Emmi AG (SWX:EMMN)
Switzerland
· Delayed Price · Currency is CHF 811.00
-6.00 (-0.73%)
At close: Mar 9, 2026
Emmi AG Cash Flow Statement
Financials in millions CHF. Fiscal year is January - December.
Millions CHF. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 227.06 | 220.29 | 186.27 | 182.55 | 216.74 | Upgrade
|
| Depreciation & Amortization | 150.16 | 121.08 | 110.25 | 106.82 | 103.71 | Upgrade
|
| Other Amortization | 6.41 | 4.66 | 4.43 | 4.45 | 5.04 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.43 | -0.59 | -0.72 | -0.88 | -2.96 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.06 | 2.21 | 2.89 | 15.11 | 1.9 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 34.15 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 0.18 | 0.58 | -0.87 | 0.15 | -3.72 | Upgrade
|
| Other Operating Activities | 43.16 | 20.98 | 11.81 | 11.38 | -0.78 | Upgrade
|
| Change in Accounts Receivable | -12.37 | -24.05 | 32.26 | -66.14 | -19.28 | Upgrade
|
| Change in Inventory | -51.14 | 6.43 | 7.35 | -76.15 | -50.74 | Upgrade
|
| Change in Accounts Payable | 23.39 | 40.04 | -36.63 | 39.19 | 14.86 | Upgrade
|
| Change in Other Net Operating Assets | 9.53 | 15.26 | 18.95 | -8.14 | -4.87 | Upgrade
|
| Operating Cash Flow | 397.01 | 406.88 | 370.15 | 208.35 | 259.91 | Upgrade
|
| Operating Cash Flow Growth | -2.43% | 9.92% | 77.66% | -19.84% | -24.13% | Upgrade
|
| Capital Expenditures | -155.92 | -114.39 | -147.53 | -200.26 | -151.2 | Upgrade
|
| Sale of Property, Plant & Equipment | 5.4 | 1.51 | 1.69 | 1.99 | 4.17 | Upgrade
|
| Cash Acquisitions | -49.65 | -844.88 | -4.75 | -23.54 | -276.83 | Upgrade
|
| Sale (Purchase) of Intangibles | -6.6 | -9.49 | -2.39 | -4.31 | -6.22 | Upgrade
|
| Investment in Securities | -0.56 | -0.6 | 12.6 | - | - | Upgrade
|
| Other Investing Activities | 3.98 | 7.34 | 3.39 | 2.94 | 1.35 | Upgrade
|
| Investing Cash Flow | -202.87 | -962.93 | -135.83 | -228.17 | -428.66 | Upgrade
|
| Long-Term Debt Issued | - | 624.83 | 208.55 | 108.94 | 200.42 | Upgrade
|
| Total Debt Issued | - | 624.83 | 208.55 | 108.94 | 200.42 | Upgrade
|
| Short-Term Debt Repaid | -6.17 | -30.64 | -8.44 | -65.84 | -1.06 | Upgrade
|
| Long-Term Debt Repaid | -15.02 | - | -200 | - | -2.83 | Upgrade
|
| Total Debt Repaid | -21.19 | -30.64 | -208.44 | -65.84 | -3.9 | Upgrade
|
| Net Debt Issued (Repaid) | -21.19 | 594.19 | 0.11 | 43.1 | 196.52 | Upgrade
|
| Common Dividends Paid | -88.27 | -82.92 | -77.57 | -74.9 | -69.55 | Upgrade
|
| Other Financing Activities | -2.53 | -3.31 | -3.61 | 8.7 | -5.68 | Upgrade
|
| Financing Cash Flow | -112 | 507.95 | -81.08 | -23.09 | 121.29 | Upgrade
|
| Foreign Exchange Rate Adjustments | -9.27 | 2.65 | -6.32 | -2.17 | 0.07 | Upgrade
|
| Net Cash Flow | 72.87 | -45.45 | 146.92 | -45.09 | -47.39 | Upgrade
|
| Free Cash Flow | 241.09 | 292.48 | 222.62 | 8.08 | 108.71 | Upgrade
|
| Free Cash Flow Growth | -17.57% | 31.38% | 2653.84% | -92.56% | -50.60% | Upgrade
|
| Free Cash Flow Margin | 5.08% | 6.73% | 5.25% | 0.19% | 2.78% | Upgrade
|
| Free Cash Flow Per Share | 45.06 | 54.67 | 41.61 | 1.51 | 20.32 | Upgrade
|
| Cash Interest Paid | 28.82 | 20.62 | 19.11 | 15.71 | 6.99 | Upgrade
|
| Cash Income Tax Paid | 40.28 | 35.17 | 42.95 | 41.87 | 47.18 | Upgrade
|
| Levered Free Cash Flow | 204.17 | 182.57 | 161.95 | -50.27 | 60.13 | Upgrade
|
| Unlevered Free Cash Flow | 222.64 | 196.34 | 173.82 | -40.12 | 64.55 | Upgrade
|
| Change in Working Capital | -30.59 | 37.68 | 21.93 | -111.23 | -60.04 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.