Logitech International Cash Flow Statement (2009-2025) | LOGI

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -37.37M20.74M57.09M20.88M19.52M41.16M65.00M-0.74M-29.61M17.45M55.33M56.84M-51.15M54.55M-195.33M-35.59M1.23M14.58M47.88M42.30M19.68M36.09M-3.63M-128.09M-5.42M-12.36M-2.95M11.69M21.94M47.05M97.47M39.42M37.01M56.34M80.77M34.41M38.47M64.18M112.81M42.13M45.34M72.94M117.49M213.92M72.07M266.91M382.52M225.75M186.83M139.41M210.01M108.22M100.84M82.06M140.12M41.54M62.73M137.12M244.69M167.64M141.79M145.47M200.11M144.07M145.99M170.66M
Depreciation and Depletion 11.48M14.58M15.79M14.53M12.34M11.01M12.32M12.53M13.17M11.42M10.61M17.08M11.15M11.15M11.55M17.91M11.13M10.71M10.91M16.21M9.95M9.74M9.87M11.74M10.52M11.72M14.65M14.22M13.11M10.51M8.86M8.64M9.15M10.22M10.85M11.08M10.70M11.20M10.76M10.82M10.80M10.58M10.77M10.74M11.75M10.85M13.41M14.74M20.46M23.01M21.91M22.97M18.63M18.66M19.41M19.61M17.50M16.64M14.74M14.19M14.51M14.60M15.07M15.49M15.06M15.87M
Share-based Compensation 5.41M5.76M6.08M8.56M8.46M8.26M7.26M10.87M9.71M6.74M7.00M8.15M6.17M7.27M5.22M6.54M4.39M4.11M8.91M8.13M6.94M6.06M7.05M5.78M6.75M6.51M6.62M7.48M8.52M8.45M9.39M9.54M10.71M10.98M11.56M10.90M13.26M12.05M11.86M13.10M12.22M14.25M13.83M14.57M20.11M24.79M19.81M21.30M23.65M24.02M24.79M21.01M23.69M12.24M15.80M19.04M21.51M22.07M20.61M18.70M23.41M26.47M26.19M13.85M32.83M30.31M
Deferred Taxes -0.57M0.29M-23.14M5.52M-0.29M2.29M-3.66M-6.83M-13.70M5.15M7.56M-1.25M-1.05M-2.75M13.20M-12.61M-3.42M-0.48M0.34M-1.27M-1.83M-0.53M-0.79M5.39M-6.73M7.68M1.96M3.69M-1.05M0.66M-0.09M-1.92M-9.88M-2.05M18.66M0.41M-9.66M-0.16M0.09M-2.54M-3.38M-5.60M9.46M-160.33M3.59M16.56M17.53M-3.20M-4.16M10.97M20.56M-0.04M0.27M2.77M21.19M6.49M2.96M8.15M-20.62M-32.91M11.66M4.83M2.16M37.89M12.11M10.08M
Gains from Sales and Divestitures 0.08M0.12M0.12M0.12M0.37M0.40M0.06M1.10M
Gains from Investment Securities 0.38M-0.79M-0.81M16.22M19.24M18.54M11.20M6.00M4.90M14.49M-0.07M0.41M14.21M1.04M12.11M-2.31M0.40M-1.42M13.07M0.69M0.40M6.13M3.38M1.30M2.21M6.14M9.19M-9.93M5.36M21.68M-2.93M4.31M25.08M1.66M19.37M1.18M23.12M2.61M134.77M-0.93M-1.11M17.12M32.90M6.80M24.20M2.03M6.55M18.08M18.85M3.53M10.20M34.90M28.77M13.43M
Asset Writedowns and Impairment -0.42M0.40M3.60M213.09M0.37M0.16M0.04M0.06M0.10M2.15M120.47M0.10M0.08M-0.00M-0.18M7.00M
Non-cash Items 10.03M11.75M11.50M11.57M11.75M0.02M10.81M10.89M10.87M10.98M9.36M
Cash from Operations 75.53M57.37M166.45M65.91M6.12M-1.23M148.53M3.32M3.74M-2.11M152.53M48.37M-6.90M16.15M95.10M18.04M-0.16M16.47M94.39M94.72M27.76M32.95M76.35M41.57M-25.60M10.74M165.71M34.35M17.02M74.87M148.76M47.74M-0.88M68.38M188.58M90.18M12.28M84.94M176.22M31.74M36.52M106.50M181.13M100.85M118.85M279.67M529.90M530.22M-114.97M-62.88M376.58M99.59M-35.67M72.92M279.91M216.84M239.79M223.26M442.95M239.10M176.03M166.00M370.87M129.66M125.05M228.84M
