Sandoz Group AG (SWX:SDZ)
Switzerland
· Delayed Price · Currency is CHF 63.94
+0.46 (0.72%)
At close: Mar 9, 2026
Sandoz Group AG Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 |
|---|---|---|---|---|---|---|
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 |
| Net Income | 914 | 1 | 77 | 848 | 908 | Upgrade
|
| Depreciation & Amortization | 524 | 492 | 468 | 458 | 489 | Upgrade
|
| Loss (Gain) From Sale of Assets | -22 | -56 | -10 | -24 | -34 | Upgrade
|
| Asset Writedown & Restructuring Costs | 21 | 10 | 57 | 34 | 36 | Upgrade
|
| Stock-Based Compensation | 102 | 88 | 25 | - | - | Upgrade
|
| Other Operating Activities | -808 | 486 | 408 | -57 | -377 | Upgrade
|
| Change in Accounts Receivable | -103 | 256 | -393 | -184 | -52 | Upgrade
|
| Change in Inventory | 227 | -277 | -578 | -272 | 177 | Upgrade
|
| Change in Accounts Payable | 28 | 25 | 508 | 131 | 93 | Upgrade
|
| Change in Other Net Operating Assets | 711 | -369 | -200 | 289 | 114 | Upgrade
|
| Operating Cash Flow | 1,594 | 656 | 362 | 1,223 | 1,354 | Upgrade
|
| Operating Cash Flow Growth | 142.99% | 81.22% | -70.40% | -9.68% | 23.32% | Upgrade
|
| Capital Expenditures | -493 | -404 | -364 | -278 | -313 | Upgrade
|
| Sale of Property, Plant & Equipment | 7 | 26 | 34 | 9 | 28 | Upgrade
|
| Cash Acquisitions | -260 | -188 | -16 | -32 | -374 | Upgrade
|
| Divestitures | - | 6 | -2 | -7 | 12 | Upgrade
|
| Sale (Purchase) of Intangibles | -265 | -176 | -256 | -117 | -41 | Upgrade
|
| Investment in Securities | -2 | -3 | -3 | -5 | -1 | Upgrade
|
| Other Investing Activities | 33 | -1 | -7 | - | -2 | Upgrade
|
| Investing Cash Flow | -980 | -740 | -614 | -430 | -691 | Upgrade
|
| Short-Term Debt Issued | - | - | 121 | 43 | 23 | Upgrade
|
| Long-Term Debt Issued | 991 | 748 | 6,449 | 16 | 16 | Upgrade
|
| Total Debt Issued | 991 | 748 | 6,570 | 59 | 39 | Upgrade
|
| Short-Term Debt Repaid | -38 | -110 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -831 | -138 | -2,669 | -37 | -43 | Upgrade
|
| Total Debt Repaid | -869 | -248 | -2,669 | -37 | -43 | Upgrade
|
| Net Debt Issued (Repaid) | 122 | 500 | 3,901 | 22 | -4 | Upgrade
|
| Repurchase of Common Stock | - | -12 | - | - | - | Upgrade
|
| Common Dividends Paid | -315 | -215 | - | - | - | Upgrade
|
| Other Financing Activities | -4 | -31 | -2,659 | -791 | -653 | Upgrade
|
| Financing Cash Flow | -197 | 242 | 1,242 | -769 | -657 | Upgrade
|
| Foreign Exchange Rate Adjustments | 131 | -76 | 45 | 10 | -5 | Upgrade
|
| Net Cash Flow | 548 | 82 | 1,035 | 34 | 1 | Upgrade
|
| Free Cash Flow | 1,101 | 252 | -2 | 945 | 1,041 | Upgrade
|
| Free Cash Flow Growth | 336.91% | - | - | -9.22% | 19.38% | Upgrade
|
| Free Cash Flow Margin | 9.87% | 2.43% | -0.02% | 10.15% | 10.76% | Upgrade
|
| Free Cash Flow Per Share | 2.52 | 0.58 | -0.01 | 2.20 | - | Upgrade
|
| Cash Interest Paid | 186 | 205 | 160 | 80 | 62 | Upgrade
|
| Cash Income Tax Paid | 224 | 265 | 245 | 273 | 485 | Upgrade
|
| Levered Free Cash Flow | 924.63 | 623.25 | 991.13 | 773.75 | 664.63 | Upgrade
|
| Unlevered Free Cash Flow | 1,062 | 780.13 | 1,117 | 829.38 | 705.25 | Upgrade
|
| Change in Working Capital | 863 | -365 | -663 | -36 | 332 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.