| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 1.10B | CHF 1.11B | CHF 1.15B | CHF 1.15B | CHF 947.60M |
| Gross Profit | CHF 257.90M | CHF 238.30M | CHF 240.20M | CHF 255.20M | CHF 247.60M |
| Operating Income | CHF 112.30M | CHF 80.20M | CHF 120.40M | CHF 149.20M | CHF 160.40M |
| EBITDA | CHF 188.70M | CHF 144.10M | CHF 187.20M | CHF 224.30M | CHF 225.50M |
| Net Income | CHF 80.80M | CHF 31.10M | CHF 66.80M | CHF 104.80M | CHF 194.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 125.50M | CHF 127.40M | CHF 122.50M | CHF 101.30M | CHF 279.60M |
| Total Assets | CHF 1.07B | CHF 1.15B | CHF 1.20B | CHF 1.30B | CHF 1.26B |
| Total Debt | CHF 504.60M | CHF 574.40M | CHF 639.60M | CHF 697.40M | CHF 150.50M |
| Net Debt | CHF 379.30M | CHF 447.20M | CHF 517.20M | CHF 596.10M | CHF -69.10M |
| Total Liabilities | CHF 695.90M | CHF 781.70M | CHF 814.60M | CHF 895.40M | CHF 312.70M |
| Stockholders' Equity | CHF 369.40M | CHF 368.50M | CHF 386.20M | CHF 403.60M | CHF 948.30M |
| Cash Flow | |||||
| Free Cash Flow | CHF 126.90M | CHF 127.50M | CHF 135.40M | CHF 18.40M | CHF 72.20M |
| Operating Cash Flow | CHF 173.80M | CHF 171.70M | CHF 194.90M | CHF 118.60M | CHF 183.50M |
| Investing Cash Flow | CHF -44.40M | CHF -43.80M | CHF -58.20M | CHF -701.50M | CHF -23.10M |
| Financing Cash Flow | CHF -126.10M | CHF -124.90M | CHF -109.70M | CHF 466.80M | CHF -113.00M |