| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 4.14B | CHF 3.92B | CHF 3.75B | CHF 4.01B | CHF 3.83B |
| Gross Profit | CHF 428.80M | CHF 1.09B | CHF 387.60M | CHF 374.13M | CHF 350.55M |
| Operating Income | CHF 222.78M | CHF 204.35M | CHF 191.28M | CHF 192.98M | CHF 186.33M |
| EBITDA | CHF 339.18M | CHF 331.31M | CHF 306.92M | CHF 290.46M | CHF 300.33M |
| Net Income | CHF 181.10M | CHF 182.95M | CHF 173.60M | CHF 165.13M | CHF 167.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 115.51M | CHF 129.68M | CHF 116.16M | CHF 93.93M | CHF 164.98M |
| Total Assets | CHF 3.34B | CHF 3.07B | CHF 2.99B | CHF 2.66B | CHF 2.62B |
| Total Debt | CHF 1.06B | CHF 775.60M | CHF 236.04M | CHF 686.49M | CHF 672.65M |
| Net Debt | CHF 945.46M | CHF 645.91M | CHF 119.88M | CHF 592.56M | CHF 507.67M |
| Total Liabilities | CHF 1.86B | CHF 1.52B | CHF 1.52B | CHF 1.41B | CHF 1.38B |
| Stockholders' Equity | CHF 1.48B | CHF 1.55B | CHF 1.47B | CHF 1.25B | CHF 1.23B |
| Cash Flow | |||||
| Free Cash Flow | CHF 272.35M | CHF 192.34M | CHF 149.34M | CHF 166.51M | CHF 273.02M |
| Operating Cash Flow | CHF 299.76M | CHF 264.70M | CHF 225.71M | CHF 236.87M | CHF 333.10M |
| Investing Cash Flow | CHF -333.14M | CHF -151.08M | CHF -124.17M | CHF -130.62M | CHF -88.34M |
| Financing Cash Flow | CHF 19.20M | CHF -100.22M | CHF -79.05M | CHF -177.21M | CHF -139.53M |