19/11/2024  11:22:34 Chg. -8.50 Volume Bid11:23:02 Ask11:23:02 Market Capitalization Dividend Y. P/E Ratio
308.40CHF -2.68% 73,661
Turnover: 22.85 mill.
308.30Bid Size: 45 308.70Ask Size: 14 18.48 bill.CHF 1.39% 30.75

Assets

2016
IFRS
in mill. CHF
2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
Property and Equipment
  267.9000   310.3000   315.5000   324.9000   332.8000
Intangible Assets
  1,349.6000   2,323.1000   2,466.4000   2,463.2000   2,420.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,755.1000   2,795.2000   2,934.1000   2,980.6000   3,265.4000
Inventories
  240.5000   255.7000   264.5000   282.1000   265.4000
Accounts Receivable
  354.7000   413.4000   449.5000   520.6000   382.1000
Cash and Cash Equivalents
  317.3000   374.5000   552.1000   374.8000   450.2000
Current Assets
  996.5000   1,140.5000   1,367.8000   1,311.9000   1,221.1000
Total Assets
  2,751.6000   3,935.7000   4,302   4,292.5000   4,486.5000

 

Liabilities

2016
IFRS
in mill. CHF
2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
Accounts Payable
  77.8000   106   89.2000   102.8000   104.3000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  6.5000   13.4000   161.6000   256.4000   254.9000
Provisions
  343   435   425.7000   390.7000   393.1000
Liabilities
  845.3000   1,804.4000   1,827.1000   1,916.3000   2,457.1000
Share Capital
  3.3310   3.2710   3.2670   3.3000   3.2000
Total Equity
  1,882.3000   2,108.4000   2,451.7000   2,353.8000   2,011.2000
Minority Interests
  23.9000   22.9000   23.2000   22.3000   18.2000
Total liabilities equity
  2,751.6000   3,935.7000   4,302   4,292.5000   4,486.5000

 

Income Statement

2016
IFRS
in mill. CHF
2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
Revenues
  2,071.9000   2,395.7000   2,645.9000   2,763.2000   2,916.9000
Depreciation (total)
  27.2000   39.3000   49.5000   -   -
Operating Result
  403.4000   423.7000   483   536.2000   510
Interest Income
  -7.9000   -6.2000   -7.3000   -8.7000   -10
Income Before Taxes
  397.1000   417.3000   478.9000   529.6000   502.4000
Income Taxes
  51.2000   61.2000   71.5000   69.4000   12.9000
Minority Interests Profit
  -8.8000   -7   -7.3000   -6.1000   -6.3000
Net Income
  337   349.2000   400.1000   454.1000   483.2000

 

Per Share

2016
IFRS
in CHF
2017
IFRS
in CHF
2018
IFRS
in CHF
2019
IFRS
in CHF
2020
IFRS
in CHF
Earnings per Share
  5.1100   5.3500   6.1300   6.9800   7.6100
Dividend per Share
  2.1000   2.3000   2.6000   2.9000   0.0000

 

Cash Flow

2016
IFRS
in mill. CHF
2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
Cash Flow from Operating Activities
  428.4000   522.4000   523.4000   533.2000   843.3000
Cash Flow from Investing Activities
  -175.9000   -755   -163.4000   -186.3000   -211.3000
Cash Flow from Financing
  -325.6000   290.5000   -186.3000   -522.1000   -550.4000
Decrease / Increase in Cash
  -73.2000   57.2000   177.6000   -177.4000   75.5000
Employees
  10,894   14,089   14,242   14,740   15,184