Depreciation, Depletion & Amortization
Amortization of Goodwill 125.75M211.00M
Amortizatization of Intangibles 2.33M2.27M3.00M6.91M6.91M7.12M7.20M7.30M6.63M6.90M6.70M6.99M6.40M6.19M5.80M5.16M5.26M5.25M4.47M2.78M2.78M2.60M2.27M0.74M0.73M0.50M0.31M0.35M1.71M2.16M2.75M2.78M2.59M3.65M4.42M4.95M4.89M5.45M6.89M6.96M6.87M6.87M8.22M8.94M8.13M7.11M8.39M8.19M8.84M8.62M6.75M5.98M6.23M6.01M5.93M6.23M5.83M5.68M5.07M5.12M5.08M5.09M5.09M4.84M4.79M4.00M
Depreciation & Amortization (CF) 11.48M14.58M15.79M14.53M19.25M18.12M19.46M19.82M19.80M18.35M17.26M17.76M17.38M17.18M17.21M16.16M11.13M10.71M10.91M16.21M9.95M9.74M9.87M11.74M10.52M11.72M14.65M14.22M13.11M10.51M8.86M8.64M9.15M10.22M10.85M11.08M10.70M11.20M10.76M10.82M10.80M10.58M10.77M10.74M11.75M10.85M13.41M14.74M20.46M23.01M21.91M22.97M18.63M18.66M19.41M19.61M17.50M16.64M14.74M14.19M14.51M14.60M15.07M15.49M15.06M15.87M
Change in Working Capital
Change in Receivables 46.43M-86.33M17.43M-6.02M18.40M81.21M32.87M-73.92M-19.10M55.61M26.57M-92.37M-6.32M64.85M-16.96M-86.84M39.51M36.80M54.57M-130.65M36.66M36.90M57.47M-123.01M41.21M54.20M20.41M-141.33M48.66M48.34M42.41M-92.86M35.70M56.02M72.31M-137.66M68.56M64.92M25.47M-100.15M34.26M51.69M61.34M-131.52M102.09M244.75M129.97M-275.58M-73.31M186.32M123.35M-164.85M44.57M77.34M1.64M-174.73M-65.39M100.75M11.42M-138.31M53.95M27.62M46.37M-197.91M166.77M69.09M
Change in Inventory 0.32M-1.33M20.42M-50.35M66.02M63.48M-46.86M-22.15M54.78M4.81M-23.87M-2.44M-10.35M42.18M-32.18M-22.76M28.29M-6.61M-35.17M-35.98M18.46M8.52M3.19M30.34M54.16M1.28M-73.51M-13.90M10.01M18.31M-13.12M0.23M20.39M37.69M-52.39M-21.74M18.20M66.20M-15.24M-47.61M2.68M45.09M-32.60M-75.56M40.38M120.73M78.26M188.12M115.17M52.42M10.24M98.81M0.32M-22.11M-104.52M-121.00M-110.44M-35.93M-91.60M-21.83M39.09M54.81M-26.35M12.95M-17.30M19.08M
Change in Account Payables 45.07M85.74M20.24M-56.89M60.52M50.25M17.81M-90.87M29.35M15.74M36.88M-78.65M-35.19M106.28M-29.20M-75.30M32.97M5.62M22.83M-82.75M40.77M19.34M51.20M-50.90M34.54M15.82M18.40M-126.87M42.77M40.91M25.42M-84.64M38.65M71.49M41.58M-134.02M51.19M87.00M-4.53M-152.79M55.59M73.51M26.09M-179.44M168.35M230.83M141.85M12.94M-115.62M-39.86M74.84M-100.67M-70.03M-8.32M-56.49M-84.20M-18.42M106.44M32.36M-81.05M109.03M-0.65M28.47M-168.47M135.00M30.42M
