Zwahlen et Statements
ZW
Zwahlen et 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
31.422
100
13.979
44.5
17.443
55.5
—
0
15.175
48.3
16.138
51.4
1.305
4.2
-0.247
-0.8
—
0
1.058
3.4
0.145
0.5
0.913
2.9
13.006
0.07
28.454
100
15.384
54.1
13.07
45.9
—
0
13.482
47.4
12.558
44.1
0.512
1.8
-0.211
-0.7
—
0
0.301
1.1
0.052
0.2
0.249
0.9
3.547
0.07
27.795
100
13.28
47.8
14.515
52.2
—
0
12.801
46.1
12.97
46.7
1.545
5.6
-0.345
-1.2
—
0
1.2
4.3
0.255
0.9
0.945
3.4
13.462
0.07
28.558
100
10.18
35.6
18.378
64.4
—
0
12.338
43.2
16.513
57.8
1.865
6.5
-0.519
-1.8
—
0
1.346
4.7
0.185
0.6
1.161
4.1
16.538
0.07
27.375
100
13.495
49.3
13.88
50.7
—
0
12.669
46.3
13.981
51.1
-0.101
-0.4
-0.059
-0.2
—
0
-0.16
-0.6
-0.015
-0.05
-0.145
-0.5
-2.066
0.07
22.685
100
8.093
35.7
14.592
64.3
—
0
10.953
48.3
15.044
66.3
-0.452
-2
-0.18
-0.8
—
0
-0.632
-2.8
-0.093
-0.4
-0.539
-2.4
-7.678
0.07
23.367
100
10.693
45.8
12.674
54.2
—
0
12.863
55
13.891
59.4
-1.217
-5.2
-0.112
-0.5
—
0
-1.329
-5.7
-0.194
-0.8
-1.135
-4.9
-16.168
0.07
24.013
100
8.796
36.6
15.217
63.4
—
0
14.529
60.5
15.796
65.8
-0.579
-2.4
-0.01
-0.04
—
0
-0.589
-2.5
-0.075
-0.3
-0.514
-2.1
-7.322
0.07
33.226
100
11.49
34.6
21.736
65.4
—
0
18.611
56
19.615
59
2.121
6.4
-0.187
-0.6
—
0
1.934
5.8
0.26
0.8
1.674
5
23.846
0.07
27.706
100
8.983
32.4
18.723
67.6
—
0
15.942
57.5
17.181
62
1.542
5.6
-0.419
-1.5
—
0
1.123
4.1
0.256
0.9
0.867
3.1
12.35
0.07
34.123
100
15.223
44.6
18.9
55.4
—
0
15.872
46.5
16.927
49.6
1.973
5.8
-0.162
-0.5
—
0
1.811
5.3
0.334
1
1.477
4.3
21.04
0.07
25.847
9.325
16.522
—
14.102
15.304
1.218
-0.01
—
1.208
-0.812
2.02
28.775
0.07
27.448
12.114
15.334
—
13.735
14.692
0.642
-0.08
—
0.562
0.125
0.437
6.225
0.07
29.19
7.75
21.44
—
19.45
20.99
0.45
-0.03
-0.44
0.43
0.1
0.33
4.73
0.07
29.12
11.13
17.99
—
16.65
17.6
0.39
-0.24
-0.35
0.16
0.03
0.12
1.71
0.07
37.21
9.46
27.75
—
25.54
27.36
0.39
-0.25
-0.22
0.15
0.03
0.11
1.57
0.07
34.2
16.9
17.3
—
19.15
20.32
-3.02
-0.56
-0.09
-3.58
-0.76
-2.82
-40.28
0.07
32.69
12.95
19.74
—
17.65
18.82
0.91
-0.28
-0.1
0.64
0.34
0.3
4.28
0.07
31.63
11.92
19.71
—
19.66
20.82
-1.11
-0.15
-0.01
-1.26
-0.28
-0.98
-13.99
0.07
44.04
13.24
30.8
—
29.09
30.27
0.54
-0.23
-0.02
0.31
-0.29
0.6
8.56
0.07
42.7
13.45
29.25
—
28.27
29.21
0.04
-0.22
-0.07
-0.18
-0.04
-0.14
-2
0.07
45.26
16.52
28.74
—
28.7
29.71
-0.98
-0.15
-0.09
-1.13
-0.25
-0.87
-12.42
0.07
45.23
17.1
28.13
—
26.74
28.36
-0.23
-0.11
-0.07
-0.34
-0.08
-0.26
-3.73
0.07
47.68
15.9
31.78
—
29.02
30.8
0.98
-0.06
-0.04
0.92
0.21
0.71
10.14
0.07
50.89
19.32
31.57
—
29.15
30.31
1.26
-0.3
—
0.96
0.22
0.74
10.57
0.07
44.64
17.64
27
—
26.47
25.84
1.16
-0.1
0
1.06
0.24
0.82
11.71
0.07
36.9
15.94
20.97
—
20.51
20.86
0.1
-0.01
-0.8
0.09
0.02
0.07
1
0.07
29.92
9.84
20.08
—
19.11
20.56
-0.48
0.16
-0.33
-0.32
-0.1
-0.22
-3.14
0.07
38.47
14.55
23.92
—
22.47
23.31
0.61
-0.69
-0.46
-0.08
-0.03
-0.05
-0.7
0.07
50.16
25.21
24.95
—
22.98
24.62
0.34
-1.24
-0.03
-0.9
-0.17
-0.73
-10.42
0.07
57.89
29.75
28.14
—
27.42
28.32
-0.19
-0.42
-0.27
-0.61
-0.13
-0.47
-6.71
0.07
60.24
31.06
29.18
—
24.2
25.78
3.4
-0.39
-0.11
3
0.81
2.19
31.28
0.07
54.09
28.95
25.14
—
22.64
23.78
1.36
-0.17
-0.09
1.2
0.27
0.92
13.15
0.07
50.75
33.14
17.61
—
14.81
15.8
1.82
-0.09
-0.47
1.72
0.34
1.38
19.7
0.07
46.82
23.91
22.91
—
21
22.43
0.48
0.01
-0.01
0.49
0.12
0.37
5.28
0.07
49.23
22.61
26.62
—
15.21
24.03
2.59
-0.06
0.11
2.65
0.73
1.91
27.28
0.07
41.01
29.14
11.87
—
9.78
11.53
0.34
-0.08
—
0.25
0.06
0.19
2.71
0.07