(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 | 7.61%10.51B | 7.61%10.51B | 10.30%7.51B | -25.05%9.77B | -25.05%9.77B | -15.08%6.81B | 5.65%13.03B | --13.03B | 28.23%8.02B | 4.01%12.33B |
-Cash and cash equivalents | 7.71%5.38B | 7.71%5.38B | -13.79%3.72B | -27.14%4.99B | -27.14%4.99B | -13.70%4.32B | 19.61%6.85B | --6.85B | 32.63%5B | -5.73%5.73B |
-Short-term investments | 7.50%5.13B | 7.50%5.13B | 51.99%3.79B | -22.73%4.78B | -22.73%4.78B | -17.37%2.49B | -6.45%6.18B | --6.18B | 21.56%3.02B | 14.25%6.61B |
-Accounts receivable | -4.02%11.64B | -4.02%11.64B | 2.59%11.09B | 6.09%12.12B | 6.09%12.12B | -7.27%10.81B | 8.75%11.43B | --11.43B | -0.09%11.66B | -2.86%10.51B |
-Taxes receivable | -9.85%1.06B | -9.85%1.06B | 0.37%270M | 23.61%1.18B | 23.61%1.18B | 75.82%269M | 6.01%953M | --953M | -19.05%153M | 17.21%899M |
-Other receivables | -19.30%1.43B | -19.30%1.43B | ---- | -17.43%1.77B | -17.43%1.77B | ---- | 44.01%2.14B | --2.14B | ---- | 9.18%1.49B |
Inventory | -9.95%7.75B | -9.95%7.75B | 2.46%8.5B | 11.54%8.61B | 11.54%8.61B | -0.32%8.29B | 7.24%7.72B | --7.72B | 22.57%8.32B | 18.81%7.19B |
Other current assets | 6.70%223M | 6.70%223M | -12.82%3.61B | 21.51%209M | 21.51%209M | 33.00%4.14B | 39.84%172M | --172M | 10.89%3.12B | -43.58%123M |
Total current assets | -1.09%33.45B | -1.09%33.45B | 2.16%30.98B | -5.08%33.82B | -5.08%33.82B | -3.00%30.32B | 8.15%35.63B | --35.63B | 12.84%31.26B | 5.40%32.94B |
Non current assets | ||||||||||
Net PPE | -5.24%22.94B | -5.24%22.94B | -1.76%23.9B | -0.84%24.21B | -0.84%24.21B | 0.10%24.32B | 4.91%24.41B | --24.41B | 4.53%24.3B | -0.21%23.27B |
-Gross PPE | -6.50%46.2B | -6.50%46.2B | -1.76%23.9B | 4.03%49.41B | 4.03%49.41B | 0.10%24.32B | 5.32%47.49B | --47.49B | 4.53%24.3B | 0.85%45.1B |
-Accumulated depreciation | 7.70%-23.26B | 7.70%-23.26B | ---- | -9.18%-25.2B | -9.18%-25.2B | ---- | -5.75%-23.08B | ---23.08B | ---- | -2.00%-21.83B |
Goodwill and other intangible assets | 18.11%24.22B | 18.11%24.22B | -13.99%19.69B | -10.56%20.51B | -10.56%20.51B | -1.03%22.9B | 7.81%22.93B | --22.93B | 7.58%23.13B | 1.05%21.27B |
-Goodwill | -13.22%9.39B | -13.22%9.39B | -5.34%10.56B | 0.10%10.82B | 0.10%10.82B | 5.06%11.16B | 16.87%10.81B | --10.81B | 5.08%10.62B | -10.16%9.25B |
-Other intangible assets | 53.10%14.83B | 53.10%14.83B | -22.21%9.13B | -20.07%9.69B | -20.07%9.69B | -6.20%11.74B | 0.83%12.12B | --12.12B | 9.79%12.51B | 11.78%12.02B |
Defined pension benefit | 4.96%1.21B | 4.96%1.21B | -22.45%1.03B | -33.60%1.15B | -33.60%1.15B | 7.65%1.32B | 46.66%1.73B | --1.73B | 36.25%1.23B | 0.60%1.18B |
Other non current assets | -7.91%873M | -7.91%873M | 3.27%2.11B | 13.67%948M | 13.67%948M | -6.96%2.05B | 35.17%834M | --834M | 13.41%2.2B | 36.81%617M |
Total non current assets | 4.95%57.02B | 4.95%57.02B | -5.35%53.39B | -4.15%54.34B | -4.15%54.34B | -0.37%56.42B | 6.57%56.69B | --56.69B | 7.53%56.63B | 2.62%53.2B |
Total assets | 2.63%90.47B | 2.63%90.47B | -2.73%84.37B | -4.51%88.15B | -4.51%88.15B | -1.31%86.74B | 7.17%92.32B | --92.32B | 9.36%87.89B | 3.67%86.14B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -14.19%6.78B | -14.19%6.78B | 10.58%7.63B | 1.54%7.9B | 1.54%7.9B | -10.54%6.9B | -4.67%7.78B | --7.78B | 5.96%7.71B | 3.66%8.16B |
-accounts payable | -8.73%3.52B | -8.73%3.52B | 4.08%4.06B | 0.44%3.86B | 0.44%3.86B | -8.13%3.9B | 15.89%3.84B | --3.84B | 39.41%4.24B | 4.44%3.32B |
