Processed milk and whey in tonnes | 376,009 | 667,845 | 661,017 | 650,017 | 741,770 |
Quantities produced including cream in tonnes | 69,091 | 161,831 | 141,380 | 186,845 | 236,179 |
Turnover (net sales from goods and services) | 306,199 | 456,797 | 561,031 | 600,527 | 541,606 |
| | | | | |
Earnings before interest, taxes, depreciation and amortisation (EBITDA) | | | | | |
13,869 | –74,709 | 35,886 | 55,719 | 33,360 |
As % of production revenue | 4.5% | –17.0% | 6.3% | 9.2% | 6.1% |
| | | | | |
Earnings before interest and taxes (EBIT) | –67,872 | –265,309 | 18,649 | 42,616 | 22,464 |
As % of production revenue | –22.3% | –60.3% | 3.3% | 7.1% | 4.1% |
| | | | | |
Earnings before taxes | –72,608 | –273,962 | 10,405 | 45,856 | 22,377 |
As % of production revenue | –23.8% | –62.3% | 1.8% | 7.6% | 4.1% |
| | | | | |
Net profit | –70,274 | –271,378 | 8,656 | 40,846 | 19,406 |
As % of production revenue | –23.0% | –61.7% | 1.5% | 6.8% | 3.6% |
| | | | | |
Personnel expenses | 39,722 | 50,757 | 52,980 | 51,000 | 47,796 |
As % of production revenue | 13.0% | 11.5% | 9.2% | 8.4% | 8.8% |
| | | | | |
Depreciation of fixed assets | 82,228 | 47,891 | 13,030 | 12,336 | 10,386 |
as % of average net position | 38.0% | 17.1% | 4.4% | 5.1% | 5.6% |
| | | | | |
Investments in fixed assets | 3,718 | 8,449 | 34,924 | 84,788 | 42,217 |
as % of production sales | 1.2% | 1.9% | 6.1% | 14.0% | 7.8% |
| | | | | |
Earned Capital | 11,097 | –34,821 | 30,425 | 56,035 | 32,213 |
in % of net sales | 3.6 | –7.6% | 5.4% | 9.3% | 5.9% |
| | | | | |
Cash flow from operating activities (cash flow) | –11,325 | –15,439 | –81,279 | 6,019 | 24,227 |
as % of net sales | –3.7% | –3.4% | –14.5% | 1.0% | 4.5% |
| | | | | |
Free cash flow (loss) | 17,339 | 16,306 | –148,530 | –84,078 | –33,519 |
Equity ratio | 55.8% | 58.6% | 48.8% | 53.1% | 10.8% |
Interest cover (EBIT/interest expenses net) | n.a. | n.a. | 1.6 | 8.8 | 19.2 |
Number of shares, outstanding, in units | 2,151,757 | 1,758,369 | 1,434,760 | 1,434,760 | 1,434,760 |
Earnings per share in CHF | –34.60 | –164.55 | 2.02 | 18.43 | 14.12 |
Earned Capital per share in CHF | 5.14 | –19.80 | 21.21 | 39.06 | 22.45 |
Dividend | 0% | 0% | 0% | 40% | 38% |
Payout ratio | 0.00% | 0.00% | 0.00% | 21.51% | 27.35% |
Share price as at 31.12. in CHF | 63.20 | 83.20 | 102.0 | 286.25 | 309.75 |
Dividend return | 0.00% | 0.00% | 0.00% | 1.40% | 1.23% |
Price/earnings (P/E) ratio | n.a. | n.a. | 50.4 | 15.5 | 21.9 |
Market capitalisation | 135,991 | 146,296 | 146,346 | 410,700 | 444,417 |
Staffing levels as at 31.12. | 391 | 618 | 694 | 695 | 633 |