Change in Accured Expenses 1.20M27.21M29.82M-1.97M-10.28M23.60M21.14M-30.99M0.74M-4.23M42.37M-33.41M41.13M-52.13M14.96M-13.18M15.16M11.93M13.37M-26.13M7.02M8.88M5.34M-39.37M19.48M12.44M7.33M-43.56M-10.13M35.52M46.16M-21.63M-28.20M20.46M51.26M1.13M-5.72M43.62M49.27M-35.90M-48.38M39.16M7.33M-13.58M-12.46M103.09M173.94M176.36M-160.84M26.16M117.06M-26.63M-63.84M-8.32M12.10M-68.65M-74.33M14.48M73.39M-25.51M-42.51M54.79M106.38M-117.82M-51.86M53.21M
Other Working Capital Changes 1.14M-9.73M20.90M-27.35M4.95M0.57M-10.66M-0.44M6.01M0.87M4.97M-9.28M0.20M7.37M-5.14M-7.81M1.77M5.37M-4.17M-1.58M2.06M3.58M0.95M-2.31M2.38M6.13M0.82M-7.35M1.17M3.57M1.61M-1.04M3.09M5.40M10.46M-2.04M4.22M6.83M0.04M-2.30M5.39M8.70M-16.95M-15.45M15.77M15.80M21.71M14.43M30.80M17.64M-27.87M-2.40M-4.93M0.17M-16.16M15.28M-34.34M22.34M8.30M-7.06M-4.91M2.67M-7.17M-14.55M19.82M-2.33M
Investing Activities
Capital Expenditures -7.70M25.85M8.29M13.40M11.92M13.50M6.42M11.20M10.56M10.36M10.50M22.78M21.92M10.90M9.21M12.46M14.36M10.83M9.72M11.75M11.24M13.72M9.81M10.48M15.29M15.99M19.17M6.17M8.13M6.62M8.61M8.43M10.04M7.15M10.40M12.15M8.74M9.62M9.94M7.63M9.34M8.75M10.57M10.82M12.31M15.47M18.39M30.03M24.51M22.72M16.49M25.43M19.56M25.82M23.74M23.23M16.24M18.49M10.85M10.31M14.59M14.53M14.23M12.79M16.28M16.56M
Sales of Property, Plant and Equipment 2.69M4.90M4.06M
Change in Intangibles 0.71M
Acquisitions 388.61M0.00M0.65M0.93M53.99M13.00M85.00M3.32M0.24M133.66M-0.09M0.37M91.20M0.36M43.16M15.59M0.30M0.35M5.84M2.69M14.14M0.29M
Divestments -0.26M
Change in Acquisitions & Divestments 6.28M3.50M1.02M2.03M0.85M1.39M0.25M0.67M2.15M4.75M1.85M1.71M0.68M0.51M2.04M1.31M1.62M0.84M2.02M1.81M5.41M4.23M1.06M0.62M1.21M0.65M0.41M5.73M2.87M1.33M0.64M0.86M1.20M1.38M0.57M8.95M2.36M6.48M2.49M1.92M1.34M1.63M1.31M3.98M0.94M1.49M2.31M1.46M1.07M1.55M5.57M3.98M0.74M1.56M2.66M2.12M1.74M1.82M
Cash from Investing Activities -7.70M-9.83M-396.90M-13.40M-9.23M-20.80M-7.46M-2.37M-5.70M-29.14M-3.99M-18.77M-21.01M-14.87M-9.19M-12.65M-14.66M-10.72M-9.44M-11.98M-12.24M-14.96M-9.73M-11.36M-15.59M-15.96M-20.72M-8.42M-61.73M-19.76M-8.76M-9.44M-10.36M-98.84M-6.99M-12.51M-8.85M-144.97M-11.94M-7.59M-9.47M-9.11M-100.86M-10.79M-12.40M-18.14M-15.91M-73.53M-40.35M-22.86M-25.80M-18.86M-27.47M-26.09M-27.15M-25.02M-17.53M-31.62M-10.68M-10.51M-15.36M-15.97M-14.03M-11.91M-18.10M-16.19M
Financing Activities
Other financing activities 0.78M1.03M0.77M0.24M0.42M0.26M2.06M0.72M0.02M0.01M0.44M-0.43M0.01M0.02M0.00M-5.51M1.67M0.38M0.28M1.87M0.30M0.67M0.50M0.93M-0.01M3.28M0.85M2.23M3.30M1.25M-1.68M
Cash from Financing Activities 4.69M-91.64M-10.23M-11.02M5.53M11.50M13.86M15.35M0.46M-63.98M-0.61M-75.23M-87.57M-125.31M-1.52M6.76M-0.20M-30.24M0.42M7.34M0.16M-0.46M-47.10M-1.45M-5.38M-120.57M0.53M-18.33M-33.01M-99.54M-17.01M-6.16M-9.74M-98.90M-15.58M-3.66M-33.96M-117.29M-4.16M-3.73M-34.10M-116.78M0.02M-25.79M-13.13M-155.71M-50.36M-80.73M-102.53M-269.37M-120.89M-114.02M-144.76M-271.32M-88.95M-78.32M-117.16M-271.11M-190.21M-111.70M-145.13M-329.82M-201.15M-121.26M-134.43M-323.39M
