2024-05-06  5:31:19 PM Chg. -0.20 Volume Bid8:32:22 PM Ask8:32:22 PM Market Capitalization Dividend Y. P/E Ratio
262.80CHF -0.08% 81,328
Turnover: 21.33 mill.
260.00Bid Size: 200 -Ask Size: 145 16.6 bill.CHF 1.67% 25.22

Assets

2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
2021
IFRS
in mill. CHF
Property and Equipment
  310.3000   315.5000   324.9000   332.8000   335.3000
Intangible Assets
  2,323.1000   2,466.4000   2,463.2000   2,420.2000   2,421.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,795.2000   2,934.1000   2,980.6000   3,265.4000   3,304.2000
Inventories
  255.7000   264.5000   282.1000   265.4000   302.3000
Accounts Receivable
  413.4000   449.5000   520.6000   382.1000   438.8000
Cash and Cash Equivalents
  374.5000   552.1000   374.8000   450.2000   1,772.2000
Current Assets
  1,140.5000   1,367.8000   1,311.9000   1,221.1000   2,621.4000
Total Assets
  3,935.7000   4,302   4,292.5000   4,486.5000   5,925.6000

 

Liabilities

2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
2021
IFRS
in mill. CHF
Accounts Payable
  106   89.2000   102.8000   104.3000   103.2000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  13.4000   161.6000   256.4000   254.9000   375.7000
Provisions
  435   425.7000   390.7000   393.1000   404.3000
Liabilities
  1,804.4000   1,827.1000   1,916.3000   2,457.1000   3,153.1000
Share Capital
  3.2710   3.2670   3.3000   3.2000   3.2000
Total Equity
  2,108.4000   2,451.7000   2,353.8000   2,011.2000   2,748
Minority Interests
  22.9000   23.2000   22.3000   18.2000   24.5000
Total liabilities equity
  3,935.7000   4,302   4,292.5000   4,486.5000   5,925.6000

 

Income Statement

2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
2021
IFRS
in mill. CHF
Revenues
  2,395.7000   2,645.9000   2,763.2000   2,916.9000   2,601.9000
Depreciation (total)
  39.3000   49.5000   -   -   -
Operating Result
  423.7000   483   536.2000   510   619.5000
Interest Income
  -6.2000   -7.3000   -8.7000   -10   -21
Income Before Taxes
  417.3000   478.9000   529.6000   502.4000   600.4000
Income Taxes
  61.2000   71.5000   69.4000   12.9000   15.2000
Minority Interests Profit
  -7   -7.3000   -6.1000   -6.3000   -4.3000
Net Income
  349.2000   400.1000   454.1000   483.2000   581

 

Per Share

2017
IFRS
in CHF
2018
IFRS
in CHF
2019
IFRS
in CHF
2020
IFRS
in CHF
2021
IFRS
in CHF
Earnings per Share
  5.3500   6.1300   6.9800   7.6100   9.2300
Dividend per Share
  2.3000   2.6000   2.9000   0.0000   3.2000

 

Cash Flow

2017
IFRS
in mill. CHF
2018
IFRS
in mill. CHF
2019
IFRS
in mill. CHF
2020
IFRS
in mill. CHF
2021
IFRS
in mill. CHF
Cash Flow from Operating Activities
  522.4000   523.4000   533.2000   843.3000   764.4000
Cash Flow from Investing Activities
  -755   -163.4000   -186.3000   -211.3000   -121.8000
Cash Flow from Financing
  290.5000   -186.3000   -522.1000   -550.4000   676.1000
Decrease / Increase in Cash
  57.2000   177.6000   -177.4000   75.5000   1,322
Employees
  14,089   14,242   14,740   15,184   14,508