banner
SIKA.SW image

Sika AG

SIKA.SW

206.2

CHF
+0.20
(+0.10%)
Day's range
205.5
207.5
52 wk Range
178.1
287.6

SIKA.SW Cash Flow

Period EndingDec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016Dec 31, 2015Dec 31, 2014Dec 31, 2013Dec 31, 2012Dec 31, 2011Dec 31, 2010Dec 31, 2009Dec 31, 2008Dec 31, 2007Dec 31, 2006Dec 31, 2005Dec 31, 2004Dec 31, 2003Dec 31, 2002
Net Income1,563,000,0001,062,000,0001,162,500,0001,047,900,000824,500,000751,900,000682,900,000643,500,000563,100,000460,300,000439,000,000342,200,000393,000,000315,500,000403,700,000315,600,000267,400,000346,100,000371,200,000244,700,000209,600,000212,700,000182,800,000
Depreciation & Amortization555,600,000485,300,000384,500,000366,600,000367,100,000322,900,000195,400,000163,000,000156,600,000151,300,000152,200,000140,000,000140,100,000130,300,000137,500,000159,400,000134,100,000127,000,000143,400,000107,500,000111,600,00095,600,000111,500,000
Deferred Income Tax00-790,600,000-772,000,000-766,400,000-115,500,000129,500,00056,400,000-23,900,0005,100,00012,400,000-91,900,00000000000000
Stock-Based Compensation031,600,00021,600,00038,800,00032,200,00027,400,00032,100,00030,100,00026,700,00025,000,00027,000,00024,300,00000000000000
Change in Working Capital-176,600,00071,900,000-326,500,000-324,900,000124,500,00088,100,000-161,600,000-86,500,000-2,800,000-30,100,000-39,400,00067,600,00013,900,000-70,400,000-7,900,000143,100,00016,600,000-70,000,000-71,400,000-36,000,0008,000,00012,200,0005,700,000
Accounts Receivable Change00000000000000000000000
Inventory Change00000000000000000000000
Accounts Payable Change00000000000000000000000
Other Working Capital Change-176,600,00071,900,000-326,500,000-324,900,000124,500,00088,100,000-163,800,000-96,100,000-17,200,000-30,100,000-39,400,00067,600,00000000000000
Other Non-Cash Items-199,200,000-5,400,000648,300,000707,699,999791,500,000139,100,000-134,300,000-98,200,000-7,900,000-20,700,000-24,400,000-100,000-119,700,000-76,100,000-108,500,000-91,800,000-41,300,000-40,400,000-126,800,000-85,200,000-80,700,000-144,600,000-93,100,000
Net Cash Provided by Operating Activities1,742,800,0001,645,400,0001,099,800,0001,064,099,9991,373,400,0001,213,900,000744,000,000651,900,000735,700,000585,800,000554,400,000574,000,000427,300,000299,300,000424,800,000526,300,000376,800,000362,700,000316,400,000231,000,000248,500,000175,900,000206,900,000
Investments in Property, Plant & Equipment-359,000,000-279,900,000-266,000,000-170,600,000-131,699,999-179,700,000-233,400,000-158,500,000-149,500,000-135,600,000-145,500,000-143,600,000-131,300,000-117,100,000-99,900,000-161,200,000-230,300,000-185,800,000-140,000,000-114,300,000-105,900,000-98,700,000-96,600,000
Net Acquisitions-265,200,000-3,235,500,00094,000,000-289,700,000-194,700,000-1,755,399,999-463,400,000-312,099,999-18,100,000-69,500,000-68,800,000-410,900,000-8,500,000-148,600,000-90,600,000-47,900,000-74,600,000-3,700,000-50,400,000-381,400,000-28,700,0003,700,000116,000,000
Purchases of Investments00-3,400,000-9,100,000-5,900,0001,750,099,999-3,200,000-2,700,00018,000,00000000000010,200,0000000
Sales & Maturities of Investments00-69,000,000311,900,000-15,300,000466,600,000314,799,999100,0000000000005,800,0000000
Other Investing Activities43,500,000-100,00069,000,000-311,900,000300,000-1,751,200,000-471,800,000-4,900,001-5,200,000-1,200,0009,700,000-500,000800,0001,800,0009,600,000-4,700,00017,600,0009,500,0003,900,00012,000,00010,000,000187,900,000190,200,000
Net Cash Used for Investing Activities-580,700,000-3,515,500,000-175,400,000-469,400,000-332,000,000-1,930,900,000-705,200,000-478,200,000-172,700,000-206,300,000-204,600,000-555,000,000-139,000,000-263,900,000-180,900,000-213,800,000-287,300,000-180,000,000-170,500,000-483,700,000-124,600,00092,900,000209,600,000
