Consolidated statement of changes in
shareholdersʼ equity
|
CHF million |
Share capital |
|
Capital reserves |
|
Treasury shares |
|
Goodwill offset |
|
Translation differences |
|
Cash flow hedges |
|
Other retained earnings |
|
Retained earnings |
|
Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity December 31, 2022 |
|
4.1 |
|
–31.4 |
|
–2.2 |
|
–95.9 |
|
–74.9 |
|
4.7 |
|
919.9 |
|
753.7 |
|
724.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net result |
|
|
|
|
|
|
|
|
|
|
|
|
|
41.9 |
|
41.9 |
|
41.9 |
|
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
–24.8 |
|
–24.8 |
|
–24.8 |
|
|
Changes of cash flow hedging |
|
|
|
|
|
|
|
|
|
|
|
0.7 |
|
|
|
0.7 |
|
0.7 |
|
|
Purchase of treasury shares |
|
|
|
|
–0.5 |
|
|
|
|
|
|
|
|
|
|
|
–0.5 |
|
|
|
Share-based compensation |
|
|
|
–0.0 |
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
1.1 |
|
|
Translation differences |
|
|
|
|
|
|
|
|
|
–10.6 |
|
|
|
–1.4 |
|
–12.0 |
|
–12.0 |
|
|
Total equity December 31, 2023 |
|
4.1 |
|
–31.5 |
|
–1.6 |
|
–95.9 |
|
–85.5 |
|
5.4 |
|
935.6 |
|
759.6 |
|
730.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net result |
|
|
|
|
|
|
|
|
|
|
|
|
|
–67.6 |
|
–67.6 |
|
–67.6 |
|
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
–24.8 |
|
–24.8 |
|
–24.8 |
|
|
Changes of cash flow hedging |
|
|
|
|
|
|
|
|
|
|
|
–6.6 |
|
|
|
–6.6 |
|
–6.6 |
|
|
Purchase of treasury shares |
|
|
|
|
–1.3 |
|
|
|
|
|
|
|
|
|
|
|
–1.3 |
|
|
|
Share-based compensation |
|
|
|
–0.1 |
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
1.2 |
|
|
Translation differences |
|
|
|
|
|
|
|
|
|
5.8 |
|
0.1 |
|
–0.1 |
|
5.8 |
|
5.8 |
|
|
Total equity December 31, 2024 |
|
4.1 |
|
–31.6 |
|
–1.6 |
|
–95.9 |
|
–79.7 |
|
–1.1 |
|
843.1 |
|
666.4 |
|
637.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|