|
|
2015 |
2014 |
2013 |
2012 |
2011 |
Income Statement |
|
|
|
|
|
|
Sales |
CHF million |
3,653.3 |
3,385.4 |
2,882.5 |
2,669.5 |
2,488.6 |
EBITDA |
CHF million |
645.8 |
588.0 |
503.3 |
435.9 |
421.9 |
in % of sales |
% |
17.7 |
17.4 |
17.5 |
16.3 |
17.0 |
EBIT |
CHF million |
518.8 |
474.3 |
404.1 |
330.1 |
328.7 |
in % of sales |
% |
14.2 |
14.0 |
14.0 |
12.4 |
13.2 |
Net income |
CHF million |
381.0 |
342.6 |
303.0 |
244.9 |
246.5 |
in % of sales |
% |
10.4 |
10.1 |
10.5 |
9.2 |
9.9 |
in % of average shareholders' equity |
% |
11.7 |
12.2 |
14.0 |
14.9 |
15.0 |
Operating cash flow |
CHF million |
488.9 |
308.2 |
419.1 |
381.2 |
345.4 |
in % of sales |
% |
13.4 |
9.1 |
14.5 |
14.3 |
13.9 |
Depreciation, amortization, and impairment |
CHF million |
127.0 |
113.7 |
99.2 |
105.8 |
93.2 |
Balance Sheet |
|
|
|
|
|
|
Total assets |
CHF million |
6,259.0 |
5,581.5 |
3,880.7 |
2,640.9 |
2,516.0 |
Current assets |
CHF million |
2,111.7 |
1,822.1 |
1,965.7 |
1,714.2 |
1,643.5 |
in % of total assets |
% |
33.7 |
32.6 |
50.7 |
64.9 |
65.4 |
Non-current assets |
CHF million |
4,147.3 |
3,759.4 |
1,915.0 |
926.7 |
872.5 |
in % of total assets |
% |
66.3 |
67.4 |
49.3 |
35.1 |
34.7 |
Non-current liabilities |
CHF million |
1,782.3 |
1,638.4 |
507.4 |
259.5 |
214.2 |
in % of total assets |
% |
28.5 |
29.3 |
13.1 |
9.8 |
8.5 |
Shareholders' equity |
CHF million |
3,489.7 |
3,001.7 |
2,634.7 |
1,694.4 |
1,619.1 |
in % of total assets |
% |
55.7 |
53.8 |
67.9 |
64.2 |
64.4 |
Investments in PPE / intangible assets |
CHF million |
252.8 |
234.6 |
191.4 |
144.6 |
104.2 |
in % of operating cash flow |
% |
51.7 |
76.1 |
45.7 |
38.0 |
30.2 |
Employees |
|
|
|
|
|
|
Average number of employees |
|
13,180 |
10,712 |
8,949 |
8,157 |
7,779 |
Sales per employee |
TCHF |
277.2 |
316.0 |
322.1 |
327.3 |
319.9 |