Consolidated statement of changes in equity

Enlarge table(XLS:) Download

 

 

 

 

attributable to shareholders of

 

 

 

 

in CHF thousands

 

Note

 

Share capital

 

Share premium

 

Treasury shares

 

Retained earnings

 

Other reserves

 

Total

 

Non­controlling interests

 

Total equity

As at 1 January 2014

 

 

 

154'000

 

26'299

 

–167'816

 

1'645'490

 

–5'663

 

1'652'309

 

103'934

 

1'756'243

Net profit

 

 

 

 

 

 

 

 

 

70'175

 

 

 

70'175

 

1'920

 

72'095

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

–38'445

 

–38'445

 

–4'509

 

–42'954

Net movements in treasury shares

 

 

 

 

 

–513

 

–768

 

 

 

 

 

–1'281

 

 

 

–1'281

Dividend 2013, paid 2014

 

 

 

 

 

 

 

 

 

–43'315

 

 

 

–43'315

 

 

 

–43'315

Dividend to non-controlling interests 2013, paid 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

–1'595

 

–1'595

Increase / (Reduction) in non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

1'771

 

1'771

Changes from own interests in fully consolidated companies

 

 

 

 

 

 

 

 

 

–485

 

 

 

–485

 

 

 

–485

Other changes

 

 

 

 

 

 

 

 

 

–591

 

 

 

–591

 

 

 

–591

As at 31 December 2014

 

 

 

154'000

 

25'785

 

–168'584

 

1'671'273

 

–44'108

 

1'638'366

 

101'521

 

1'739'888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit

 

 

 

 

 

 

 

 

 

82'728

 

 

 

82'728

 

3'573

 

86'301

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

–19'741

 

–19'741

 

–1'822

 

–21'563

Net movements in treasury shares

 

29 / 30

 

 

 

0

 

0

 

 

 

 

 

0

 

 

 

0

Dividend 2014, paid 2015

 

31

 

 

 

 

 

 

 

–43'233

 

 

 

–43'233

 

 

 

–43'233

Dividend to non-controlling interests 2014, paid 2015

 

33

 

 

 

 

 

 

 

 

 

 

 

0

 

–1'609

 

–1'609

Increase / (Reduction) in non-controlling interests

 

33

 

 

 

 

 

 

 

 

 

 

 

0

 

1'124

 

1'124

Changes from own interests in fully consolidated companies

 

31

 

 

 

 

 

 

 

–227

 

 

 

–227

 

 

 

–227

Other changes

 

31

 

 

 

 

 

 

 

–1'336

 

 

 

–1'336

 

 

 

–1'336

As at 31 December 2015

 

 

 

154'000

 

25'785

 

–168'584

 

1'709'205

 

–63'849

 

1'656'558

 

102'787

 

1'759'345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit

 

 

 

 

 

 

 

 

 

98'181

 

 

 

98'181

 

5'688

 

103'869

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

–10'724

 

–10'724

 

25

 

–10'699

Net movements in treasury shares

 

29 / 30

 

 

 

–818

 

1'539

 

 

 

 

 

721

 

 

 

721

Dividend 2015, paid 2016

 

31

 

 

 

 

 

 

 

–46'145

 

 

 

–46'145

 

 

 

–46'145

Dividend to non-controlling interests 2015, paid 2016

 

33

 

 

 

 

 

 

 

 

 

 

 

0

 

–1'623

 

–1'623

Increase / (Reduction) in non-controlling interests

 

31 / 32 / 33

 

 

 

 

 

 

 

–2'426

 

62

 

–2'363

 

3'269

 

906

As at 31 December 2016

 

 

 

154'000

 

24'968

 

–167'045

 

1'758'816

 

–74'511

 

1'696'228

 

110'146

 

1'806'374