Annual Financials for Roche Holding AG Part. Cert.
Operating Activities
Fiscal year is January-December. All values CHF millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Net Income before Extraordinaries |
10.87B | 14.11B | 15.07B | 14.94B | 13.53B | |
Net Income Growth |
- | 29.85% | 6.80% | -0.88% | -9.40% | |
Depreciation, Depletion & Amortization |
3.59B | 4.29B | 4.56B | 4.44B | 3.84B | |
Depreciation and Depletion |
2.29B | 2.76B | 2.81B | 2.89B | 2.91B | |
Amortization of Intangible Assets |
1.29B | 1.53B | 1.75B | 1.56B | 938M | |
Deferred Taxes & Investment Tax Credit |
(598M) | (1.18B) | (610M) | (156M) | (1.66B) | |
Deferred Taxes |
(598M) | (1.18B) | (610M) | (156M) | (1.66B) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
5.38B | 4.46B | 1.2B | 2.34B | 4.59B | |
Funds from Operations |
19.23B | 21.68B | 20.22B | 21.56B | 20.31B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
176M | 149M | (2.06B) | (994M) | (2.42B) | |
Receivables |
- | - | - | - | - | |
Accounts Payable |
- | - | - | - | - | |
Other Assets/Liabilities |
- | - | - | - | - | |
Net Operating Cash Flow |
19.41B | 21.83B | 18.16B | 20.57B | 17.89B | |
Net Operating Cash Flow Growth |
- | 12.47% | -16.81% | 13.27% | -13.02% | |
Net Operating Cash Flow / Sales |
34.14% | 35.52% | 31.14% | 32.75% | 28.27% | |
Investing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Capital Expenditures |
(4.92B) | (4.9B) | (6.69B) | (4.55B) | (4.55B) | |
Capital Expenditures (Fixed Assets) |
(4.04B) | (3.5B) | (3.53B) | (3.69B) | (3.45B) | |
Capital Expenditures (Other Assets) |
(879M) | (1.39B) | (3.16B) | (856M) | (1.1B) | |
Capital Expenditures Growth |
- | 0.53% | -36.64% | 32.00% | -0.07% | |
Capital Expenditures / Sales |
-8.66% | -7.97% | -11.47% | -7.24% | -7.19% | |
Net Assets from Acquisitions |
(3.37B) | (4.71B) | (1.18B) | (2.36B) | (245M) | |
Sale of Fixed Assets & Businesses |
147M | 87M | 73M | 68M | 83M | |
Purchase/Sale of Investments |
826M | 827M | (997M) | 363M | 1.13B | |
Purchase of Investments |
(412M) | (221M) | (1.35B) | (201M) | (271M) | |
Sale/Maturity of Investments |
1.24B | 1.05B | 353M | 564M | 1.4B | |
Other Uses |
- | (4M) | (290M) | (71M) | - | |
Other Sources |
104M | 2M | - | - | 19M | |
Net Investing Cash Flow |
(7.22B) | (8.69B) | (9.08B) | (6.55B) | (3.57B) | |
Net Investing Cash Flow Growth |
- | -20.38% | -4.52% | 27.89% | 45.53% | |
Net Investing Cash Flow / Sales |
-12.70% | -14.14% | -15.57% | -10.43% | -5.64% | |
Financing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Cash Dividends Paid - Total |
(7.09B) | (7.45B) | (7.7B) | (7.77B) | (7.45B) | |
Common Dividends |
(7.09B) | (7.45B) | (7.7B) | (7.77B) | (7.45B) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(448M) | (947M) | - | (18.99B) | - | |
Repurchase of Common & Preferred Stk. |
(448M) | (947M) | - | (18.99B) | - | |
Sale of Common & Preferred Stock |
- | - | - | - | - | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
- | - | - | - | - | |
Issuance/Reduction of Debt, Net |
(122M) | (4.4B) | 659M | 16.73B | (5.7B) | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
- | - | - | - | - | |
Issuance of Long-Term Debt |
- | - | - | - | - | |
Reduction in Long-Term Debt |
- | - | - | - | - | |
Other Funds |
(2.43B) | (391M) | (1.83B) | (2.29B) | (2.17B) | |
Other Uses |
(2.45B) | (391M) | (2.39B) | (2.29B) | (2.17B) | |
Other Sources |
12M | - | 557M | - | - | |
Net Financing Cash Flow |
(10.1B) | (13.56B) | (9.24B) | (12.7B) | (15.72B) | |
Net Financing Cash Flow Growth |
- | -34.30% | 31.84% | -37.42% | -23.73% | |
Net Financing Cash Flow / Sales |
-17.76% | -22.06% | -15.85% | -20.23% | -24.84% | |
Exchange Rate Effect |
(131M) | (184M) | (181M) | (193M) | (463M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
1.96B | (606M) | (348M) | 1.12B | (1.86B) | |
Free Cash Flow |
15.37B | 18.33B | 14.63B | 16.88B | 14.44B | |
Free Cash Flow Growth |
- | 19.26% | -20.16% | 15.34% | -14.43% | |
Free Cash Flow Yield |
- | - | - | - | 3.01% | NA |