Dividend Payments
Dividends Paid - Common 43.77M0.05M-0.03M124.20M-0.02M0.01M146.70M0.01M0.01M-0.05M
Additional items
Exchange Rate Effect 2.14M1.53M-3.11M-2.60M-5.04M0.90M-1.88M0.90M-0.06M-1.68M-4.05M0.67M-2.15M0.32M0.58M-0.32M0.06M0.42M-0.30M-0.53M-0.11M-2.29M-3.13M-8.34M1.76M-0.66M-2.31M2.61M-1.37M-0.48M-4.62M1.10M1.10M0.55M0.02M3.05M-7.31M-1.85M-0.59M-0.39M-0.50M-3.10M1.28M-4.74M0.51M2.00M7.90M-14.37M5.24M-5.31M-2.77M-2.41M-14.16M-13.66M3.82M-0.61M-3.04M-7.71M6.68M-8.71M-2.00M8.68M-16.14M3.89M12.11M-1.27M
Change in Cash 74.66M-42.57M-243.79M38.89M-2.63M-9.64M153.05M17.20M-1.56M-96.92M143.88M-44.96M-117.63M-123.70M84.97M11.82M-14.97M-24.06M85.07M89.55M15.57M15.24M16.39M20.43M-44.81M-126.45M143.21M10.21M-79.08M-44.91M118.38M33.24M-19.88M-128.81M166.04M77.06M-37.83M-179.17M159.54M20.03M-7.56M-22.49M81.58M59.52M93.83M107.83M471.52M361.58M-252.61M-360.43M227.12M-35.70M-222.06M-238.16M167.63M112.89M102.06M-87.18M248.75M108.19M13.54M-171.10M139.56M0.37M-15.38M-112.02M
Beginning Cash Balance 492.76M567.42M524.84M281.05M319.94M317.31M307.68M460.73M477.93M476.37M379.45M523.33M478.37M360.74M237.03M322.00M333.82M318.86M294.80M379.87M469.41M484.98M500.22M516.61M537.04M492.23M365.77M508.99M519.20M440.11M395.20M514.29M547.53M527.66M398.85M564.89M641.95M604.12M424.95M584.49M604.52M596.96M574.46M656.05M715.57M809.39M917.22M1,388.74M1,750.33M1,497.72M1,137.30M1,364.41M1,328.72M1,106.66M868.50M1,036.13M1,149.02M1,251.09M1,163.90M1,412.65M1,520.84M1,534.38M1,363.28M1,502.83M1,503.20M1,487.82M
Free Cash Flow 83.24M31.52M158.16M52.51M-5.80M-14.73M142.11M-7.88M-6.82M-12.47M142.04M25.58M-28.82M5.25M85.89M5.59M-14.52M5.64M84.67M82.97M16.52M19.23M66.54M31.10M-40.89M-5.25M146.54M28.18M8.88M68.25M140.15M39.31M-10.92M61.23M178.18M78.02M3.54M75.31M166.29M24.11M27.18M97.75M170.56M90.03M106.54M264.21M511.51M500.19M-139.48M-85.60M360.08M74.16M-55.23M47.10M256.17M193.61M223.56M204.77M432.10M228.79M161.44M151.47M356.64M116.87M108.77M212.28M
Net Cash Flow 72.52M-44.10M-240.68M41.49M2.42M-10.53M154.92M16.31M-1.50M-95.23M147.93M-45.64M-115.49M-124.02M84.39M12.15M-15.03M-24.49M85.37M90.08M15.68M17.53M19.52M28.77M-46.57M-125.80M145.52M7.60M-77.72M-44.43M123.00M32.14M-20.98M-129.36M166.02M74.01M-30.52M-177.32M160.13M20.42M-7.06M-19.39M80.30M64.26M93.32M105.83M463.63M375.96M-257.85M-355.11M229.88M-33.29M-207.90M-224.49M163.81M113.51M105.11M-79.47M242.07M116.90M15.54M-179.78M155.69M-3.52M-27.49M-110.74M