-Total tax payable | -22.51%2.8B | -22.51%2.8B | 19.00%3.58B | 2.47%3.61B | 2.47%3.61B | -13.48%3.01B | -15.34%3.52B | --3.52B | -18.05%3.47B | -2.51%4.16B |
-Dividends payable | -33.33%2M | -33.33%2M | ---- | 0.00%3M | 0.00%3M | ---- | 0.00%3M | --3M | ---- | 0.00%3M |
-Other payable | 6.76%458M | 6.76%458M | ---- | 3.87%429M | 3.87%429M | ---- | -39.53%413M | --413M | ---- | 59.21%683M |
Current provisions | -25.09%1.68B | -25.09%1.68B | -31.21%1.55B | -11.01%2.25B | -11.01%2.25B | 15.93%2.25B | 37.58%2.53B | --2.53B | -18.73%1.94B | -36.36%1.84B |
Current debt and capital lease obligation | 10.07%4.69B | 10.07%4.69B | -6.32%5.04B | -72.42%4.26B | -72.42%4.26B | 44.42%5.38B | 258.08%15.45B | --15.45B | 46.00%3.73B | 112.04%4.32B |
-Current debt | 11.11%4.4B | 11.11%4.4B | -6.32%5.04B | -73.81%3.96B | -73.81%3.96B | 44.42%5.38B | 278.43%15.12B | --15.12B | 46.00%3.73B | 135.75%4B |
-Current capital lease obligation | -3.64%291M | -3.64%291M | ---- | -8.21%302M | -8.21%302M | ---- | 3.13%329M | --329M | ---- | -6.18%319M |
Other current liabilities | ---- | ---- | -6.90%11.99B | ---- | ---- | 9.02%12.88B | ---- | ---- | 15.32%11.81B | ---- |
Current liabilities | -8.87%24.82B | -8.87%24.82B | -4.38%26.21B | -29.09%27.24B | -29.09%27.24B | 8.80%27.41B | 51.24%38.42B | --38.42B | 12.15%25.19B | 5.32%25.4B |
Non current liabilities | ||||||||||
Long term provisions | -4.68%1.06B | -4.68%1.06B | -14.72%1.22B | -22.95%1.11B | -22.95%1.11B | -2.73%1.43B | -0.76%1.44B | --1.44B | 1.10%1.47B | -4.09%1.45B |
Long term debt and capital lease obligation | 17.09%26.09B | 17.09%26.09B | -9.05%20.35B | 30.30%22.28B | 30.30%22.28B | 98.22%22.37B | 54.12%17.1B | --17.1B | -9.65%11.29B | -18.09%11.1B |
-Long term debt | 15.98%24.81B | 15.98%24.81B | -9.05%20.35B | 33.06%21.39B | 33.06%21.39B | 98.22%22.37B | 57.30%16.08B | --16.08B | -9.65%11.29B | -19.32%10.22B |
-Long term capital lease obligation | 43.88%1.28B | 43.88%1.28B | ---- | -13.07%891M | -13.07%891M | ---- | 17.01%1.03B | --1.03B | ---- | -0.34%876M |
Other non current liabilities | -27.27%32M | -27.27%32M | -12.25%1.18B | 22.22%44M | 22.22%44M | 9.51%1.35B | -52.00%36M | --36M | 0.16%1.23B | -19.35%75M |
Total non current liabilities | 12.06%32.38B | 12.06%32.38B | -8.44%27.82B | 13.07%28.9B | 13.07%28.9B | 42.90%30.38B | 21.90%25.56B | --25.56B | -7.90%21.26B | -9.27%20.96B |
Total liabilities | 1.90%57.21B | 1.90%57.21B | -6.51%54.03B | -12.25%56.14B | -12.25%56.14B | 24.40%57.79B | 37.97%63.97B | --63.97B | 1.99%46.45B | -1.82%46.37B |
Shareholders'equity | ||||||||||
Share capital | 0.00%107M | 0.00%107M | 0.00%107M | -33.13%107M | -33.13%107M | -33.13%107M | 0.00%160M | --160M | 0.00%160M | 0.00%160M |
-common stock | 0.00%107M | 0.00%107M | 0.00%107M | -33.13%107M | -33.13%107M | -33.13%107M | 0.00%160M | --160M | 0.00%160M | 0.00%160M |
Retained earnings | 8.76%42.35B | 8.76%42.35B | 7.26%38.33B | 13.98%38.94B | 13.98%38.94B | -23.45%35.74B | -25.04%34.16B | --34.16B | 17.25%46.69B | 12.45%45.57B |
Total stockholders'equity | 4.73%29.32B | 4.73%29.32B | 5.26%26.52B | 14.30%27.99B | 14.30%27.99B | -33.39%25.19B | -32.61%24.49B | --24.49B | 20.01%37.81B | 10.98%36.34B |
Noncontrolling interests | -1.86%3.95B | -1.86%3.95B | 1.92%3.83B | 4.33%4.02B | 4.33%4.02B | 3.81%3.76B | 12.35%3.86B | --3.86B | 9.47%3.62B | 10.00%3.43B |
Total equity | 3.90%33.26B | 3.90%33.26B | 4.83%30.34B | 12.95%32.02B | 12.95%32.02B | -30.14%28.95B | -28.73%28.35B | --28.35B | 19.01%41.43B | 10.89%39.77B |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data