| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 3.07B | CHF 3.05B | CHF 3.11B | CHF 2.74B | CHF 1.90B |
| Gross Profit | CHF 1.78B | CHF 1.77B | CHF 1.77B | CHF 732.60M | CHF 583.50M |
| Operating Income | CHF 318.10M | CHF 350.20M | CHF 358.60M | CHF 307.60M | CHF 284.80M |
| EBITDA | CHF 456.40M | CHF 474.70M | CHF 497.80M | CHF 463.90M | CHF 407.90M |
| Net Income | CHF 219.00M | CHF 241.30M | CHF 266.00M | CHF 266.70M | CHF 243.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 209.80M | CHF 224.60M | CHF 227.50M | CHF 221.50M | CHF 286.00M |
| Total Assets | CHF 2.51B | CHF 2.61B | CHF 2.55B | CHF 2.57B | CHF 1.84B |
| Total Debt | CHF 374.60M | CHF 559.60M | CHF 672.80M | CHF 699.20M | CHF 6.80M |
| Net Debt | CHF 164.80M | CHF 396.40M | CHF 445.30M | CHF 477.70M | CHF -279.20M |
| Total Liabilities | CHF 893.90M | CHF 1.05B | CHF 1.17B | CHF 1.27B | CHF 388.70M |
| Stockholders' Equity | CHF 1.60B | CHF 1.54B | CHF 1.36B | CHF 1.28B | CHF 1.43B |
| Cash Flow | |||||
| Free Cash Flow | CHF 273.60M | CHF 226.10M | CHF 139.40M | CHF 118.10M | CHF 203.60M |
| Operating Cash Flow | CHF 377.30M | CHF 375.00M | CHF 313.40M | CHF 289.10M | CHF 325.00M |
| Investing Cash Flow | CHF -100.70M | CHF -158.00M | CHF -179.00M | CHF -644.70M | CHF -114.50M |
| Financing Cash Flow | CHF -281.40M | CHF -223.30M | CHF -117.70M | CHF 294.70M | CHF -115.60M |