Five-year consolidated data
| 2010 | 2011 | 2012 | 2013 | 2014 |
CHF 1,000 |
|
| Restated1 |
|
|
Statement of profit or loss |
|
|
|
|
|
Sales | 370,548 | 376,970 | 391,108 | 388,292 | 399,518 |
EBITDA | 63,733 | 60,370 | 62,971 | 65,059 | 67,542 |
Operating profit (EBIT) | 55,971 | 51,271 | 52,709 | 54,800 | 57,203 |
Financial result | 2,100 | 2,289 | 29 | 693 | (8,059) |
Income taxes | (11,137) | (8,645) | (10,373) | (9,822) | (8,928) |
Profit from continuing operations | 46,934 | 44,915 | 42,365 | 45,671 | 40,216 |
Result from discontinued operation, net of income taxes | (30,730) | 2,644 | – | – | – |
Profit for the period | 16,204 | 47,559 | 42,365 | 45,671 | 40,216 |
|
|
|
|
|
|
Research and development, gross | (37,372) | (47,004) | (51,374) | (45,323) | (39,451) |
Personnel expenses | (128,525) | (131,666) | (138,462) | (141,565) | (148,130) |
Depreciation of property, plant and equipment | (6,024) | (5,952) | (6,251) | (6,454) | (6,271) |
Amortization of intangible assets | (1,738) | (3,147) | (4,011) | (3,805) | (4,068) |
|
|
|
|
|
|
Balance sheet |
|
|
|
|
|
Current assets | 274,760 | 322,980 | 351,968 | 387,571 | 423,833 |
Non-current assets | 63,741 | 66,961 | 70,827 | 79,078 | 128,429 |
Total assets | 338,501 | 389,941 | 422,795 | 466,649 | 552,262 |
Current liabilities | 98,669 | 107,263 | 103,696 | 105,312 | 124,581 |
Non-current liabilities | 11,792 | 13,365 | 25,486 | 25,135 | 66,483 |
Total liabilities | 110,461 | 120,628 | 129,182 | 130,447 | 191,064 |
Shareholders’ equity | 228,040 | 269,313 | 293,613 | 336,202 | 361,198 |
|
|
|
|
|
|
Statement of cash flows |
|
|
|
|
|
Cash inflows from operating activities | 62,520 | 45,116 | 2,405 | 27,909 | 48,191 |
Capital expenditure in property, plant and equipment and intangible assets | (12,585) | (14,080) | (13,978) | (19,777) | (22,629) |
Acquisition of IBL International Group 2 | – | – | – | – | (31,835) |
Acquisition of Tecan Australia Pty Ltd 2 and earn-out paid | – | – | (119) | (145) | (119) |
Disposal of discontinued operation 2 | (2,370) | 5,480 | – | – | – |
Change in treasury shares (net) | 21,244 | 1,154 | 3,403 | 10,756 | 3,387 |
Dividends paid | (10,412) | (10,771) | (13,532) | (16,488) | (16,651) |
|
|
|
|
|
|
Other information |
|
|
|
|
|
Number of employees (end of period) | 1,059 | 1,107 | 1,185 | 1,184 | 1,261 |
Number of employees (average) | 1,031 | 1,079 | 1,163 | 1,190 | 1,265 |
|
|
|
|
|
|
Research and development in % of sales | 10.1 % | 12.5 % | 13.1 % | 11.7 % | 9.9% |
Sales per employee | 359 | 349 | 336 | 326 | 316 |
|
|
|
|
|
|
Information per share |
|
|
|
|
|
Basic earnings per share from continuing operations (CHF) | 4.50 | 4.18 | 3.92 | 4.16 | 3.63 |
Basic earnings per share including discontinued operation (CHF) | 1.55 | 4.42 | 3.92 | 4.16 | 3.63 |
Gross dividend (CHF)3 | – | – | 0.50 | 1.50 | 1.50 4 |
Payout from statutory capital contribution reserve (CHF)3 | 1.00 | 1.25 | 1.00 | – | – 4 |
Total payout (CHF)3 | 1.00 | 1.25 | 1.50 | 1.50 | 1.50 4 |
Total payout ratio 5 | 64.5 % | 28.3 % | 38.3% | 36.1% | 41.3% |
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 16, 2015
5 Based on basic earnings per share including discontinued operation