Chart

Five-year consolidated data

 

2011

2012

2013

2014

2015

CHF 1,000

 

Restated1

 

 

 

Statement of profit or loss

 

 

 

 

 

Sales

 376,970 

 391,108 

 388,292 

 399,518 

 440,295 

EBITDA

 60,370 

 62,971 

 65,059 

 67,542 

 83,401 

Operating profit (EBIT)

 51,271 

 52,709 

 54,800 

 57,203 

 66,949 

Financial result

 2,289 

 29 

 693 

 (8,059) 

 (942) 

Income taxes

 (8,645) 

 (10,373) 

 (9,822) 

 (8,928) 

 (8,860) 

Profit from continuing operations

 44,915 

 42,365 

 45,671 

 40,216 

 57,147 

Result from discontinued operation, net of income taxes

 2,644 

Profit for the period

 47,559 

 42,365 

 45,671 

 40,216 

 57,147 

 

 

 

 

 

 

Research and development, gross

 (47,004) 

 (51,374) 

 (45,323) 

 (39,451) 

 (39,857) 

Personnel expenses

 (131,666) 

 (138,462) 

 (141,565) 

 (148,130) 

 (149,813) 

Depreciation of property, plant and equipment

 (5,952) 

 (6,251) 

 (6,454) 

 (6,271) 

 (6,213) 

Amortization of intangible assets

 (3,147) 

 (4,011) 

 (3,805) 

 (4,068) 

 (10,239) 

 

 

 

 

 

 

Balance sheet

 

 

 

 

 

Current assets

 322,980 

 351,968 

 387,571 

 423,833 

 492,353 

Non-current assets

 66,961 

 70,827 

 79,078 

 128,429 

 149,129 

Total assets

 389,941 

 422,795 

 466,649 

 552,262 

 641,482 

Current liabilities

 107,263 

 103,696 

 105,312 

 124,581 

 137,843 

Non-current liabilities

 13,365 

 25,486 

 25,135 

 66,483 

 62,966 

Total liabilities

 120,628 

 129,182 

 130,447 

 191,064 

 200,809 

Shareholders‘ equity

 269,313 

 293,613 

 336,202 

 361,198 

 440,673 

 

 

 

 

 

 

Statement of cash flows

 

 

 

 

 

Cash inflows from operating activities

 45,116 

 2,405 

 27,909 

 48,191 

 99,128 

Capital expenditure in property, plant and equipment and intangible assets

 (14,080) 

 (13,978) 

 (19,777) 

 (22,629) 

 (14,723) 

Acquisition of Sias-Xiril Group2

 (18,899) 

Acquisition of IBL International Group2

 (31,835) 

Acquisition of Tecan Australia Pty Ltd. and earn-out paid2

 (119) 

 (145) 

 (119) 

Disposal of discontinued operation2

 5,480 

Change in treasury shares (net)

 1,154 

 3,403 

 10,756 

 3,387 

 32,437 

Dividends paid

 (10,771) 

 (13,532) 

 (16,488) 

 (16,651) 

 (16,857) 

 

 

 

 

 

 

Other information

 

 

 

 

 

Number of employees (end of period)

 1,107 

 1,185 

 1,184 

 1,261 

 1,368 

Number of employees (average)

 1,079 

 1,163 

 1,190 

 1,265 

 1,368 

 

 

 

 

 

 

Research and development in % of sales

12.5 %

13.1 %

11.7 %

9.9 %

9.1 %

Sales per employee

 349 

 336 

 326 

 316 

 322 

 

 

 

 

 

 

Information per share

 

 

 

 

 

Basic earnings per share from continuing operations (CHF)

 4.18 

 3.92 

 4.16 

 3.63 

 5.05 

Basic earnings per share including discontinued operation (CHF)

 4.42 

 3.92 

 4.16 

 3.63 

 5.05 

Gross dividend (CHF)3

0.50

1.50

1.50

 1.754 

Payout from statutory capital contribution reserve (CHF)3

1.25

1.00

4

Total payout (CHF)3

1.25

1.50

1.50

1.50

 1.754 

Total payout ratio5

28.3 %

38.3 %

36.1 %

41.3 %

34.7 %

1 Restated due to introduction of IAS 19R

2 Net of cash acquired/disposed of

3 Payment is made in following year

4 Proposal to the Annual General Meeting of Shareholders on April 13, 2016

5 Based on basic earnings per share including discontinued operation

EN DE