Consolidated Cash Flow Statement

in CHF 1'000

Notes

2025

2024

Net income

74'871

72'274

Income taxes

14'963

13'511

Depreciation of property, plant and equipment and intangible assets

13

38'015

35'985

Other non-cash items

5'308

(5'247)

Loss/profit from the disposal of property, plant and equipment

(13)

(219)

Change in trade receivables

52'771

(76'400)

Change in inventories

(16'000)

10'006

Change in other receivables and accrued income

(4'752)

(6'779)

Change in trade payables

(34'326)

51'930

Change in other liabilities and accrued liabilities

7'030

6'311

Change in provisions

3'970

2'001

Income tax paid

(14'324)

(13'107)

Interest paid

(123)

(75)

Cash flow from operating activities

127'390

90'191

Purchases of property, plant and equipment

21

(48'657)

(32'321)

Proceeds from sale of property, plant and equipment

21

279

279

Purchases of intangible assets

22

(8'969)

(7'025)

Purchases and disposals of financial assets

36

(30)

Purchases and sales of marketable securities

16

10'000

45'000

Interest received

1'841

2'274

Cash outflow from acquisitions and disposals

3

(2'410)

Cash flow from investing activities

(47'880)

8'177

Payment of dividend

(35'080)

(31'388)

Payment of dividend to minority interests

(872)

(447)

Purchase of treasury shares

(2'260)

(1'640)

Cash flow from financing activities

(38'212)

(33'475)

Effect of exchange rate changes on cash

(4'307)

1'140

Net change in cash and cash equivalents

36'991

66'033

Cash and cash equivalents at beginning of year

174'133

108'100

Cash and cash equivalents at end of year

15

211'124

174'133

Net change in cash and cash equivalents

36'991

66'033

Included in the cash flow from investing activities

Government grants related to property, plant and equipment

33

119

The notes are an integral part of the consolidated financial statements.

back to top