1.461	1.461	1.461	1.461	3.077	3.077	3.077	3.077	1.859	1.859	1.859	1.859
Accounts Receivables Numbers are in millions	0	0	-7.014	0	3.056	0	2.986	0	5.798	0	-2.176	0	-4.555	0	-2.187	0	2.181	0	-0.753	0	-0.044	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	0	0	0	0	0	0
Change In Inventory Numbers are in millions	0	0	-11.352	0	-7.291	0	3.89	0	2.809	0	-3.822	0	-5.582	0	1.012	0	-2.506	0	-1.224	0	1.313	0.328	0.002	0.002	0.002	0.002	0.086	0.086	0.086	0.086	-1.997	-1.997	-1.997	-1.997	0.972	0.972	0.972	0.972	0.355	0.355	0.355	0.355	-0.287	-0.287	-0.287	-0.287	-1.341	-1.341	-1.341	-1.341	0.917	0.917	0.917	0.917	0.724	0.724	0.724	0.724	1.466	1.466	1.466	1.466	1.538	1.538	1.538	1.538
Change In Accounts Payables Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.84	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	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	0	0	-1.496	0	-1.036	0	2.302	0	-5.934	0	1.295	0	-1.55	0	5.599	0	-3.503	0	-1.267	0	7.463	1.84	-1.13	-1.13	-1.13	-1.13	0.416	0.416	0.416	0.416	-1.059	-1.059	-1.059	-1.059	3.958	3.958	3.958	3.958	2.585	2.585	2.585	2.585	-0.676	-0.676	-0.676	-0.676	2.672	2.672	2.672	2.672	3.015	3.015	3.015	3.015	0.738	0.738	0.738	0.738	1.61	1.61	1.61	1.61	0.321	0.321	0.321	0.321
Other Non Cash Items Numbers are in millions	0	6.271	1.137	-4.96	13.829	9.36	7.286	-0.243	8.413	-0.187	3.05	-1.13	12.722	-5.009	0.359	-3.171	2.346	-2.79	2.647	-3.398	-2.078	3.479	-0.638	-0.638	-0.638	-0.638	-0.133	-0.133	-0.133	-0.133	0.537	0.537	0.537	0.537	0.21	0.21	0.21	0.21	-4.922	-4.922	-4.922	-4.922	-0.026	-0.026	-0.026	-0.026	-2.552	-2.552	-2.552	-2.552	-3.087	-3.087	-3.087	-3.087	-1.461	-1.461	-1.461	-1.461	-3.652	-3.652	-3.652	-3.652	-2.492	-2.492	-2.492	-2.492
Operating Cash Flow Numbers are in millions	0	13.208	5.839	-2.244	6.968	13.926	9.445	0.313	11.501	3.317	8.782	2.829	10.394	-0.838	9.947	-2.729	8.739	0.232	15.095	0.24	16.7	4.118	1.146	1.146	1.146	1.146	4.451	4.451	4.451	4.451	1.829	1.829	1.829	1.829	3.951	3.951	3.951	3.951	1.687	1.687	1.687	1.687	1.848	1.848	1.848	1.848	1.307	1.307	1.307	1.307	2.697	2.697	2.697	2.697	2.441	2.441	2.441	2.441	3.753	3.753	3.753	3.753	2.678	2.678	2.678	2.678
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	0	-2.539	-3.601	-2.17	-2.903	-2.926	-3.331	-7.018	-4.252	-4.335	-6.393	-4.495	-3.076	-2.203	-2.74	-1.842	-2.155	-2.594	-4.042	-2.348	-2.589	-2.197	-1.103	-1.103	-1.103	-1.103	-2.084	-2.084	-2.084	-2.084	-1.682	-1.682	-1.682	-1.682	-0.563	-0.563	-0.563	-0.563	0	0	0	0	0.388	0.388	0.388	0.388	-0.024	-0.024	-0.024	-0.024	-1.348	-1.348	-1.348	-1.348	-1.698	-1.698	-1.698	-1.698	-1.574	-1.574	-1.574	-1.574	-1.728	-1.728	-1.728	-1.728
Acquisitions Net Numbers are in millions	0	0	0.006	0	0.215	0	0.154	0	0	0	0	0	0	0	0	0	0	0	0	-8.596	-0.359	0.965	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	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	-0.417	0	0	-0.026	0	-0.627	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.482	-0.482	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.125	-0.125	-0.125	-0.125	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0.535	0.401	0.598	0.1	-0.329	0.329	-0.498	0	0	0	0	0	0	0	0	0	0	0	-0.482	-0.482	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.512	0.512	0.512	0.512	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0	0.003	-0.021	0.021	18.088	0.216	-0.18	0.18	-0.515	1.841	-1.361	-0.483	0.297	1.162	-0.802	2.318	-1.949	0.966	-0.301	-0.488	-1.593	0.583	1.103	1.103	1.103	1.103	2.084	2.084	2.084	2.084	1.682	1.682	1.682	1.682	0.563	0.563	0.563	0.563	0	0	0	0	-0.775	-0.775	-0.775	-0.775	0.024	0.024	0.024	0.024	1.348	1.348	1.348	1.348	1.698	1.698	1.698	1.698	1.574	1.574	1.574	1.574	1.728	1.728	1.728	1.728
