(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -3.33%1.57B | -3.33%1.57B | -5.81%1.05B | 9.66%1.62B | 9.66%1.62B | -5.01%1.12B | -16.62%1.48B | --1.48B | -16.58%1.18B | 20.34%1.78B |
-Cash and cash equivalents | -3.33%1.57B | -3.33%1.57B | -5.81%1.05B | 9.66%1.62B | 9.66%1.62B | -4.36%1.12B | -16.19%1.48B | --1.48B | -16.62%1.17B | 20.46%1.77B |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -11.11%8M | 0.00%9M |
-Accounts receivable | -4.86%940M | -4.86%940M | -1.23%963M | 6.47%988M | 6.47%988M | 2.52%975M | 8.41%928M | --928M | 20.69%951M | -10.18%856M |
-Taxes receivable | -3.79%127M | -3.79%127M | 25.23%134M | 22.22%132M | 22.22%132M | 1.90%107M | 40.26%108M | --108M | 38.16%105M | 0.00%77M |
-Other receivables | -0.48%419M | -0.48%419M | 9.62%570M | 14.40%421M | 14.40%421M | 12.07%520M | 8.24%368M | --368M | 8.92%464M | -14.79%340M |
Inventory | -3.39%57M | -3.39%57M | 6.67%64M | 0.00%59M | 0.00%59M | 1.69%60M | 3.51%59M | --59M | 34.09%59M | 26.67%57M |
Total current assets | -3.28%3.13B | -3.28%3.13B | 0.14%2.78B | 9.51%3.24B | 9.51%3.24B | 0.87%2.78B | -5.11%2.95B | --2.95B | 0.40%2.76B | 5.03%3.11B |
Non current assets | ||||||||||
Net PPE | -10.44%1.33B | -10.44%1.33B | -7.92%1.42B | -3.01%1.48B | -3.01%1.48B | -0.39%1.54B | 4.65%1.53B | --1.53B | 9.34%1.55B | -4.88%1.46B |
-Gross PPE | -7.33%3.78B | -7.33%3.78B | -7.92%1.42B | -0.85%4.08B | -0.85%4.08B | -0.39%1.54B | 5.19%4.11B | --4.11B | 9.34%1.55B | -1.88%3.91B |
-Accumulated depreciation | 5.55%-2.45B | 5.55%-2.45B | ---- | -0.43%-2.6B | -0.43%-2.6B | ---- | -5.51%-2.58B | ---2.58B | ---- | 0.00%-2.45B |
Goodwill and other intangible assets | -9.22%1.91B | -9.22%1.91B | -1.56%2.09B | -2.55%2.11B | -2.55%2.11B | -1.30%2.12B | 8.87%2.16B | --2.16B | 57.22%2.15B | 35.15%1.98B |
-Goodwill | -6.78%1.64B | -6.78%1.64B | -0.91%1.75B | -1.29%1.76B | -1.29%1.76B | -0.73%1.76B | 7.69%1.78B | --1.78B | 48.95%1.77B | 28.88%1.65B |
-Other intangible assets | -21.43%275M | -21.43%275M | -4.76%340M | -8.38%350M | -8.38%350M | -4.03%357M | 14.71%382M | --382M | 113.79%372M | 78.07%333M |
Defined pension benefit | 125.42%133M | 125.42%133M | ---- | -43.27%59M | -43.27%59M | ---- | 15.56%104M | --104M | ---- | 15.38%90M |
Other non current assets | -12.90%54M | -12.90%54M | -9.52%133M | -1.59%62M | -1.59%62M | -11.98%147M | 12.50%63M | --63M | 22.79%167M | 1.82%56M |
Total non current assets | -6.56%3.63B | -6.56%3.63B | -4.76%3.82B | -4.10%3.89B | -4.10%3.89B | -1.25%4.02B | 6.80%4.05B | --4.05B | 30.15%4.07B | 12.85%3.8B |
Total assets | -5.07%6.76B | -5.07%6.76B | -2.75%6.61B | 1.64%7.12B | 1.64%7.12B | -0.40%6.8B | 1.43%7.01B | --7.01B | 16.24%6.82B | 9.18%6.91B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.12%1.33B | -5.12%1.33B | -0.22%1.33B | -3.17%1.41B | -3.17%1.41B | -3.19%1.34B | 7.56%1.45B | --1.45B | 17.83%1.38B | -0.59%1.35B |
-accounts payable | -6.94%335M | -6.94%335M | 3.72%670M | -2.17%360M | -2.17%360M | -6.38%646M | 14.29%368M | --368M | 21.05%690M | -4.17%322M |