Debt Repayment-216,700,0001,498,100,000378,700,000-260,300,000-260,600,0001,219,500,0002,233,400,000-38,400,000-240,800,000-6,900,000-326,600,000142,200,000271,000,000-313,000,000-22,500,000278,200,000-21,800,000-28,600,000177,700,000345,900,000-153,100,000177,400,000113,700,000
Common Stock Issued34,700,00039,200,00046,200,00041,700,000119,000,00092,300,00062,300,00026,300,00024,100,00021,900,00022,300,00033,800,00039,400,00011,600,00038,800,0006,100,00000100,0001,400,00020,400,00000
Common Stock Repurchased-41,400,000-44,900,000-67,000,000-65,200,000-125,700,000-95,900,000-2,162,200,000-31,400,000-56,700,000-19,000,000-24,200,000-22,100,000-17,900,000000-53,900,000-63,200,0000-1,400,000000
Dividends Paid-264,700,000-492,300,000-445,800,000-354,500,000-326,000,000-290,600,000-281,800,000-243,700,000-198,000,000-182,800,000-144,600,000-129,200,000-113,300,000-112,800,000-112,000,000-111,700,000-111,500,000-79,200,000-48,800,00000-36,200,000-34,600,000
Other Financing Activities-595,800,000-305,200,000-95,700,000-98,300,000-96,800,000-97,700,000-1,300,000-2,000,000-1,900,0000-6,900,000-800,000-5,300,000-16,100,000-1,000,000-600,000-200,000-700,000-1,800,0003,700,0001,700,0005,100,000-68,600,000
Net Cash Used/Provided by Financing Activities-1,083,900,000694,900,000-183,600,000-736,600,000-690,100,000827,600,000-149,600,000-289,200,000-473,300,000-186,800,000-480,000,00023,900,000173,900,000-430,300,000-96,700,000172,000,000-187,400,000-171,700,000127,200,000308,300,000-169,100,000218,700,00079,700,000
Effect of Forex Changes on Cash-14,600,000-54,200,000-42,500,000-1,800,000-27,700,000-29,500,000-13,100,000-1,600,000-9,100,000-17,100,000700,000-8,800,000-4,000,000-7,500,000-10,400,000-1,200,000-21,900,000-600,000-300,0006,500,000-2,000,0008,800,00012,600,000
Net Change in Cash63,600,000-1,229,400,000698,300,000-143,700,000323,600,00081,100,000-123,900,000-117,100,00080,600,000175,600,000-129,500,00034,100,000458,200,000-402,400,000136,800,000483,300,000-119,800,00010,400,000272,800,00059,300,000-47,200,000-144,500,00064,400,000
Cash at End of Period707,500,000643,900,0001,873,300,0001,175,000,0001,318,700,000995,100,000914,000,0001,037,900,0001,155,000,0001,074,400,000898,800,0001,028,300,000994,200,000536,000,000938,400,000801,600,000318,300,000438,100,000427,700,000154,900,00095,600,000142,800,000287,300,000
Cash at Beginning of Period643,900,0001,873,300,0001,175,000,0001,318,700,000995,100,000914,000,0001,037,900,0001,155,000,0001,074,400,000898,800,0001,028,300,000994,200,000536,000,000938,400,000801,600,000318,300,000438,100,000427,700,000154,900,00095,600,000142,800,000287,300,000222,900,000
Operating Cash Flow1,742,800,0001,645,400,0001,099,800,0001,064,099,9991,373,400,0001,213,900,000744,000,000651,900,000735,700,000585,800,000554,400,000574,000,000427,300,000299,300,000424,800,000526,300,000376,800,000362,700,000316,400,000231,000,000248,500,000175,900,000206,900,000
Capital Expenditure-359,000,000-256,800,000-266,000,000-170,600,000-131,699,999-179,700,000-233,400,000-158,500,000-149,500,000-135,600,000-145,500,000-143,600,000-131,300,000-117,100,000-99,900,000-161,200,000-230,300,000-185,800,000-140,000,000-114,300,000-105,900,000-98,700,000-96,600,000
Free Cash Flow1,383,800,0001,365,500,000833,800,000893,499,9991,241,700,0011,034,200,000510,600,000493,400,000586,200,000450,200,000408,900,000430,400,000296,000,000182,200,000324,900,000365,100,000146,500,000176,900,000176,400,000116,700,000142,600,00077,200,000110,300,000