Investing Cash Flow Numbers are in millions	0	-2.953	-3.081	-1.748	15.972	-2.61	-4.313	-6.509	-4.641	-2.494	-7.754	-4.978	-2.779	-1.041	-3.542	0.476	-4.104	-1.628	-4.343	-11.432	-4.541	-1.614	-1.103	-1.103	-1.103	-1.103	-2.089	-2.089	-2.089	-2.089	-1.534	-1.534	-1.534	-1.534	-1.271	-1.271	-1.271	-1.271	-1.129	-1.129	-1.129	-1.129	0.148	0.148	0.148	0.148	-0.024	-0.024	-0.024	-0.024	1.432	1.432	1.432	1.432	1.358	1.358	1.358	1.358	1.445	1.445	1.445	1.445	1.408	1.408	1.408	1.408
Financing Activities:
Debt Repayment Numbers are in millions	0	-5.569	-3	-2.353	-23.479	-1.226	-6.457	-8.213	-5.154	-1.495	0	-15.509	0	-7.012	0	-1.847	0	-6.647	0	-17.281	-1.369	-4.472	-0.456	-0.456	-0.456	-0.456	0	0	0	0	-10.679	-10.679	-10.679	-10.679	-1.602	-1.602	-1.602	-1.602	0	0	0	0	-1.43	-1.43	-1.43	-1.43	-0.069	-0.069	-0.069	-0.069	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	0	0	0	0	0	0	-0.34	0.34	0	0	0	0	0	0	0	0	0	0	0	0	0.309	0.309	0.114	0.114	0.114	0.114	0.007	0.007	0.007	0.007	0	0	0	0	0	0	0	0	1.374	1.374	1.374	1.374	0.438	0.438	0.438	0.438	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	-6.108	5.049	-5.691	0.841	-1.868	2.772	-3.173	-0.616	-0.213	0	-1.06	-0.707	-0.352	-0.708	0	-0.868	0	-3.082	0	-1.104	-0.831	-0.956	-0.956	-0.956	-0.956	-2.55	-2.55	-2.55	-2.55	-0.274	-0.274	-0.274	-0.274	0	0	0	0	0	0	0	0	-1.157	-1.157	-1.157	-1.157	-0.44	-0.44	-0.44	-0.44	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	0	0	-2.845	0	-0.633	0	-1.586	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	0	-0.11	-2.953	-0.11	-0.746	-0.11	-1.692	-0.104	-0.106	-4.234	-6.327	-4.232	-8.917	-0.091	-6.2	-4.176	-3.75	-3.736	-9.824	-2.582	-9.418	-1.692	1.298	1.298	1.298	1.298	2.543	2.543	2.543	2.543	10.953	10.953	10.953	10.953	1.602	1.602	1.602	1.602	-1.374	-1.374	-1.374	-1.374	2.15	2.15	2.15	2.15	0.509	0.509	0.509	0.509	0.302	0.302	0.302	0.302	0	0	0	0	0	0	0	0	0.546	0.546	0.546	0.546
Financing Cash Flow Numbers are in millions	0	-11.787	-3.749	-3.448	-24.017	-0.752	-7.303	5.276	-5.876	-2.952	-6.327	10.217	-9.624	6.569	-6.908	-6.023	-4.618	2.911	-12.906	14.699	-10.522	2.78	-2.009	-2.009	-2.009	-2.009	-1.44	-1.44	-1.44	-1.44	-10.898	-10.898	-10.898	-10.898	-0.642	-0.642	-0.642	-0.642	1.021	1.021	1.021	1.021	-2.975	-2.975	-2.975	-2.975	-0.294	-0.294	-0.294	-0.294	-1.733	-1.733	-1.733	-1.733	-22.867	-22.867	-22.867	-22.867	-0.01	-0.01	-0.01	-0.01	-2.572	-2.572	-2.572	-2.572
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	0.091	-0.63	-0.005	-0.281	0.601	-0.107	-0.597	-0.265	0.327	-0.605	0.458	-0.049	0.072	-0.075	-0.054	-0.31	-0.1	0.373	-0.098	-0.285	0.12	-0.022	-0.022	-0.022	-0.022	0.163	0.163	0.163	0.163	4.962	4.962	4.962	4.962	-1.114	-1.114	-1.114	-1.114	-2.046	-2.046	-2.046	-2.046	-0.167	-0.167	-0.167	-0.167	0.005	0.005	0.005	0.005	-2.267	-2.267	-2.267	-2.267	20.456	20.456	20.456	20.456	-5.475	-5.475	-5.475	-5.475	-1.233	-1.233	-1.233	-1.233
Net Change In Cash Numbers are in millions	0	-1.441	-1.622	-7.444	-1.359	11.166	-2.278	-1.516	0.719	-1.802	-5.904	8.526	-2.058	4.762	-0.578	-8.33	-0.293	1.415	-1.781	3.409	-11.407	13.096	-0.995	-0.995	-0.995	-0.995	1.544	1.544	1.544	1.544	-5.641	-5.641	-5.641	-5.641	0.924	0.924	0.924	0.924	-0.467	-0.467	-0.467	-0.467	4.94	4.94	4.94	4.94	-0.074	-0.074	-0.074	-0.074	0.129	0.129	0.129	0.129	1.388	1.388	1.388	1.388	-0.287	-0.287	-0.287	-0.287	0.281	0.281	0.281	0.281
Cash At End Of Period Numbers are in millions	13.519	13.519	14.96	16.582	24.026	25.385	14.219	16.497	18.013	17.294	19.096	25	16.474	18.532	13.771	14.349	19.762	20.055	18.64	20.421	4.253	15.66	2.564	2.564	2.564	2.564	3.559	3.559	3.559	3.559	2.015	2.015	2.015	2.015	7.656	7.656	7.656	7.656	6.732	6.732	6.732	6.732	7.199	7.199	7.199	7.199	2.259	2.259	2.259	2.259	2.333	2.333	2.333	2.333	2.205	2.205	2.205	2.205	0.817	0.817	0.817	0.817	1.104	1.104	1.104	1.104

Schaffner Holding AG

SIX:SAHN.SW Add to watchlist

SIX:SAHN.SW