-Total tax payable | 6.67%176M | 6.67%176M | 1.85%165M | -2.37%165M | -2.37%165M | 5.19%162M | 20.71%169M | --169M | 26.23%154M | -3.45%140M |
-Other payable | -6.59%822M | -6.59%822M | -5.67%499M | -3.72%880M | -3.72%880M | -1.49%529M | 3.04%914M | --914M | 11.88%537M | 1.26%887M |
Current provisions | -29.31%41M | -29.31%41M | -14.75%52M | -3.33%58M | -3.33%58M | -8.96%61M | -29.41%60M | --60M | -12.99%67M | 14.86%85M |
Current debt and capital lease obligation | -15.97%984M | -15.97%984M | 24.80%1.4B | 167.96%1.17B | 167.96%1.17B | 124.65%1.12B | -56.90%437M | --437M | 11.63%499M | 428.13%1.01B |
-Current debt | -16.65%841M | -16.65%841M | 29.61%1.24B | 257.80%1.01B | 257.80%1.01B | 187.13%959M | -67.32%282M | --282M | 9.87%334M | 2,171.05%863M |
-Current capital lease obligation | -11.73%143M | -11.73%143M | -3.70%156M | 4.52%162M | 4.52%162M | -1.82%162M | 2.65%155M | --155M | 15.38%165M | -1.95%151M |
Current liabilities | -9.89%2.58B | -9.89%2.58B | 9.75%3.02B | 31.95%2.86B | 31.95%2.86B | 26.00%2.75B | -17.75%2.17B | --2.17B | 15.40%2.18B | 48.31%2.64B |
Non current liabilities | ||||||||||
Long term provisions | -5.21%91M | -5.21%91M | 5.49%96M | 6.67%96M | 6.67%96M | -2.15%91M | 2.27%90M | --90M | 3.33%93M | -3.30%88M |
Long term debt and capital lease obligation | 4.55%3.42B | 4.55%3.42B | -0.20%3B | -2.82%3.28B | -2.82%3.28B | -12.51%3B | 17.83%3.37B | --3.37B | 20.22%3.43B | 6.36%2.86B |
-Long term debt | 7.31%3.04B | 7.31%3.04B | 2.38%2.58B | -1.94%2.83B | -1.94%2.83B | -13.87%2.52B | 20.88%2.89B | --2.89B | 22.05%2.93B | 8.69%2.39B |
-Long term capital lease obligation | -13.12%384M | -13.12%384M | -13.78%413M | -8.11%442M | -8.11%442M | -4.58%479M | 2.34%481M | --481M | 10.57%502M | -4.08%470M |
Total non current liabilities | 4.49%3.65B | 4.49%3.65B | -1.05%3.21B | -3.82%3.5B | -3.82%3.5B | -11.86%3.25B | 15.91%3.64B | --3.64B | 18.03%3.69B | 6.19%3.14B |
Total liabilities | -1.98%6.23B | -1.98%6.23B | 3.90%6.23B | 9.54%6.36B | 9.54%6.36B | 2.22%6B | 0.54%5.81B | --5.81B | 17.04%5.87B | 22.02%5.77B |
Shareholders'equity | ||||||||||
Share capital | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | -12.50%7M | -12.50%7M | --7M | 0.00%8M | 0.00%8M |
-common stock | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | -12.50%7M | -12.50%7M | --7M | 0.00%8M | 0.00%8M |
Retained earnings | -2.48%2.44B | -2.48%2.44B | -0.87%2.17B | --2.5B | --2.5B | --2.19B | ---- | ---- | ---- | ---- |
Less: Treasury stock | -2.87%271M | -2.87%271M | 323.44%271M | 3,387.50%279M | 3,387.50%279M | -63.84%64M | -96.52%8M | --8M | -16.51%177M | 666.67%230M |
Total stockholders'equity | -32.70%459M | -32.70%459M | -59.14%286M | -38.94%682M | -38.94%682M | -18.70%700M | 5.38%1.12B | --1.12B | 11.53%861M | -29.99%1.06B |
Noncontrolling interests | -14.81%69M | -14.81%69M | -7.07%92M | -4.71%81M | -4.71%81M | 4.21%99M | 14.86%85M | --85M | 11.76%95M | -8.64%74M |
Total equity | -30.80%528M | -30.80%528M | -52.69%378M | -36.52%763M | -36.52%763M | -16.42%799M | 6.00%1.2B | --1.2B | 11.55%956M | -28.90%1.13B |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data
No Data