SFS Statements
SF
SFS Income Statement
B
M
CHF (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 499.3
100
648.8
43.3
850.5
56.7
—
0
408.7
27.3
681.8
45.5
168.7
11.3
2.6
0.2
-0.6
-0.04
170.7
11.4
36.7
2.4
135
9
3.472
38.882
1 573.7
100
684.7
43.5
889
56.5
—
0
420.9
26.7
699.1
44.4
189.9
12.1
-9
-0.6
0.6
0.04
181.5
11.5
47
3
131
8.3
3.368
38.892
1 514.6
100
666.9
44
847.7
56
—
0
399.8
26.4
680.3
44.9
167.4
11.1
11.3
0.7
—
0
178.7
11.8
39.6
2.6
137.1
9.1
3.526
38.886
1 224.1
100
499.3
40.8
724.8
59.2
—
0
337.3
27.6
561.9
45.9
162.9
13.3
-3.8
-0.3
—
0
159.1
13
27.6
2.3
129.6
10.6
3.425
37.844
937
100
329.8
35.2
607.2
64.8
—
0
278.8
29.8
469.6
50.1
137.6
14.7
-1.5
-0.2
—
0
136.1
14.5
22.2
2.4
111.4
11.9
2.976
37.428
960.3
100
335.7
35
624.6
65
—
0
276.5
28.8
460.5
48
164.1
17.1
1.5
0.2
—
0
165.6
17.2
31.5
3.3
132.4
13.8
3.531
37.491
931.5
100
349.7
37.5
581.8
62.5
—
0
252.3
27.1
425.4
45.7
156.4
16.8
-3.3
-0.4
—
0
153.1
16.4
22.2
2.4
130.4
14
3.477
37.5
775.6
100
296.5
38.2
479.1
61.8
—
0
242.8
31.3
408.1
52.6
71
9.2
-3.8
-0.5
—
0
67.2
8.7
13.3
1.7
53.5
6.9
1.427
37.5
913.7
100
335.8
36.8
577.9
63.2
—
0
272.8
29.9
447.1
48.9
130.8
14.3
-4
-0.4
—
0
126.8
13.9
8.9
1
117.2
12.8
3.125
37.5
868.4
100
309.1
35.6
559.3
64.4
—
0
277.8
32
453.8
52.3
105.5
12.1
-2.6
-0.3
—
0
102.9
11.8
14.3
1.6
88.1
10.1
2.349
37.5
882.3
100
322
36.5
560.3
63.5
—
0
263.3
29.8
433.2
49.1
127.1
14.4
-3.8
-0.4
—
0
123.3
14
18.3
2.1
103.9
11.8
2.771
37.5
854.6
100
310.8
36.4
543.8
63.6
—
0
256
30
427.8
50.1
116
13.6
-4.2
-0.5
—
0
111.8
13.1
22.9
2.7
88.9
10.4
2.371
37.5
855.3
319.7
535.6
—
242.8
413.5
122.1
2.8
—
124.9
22.7
102.2
2.725
37.5
779.5
275
504.5
—
236.2
423.8
80.7
-1.3
—
79.4
18.4
61
1.627
37.5
748.5
271
477.5
—
211.3
385.8
91.7
-2.2
0
89.5
14.4
74.9
2
37.5
688.2
248.9
439.3
—
205
375.9
63.4
-2.1
0
61.3
14.2
47.1
1.26
37.5
708.1
273.1
435
—
179.5
348
87
4
0
91
17.8
72.4
1.93
37.5
663.7
260.3
403.4
—
198
361.3
42.1
-2.2
0
39.9
8.1
31.7
0.85
37.5
736.6
283.2
453.4
—
198.6
375.3
78.1
-3.3
0
74.8
10.4
64.1
1.71
37.5
645.2
233.4
411.8
—
189.3
348.4
63.4
-4.1
0
59.3
13.5
45.8
1.34
34.1
668.4
252.3
416.1
—
187.2
326.9
89.2
-26.3
0
62.9
13.6
49.3
1.52
32.4
662
266.4
395.6
—
186.9
342.5
53.1
-6
0
47.1
9.9
37.2
1.15
32.4