Interroll Holding AG
SIX:INRN.SW
2220 (CHF) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 556.338 | 664.409 | 640.063 | 530.629 | 559.664 | 559.851 | 450.682 | 401.46 | 360.738 | 335.306 | 316.334 | 307.155 | 271.932 | 283.069 | 233.987 | 357.92 | 370.855 | 312.022 | 246.905 | 230.125 | 220.306 | 209.475 |
Cost of Revenue
| 411.592 | 502.491 | 483.245 | 369.928 | 241.931 | 243.843 | 188.155 | 160.651 | 145.706 | 141.76 | 132.649 | 140.726 | 113.091 | 119.208 | 98.749 | 156.414 | 153.153 | 131.485 | 107.43 | 100.125 | 87.019 | 82.008 |
Gross Profit
| 144.746 | 161.918 | 156.818 | 160.701 | 317.733 | 316.008 | 262.527 | 240.809 | 215.032 | 193.546 | 183.685 | 166.429 | 158.841 | 163.861 | 135.238 | 201.506 | 217.702 | 180.537 | 139.475 | 130 | 133.287 | 127.467 |
Gross Profit Ratio
| 0.26 | 0.244 | 0.245 | 0.303 | 0.568 | 0.564 | 0.583 | 0.6 | 0.596 | 0.577 | 0.581 | 0.542 | 0.584 | 0.579 | 0.578 | 0.563 | 0.587 | 0.579 | 0.565 | 0.565 | 0.605 | 0.609 |
Reseach & Development Expenses
| 8.48 | 11.228 | 12.182 | 9.979 | 10.629 | 11.297 | 10.706 | 7.48 | 8.465 | 8.694 | 8.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 22.356 | 21.354 | 20.601 | 17.379 | 17.307 | 15.649 | 13.508 | 12.72 | 9.974 | 12.526 | 12.202 | 16.032 | 0 | 0 | 0 | 0 | 13.553 | 11.539 | 66.727 | 62.86 | 66.063 | 62.494 |
Selling & Marketing Expenses
| 19.674 | 5.76 | 5.074 | 4.288 | 5.698 | 5.096 | 4.96 | 4.551 | 3.786 | 4.673 | 4.767 | 13.715 | 0 | 0 | 0 | 0 | 4.938 | 4.36 | 0 | 0 | 0 | 0 |
SG&A
| 45.718 | 48.355 | 43.85 | 55.349 | 157.035 | 150.486 | 134.625 | 118.657 | 108.885 | 108.18 | 98.898 | 29.747 | 0 | 0 | 0 | 0 | 18.491 | 15.899 | 66.727 | 62.86 | 66.063 | 62.494 |
Other Expenses
| -10.311 | -1.025 | -4.69 | -5.246 | -4.05 | -6.139 | -5.939 | -5.363 | 0 | 0 | 0 | 113.123 | 138.44 | 143.474 | 132.136 | 157.992 | 147.99 | 134.777 | 49.375 | 43.031 | 48.186 | 53.351 |
Operating Expenses
| 64.509 | 60.608 | 60.722 | 70.574 | 245.895 | 247.701 | 215.852 | 193.314 | 175.33 | 168.194 | 157.796 | 142.87 | 138.44 | 143.474 | 132.136 | 157.992 | 166.481 | 150.676 | 116.102 | 105.891 | 114.249 | 115.845 |
Operating Income
| 80.237 | 101.31 | 96.096 | 90.127 | 72.82 | 69.454 | 47.4 | 47.849 | 39.354 | 25.46 | 27.397 | 24.819 | 20.401 | 20.387 | 3.102 | 43.371 | 45.154 | 30.581 | 23.373 | 17.465 | 12.956 | 11.622 |
Operating Income Ratio
| 0.144 | 0.152 | 0.15 | 0.17 | 0.13 | 0.124 | 0.105 | 0.119 | 0.109 | 0.076 | 0.087 | 0.081 | 0.075 | 0.072 | 0.013 | 0.121 | 0.122 | 0.098 | 0.095 | 0.076 | 0.059 | 0.055 |
Total Other Income Expenses Net
| 3.683 | 3.469 | 3.175 | 2.511 | -0.77 | -1.049 | -0.586 | -0.281 | 0.389 | -0.04 | -1.75 | -0.734 | 0.082 | 0.039 | -3.152 | 2.677 | 0.283 | -0.85 | -0.03 | -8.293 | -14.938 | -3.081 |
Income Before Tax
| 83.92 | 104.779 | 99.271 | 92.638 | 72.05 | 68.405 | 46.814 | 47.568 | 39.743 | 25.42 | 25.647 | 24.085 | 20.483 | 20.426 | 1.693 | 46.048 | 45.437 | 29.731 | 23.343 | 15.816 | 10.182 | 8.541 |
Income Before Tax Ratio
| 0.151 | 0.158 | 0.155 | 0.175 | 0.129 | 0.122 | 0.104 | 0.118 | 0.11 | 0.076 | 0.081 | 0.078 | 0.075 | 0.072 | 0.007 | 0.129 | 0.123 | 0.095 | 0.095 | 0.069 | 0.046 | 0.041 |
Income Tax Expense
| 17.571 | 21.996 | 18.671 | 20.896 | 16.016 | 16.605 | 7.76 | 11.353 | 10.44 | 6.232 | 5.041 | 4.689 | 2.29 | 6.003 | -4.023 | 12.215 | 11.771 | 9.51 | 6.418 | 4.14 | 3.015 | 2.575 |
Net Income
| 66.349 | 82.783 | 80.6 | 71.742 | 56.034 | 51.8 | 39.054 | 36.215 | 29.303 | 19.068 | 20.544 | 19.396 | 18.193 | 14.423 | 5.716 | 33.833 | 33.666 | 20.221 | 16.925 | 11.676 | 7.103 | 5.718 |
Net Income Ratio
| 0.119 | 0.125 | 0.126 | 0.135 | 0.1 | 0.093 | 0.087 | 0.09 | 0.081 | 0.057 | 0.065 | 0.063 | 0.067 | 0.051 | 0.024 | 0.095 | 0.091 | 0.065 | 0.069 | 0.051 | 0.032 | 0.027 |
EPS
| 80.64 | 100.91 | 98.08 | 85.97 | 66.69 | 61.32 | 45.95 | 42.57 | 34.51 | 22.45 | 24.84 | 24.25 | 22.99 | 18.59 | 7.41 | 44.38 | 40.88 | 25.31 | 20.89 | 14.88 | 9.14 | 7.25 |
EPS Diluted
| 80.64 | 100.91 | 98.08 | 85.97 | 66.69 | 61.32 | 45.95 | 42.57 | 34.51 | 22.45 | 24.71 | 24.21 | 22.86 | 18.59 | 7.41 | 43.6 | 39.79 | 25.22 | 20.73 | 14.77 | 9.12 | 7.25 |
EBITDA
| 102.68 | 125.437 | 119.238 | 111.467 | 88.613 | 86.706 | 61.493 | 61.004 | 53.528 | 40.231 | 41.974 | 40.392 | 37.534 | 37.352 | 20.571 | 58.499 | 72.974 | 43.578 | 33.234 | 35.551 | 46.142 | 23.77 |
EBITDA Ratio
| 0.185 | 0.189 | 0.186 | 0.21 | 0.158 | 0.155 | 0.136 | 0.152 | 0.148 | 0.12 | 0.133 | 0.132 | 0.138 | 0.132 | 0.088 | 0.163 | 0.197 | 0.14 | 0.135 | 0.154 | 0.209 | 0.113 |