Galenica AG
SIX:GALE
Cash Flow Statement
Cash Flow Statement
Galenica AG
Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
119
|
117
|
148
|
156
|
125
|
127
|
173
|
186
|
168
|
172
|
166
|
157
|
166
|
|
Depreciation & Amortization |
40
|
39
|
41
|
66
|
91
|
94
|
96
|
97
|
98
|
100
|
100
|
103
|
103
|
|
Other Non-Cash Items |
(4)
|
5
|
40
|
37
|
6
|
9
|
(39)
|
(38)
|
0
|
(5)
|
8
|
8
|
(3)
|
|
Cash Taxes Paid |
(5)
|
(4)
|
50
|
51
|
(16)
|
(12)
|
(11)
|
(16)
|
(16)
|
(8)
|
(6)
|
6
|
7
|
|
Cash Interest Paid |
2
|
1
|
2
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
9
|
|
Change in Working Capital |
(10)
|
(7)
|
(55)
|
(92)
|
29
|
11
|
(6)
|
53
|
66
|
(33)
|
(38)
|
(65)
|
(40)
|
|
Cash from Operating Activities |
144
N/A
|
154
+7%
|
174
+12%
|
167
-4%
|
250
+50%
|
240
-4%
|
224
-7%
|
298
+33%
|
333
+12%
|
234
-30%
|
237
+1%
|
203
-14%
|
226
+11%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(54)
|
(39)
|
(47)
|
(53)
|
(54)
|
(55)
|
(56)
|
(54)
|
(60)
|
(66)
|
(70)
|
(72)
|
(76)
|
|
Other Items |
9
|
(25)
|
(40)
|
(72)
|
(81)
|
(25)
|
(60)
|
(95)
|
(28)
|
(12)
|
(56)
|
(67)
|
(48)
|
|
Cash from Investing Activities |
(45)
N/A
|
(65)
-42%
|
(88)
-35%
|
(124)
-42%
|
(135)
-8%
|
(80)
+41%
|
(116)
-44%
|
(149)
-29%
|
(88)
+41%
|
(78)
+12%
|
(127)
-62%
|
(140)
-10%
|
(124)
+11%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
(39)
|
(39)
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
(1)
|
(6)
|
|
Net Issuance of Debt |
28
|
(11)
|
1
|
26
|
(49)
|
(24)
|
(54)
|
(44)
|
(54)
|
(154)
|
(77)
|
43
|
38
|
|
Cash Paid for Dividends |
0
|
(81)
|
(81)
|
(84)
|
(84)
|
(89)
|
(89)
|
(89)
|
(90)
|
(105)
|
(105)
|
(111)
|
(110)
|
|
Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
0
|
(0)
|
|
Cash from Financing Activities |
(12)
N/A
|
(131)
-1 027%
|
(77)
+41%
|
(55)
+29%
|
(130)
-136%
|
(111)
+15%
|
(139)
-26%
|
(130)
+7%
|
(140)
-8%
|
(259)
-85%
|
(181)
+30%
|
(69)
+62%
|
(79)
-15%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
87
N/A
|
(42)
N/A
|
9
N/A
|
(13)
N/A
|
(14)
-14%
|
50
N/A
|
(31)
N/A
|
20
N/A
|
105
+438%
|
(103)
N/A
|
(71)
+31%
|
(6)
+92%
|
22
N/A
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
90
N/A
|
115
+27%
|
126
+10%
|
114
-10%
|
197
+73%
|
185
-6%
|
169
-9%
|
244
+45%
|
273
+12%
|
168
-38%
|
167
-1%
|
130
-22%
|
149
+15%
|