Consolidated statement of changes in equity
Enlarge table | 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 |
|
0 |
0 |
|
|
0 |
|
0 |
||||||||||
Dividend 2014, paid 2015 |
|
|
|
–43'233 |
|
–43'233 |
|
–43'233 |
||||||||||
Dividend to non-controlling interests 2014, paid 2015 |
|
|
|
|
|
0 |
–1'609 |
–1'609 |
||||||||||
Increase / (Reduction) in non-controlling interests |
|
|
|
|
|
0 |
1'124 |
1'124 |
||||||||||
Changes from own interests in fully consolidated companies |
|
|
|
–227 |
|
–227 |
|
–227 |
||||||||||
Other changes |
|
|
|
–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 |
|
–818 |
1'539 |
|
|
721 |
|
721 |
||||||||||
Dividend 2015, paid 2016 |
|
|
|
–46'145 |
|
–46'145 |
|
–46'145 |
||||||||||
Dividend to non-controlling interests 2015, paid 2016 |
|
|
|
|
|
0 |
–1'623 |
–1'623 |
||||||||||
Increase / (Reduction) in non-controlling interests |
|
|
|
–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 |