Eigenkapitalnachweis per 31. Dezember Konzern
|
Mio. CHF |
Erläute- rungen |
Aktien- kapital |
|
Agio/ Kapital- reserven |
|
Eigene Aktien |
|
Gewinnreserven |
|
Total exkl. Minder- heits- anteilen |
|
Anteil Minder- heits- aktionäre |
|
Total inkl. Minder- heits- anteilen |
|
||||
|
|
|
|
|
|
|
|
|
Wechsel- kursein- fluss |
|
Wert- schwan- kungen Finanz- instru- mente |
|
Andere Gewinn- reserven |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eigenkapital 31.12.2018 |
|
4.1 |
|
99.8 |
|
–4.0 |
|
–97.6 |
|
0.7 |
|
899.1 |
|
902.0 |
|
24.8 |
|
926.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Konzernergebnis 2019 |
|
|
|
|
|
|
|
|
|
|
|
125.8 |
|
125.8 |
|
11.1 |
|
136.8 |
|
|
Dividenden |
|
|
|
|
|
|
|
|
|
|
|
–99.2 |
|
–99.2 |
|
–29.6 |
|
–128.8 |
|
|
Veränderung aus Absicherungsgeschäften |
3.6 |
|
|
|
|
|
|
|
|
–0.1 |
|
|
|
–0.1 |
|
|
|
–0.1 |
|
|
Kauf Minderheitsanteile |
4.1 |
|
|
–61.9 |
|
|
|
|
|
|
|
|
|
–61.9 |
|
–0.8 |
|
–62.7 |
|
|
Kauf eigene Aktien |
3.2 |
|
|
|
|
–2.5 |
|
|
|
|
|
|
|
–2.5 |
|
|
|
–2.5 |
|
|
Aktienbezogene Vergütungen |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abgabe |
3.2 |
|
|
–2.7 |
|
2.6 |
|
|
|
|
|
|
|
–0.1 |
|
|
|
–0.1 |
|
|
Zuteilung |
3.2 |
|
|
2.4 |
|
|
|
|
|
|
|
|
|
2.4 |
|
|
|
2.4 |
|
|
Wechselkurseinfluss |
|
|
|
|
|
|
|
8.4 |
|
|
|
|
|
8.4 |
|
|
|
8.4 |
|
|
Eigenkapital 31.12.2019 |
|
4.1 |
|
37.5 |
|
–3.9 |
|
–89.3 |
|
0.6 |
|
925.7 |
|
874.6 |
|
5.5 |
|
880.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Konzernergebnis 2020 |
|
|
|
|
|
|
|
|
|
|
|
65.0 |
|
65.0 |
|
1.9 |
|
66.9 |
|
|
Dividenden |
|
|
|
|
|
|
|
|
|
|
|
–86.8 |
|
–86.8 |
|
–3.7 |
|
–90.6 |
|
|
Veränderung aus Absicherungsgeschäften |
3.6 |
|
|
|
|
|
|
|
|
1.4 |
|
|
|
1.4 |
|
|
|
1.4 |
|
|
Kauf Minderheitsanteile |
4.1 |
|
|
–56.8 |
|
|
|
|
|
|
|
|
|
–56.8 |
|
–2.2 |
|
–58.9 |
|
|
Verrechnung Goodwill mit Eigenkapital |
4.1 |
|
|
|
|
|
|
|
|
|
|
–0.8 |
|
–0.8 |
|
|
|
–0.8 |
|
|
Reklassierung Goodwill in Erfolgsrechnung |
4.1 |
|
|
|
|
|
|
|
|
|
|
6.1 |
|
6.1 |
|
|
|
6.1 |
|
|
Kauf eigene Aktien |
3.2 |
|
|
|
|
–0.1 |
|
|
|
|
|
|
|
–0.1 |
|
|
|
–0.1 |
|
|
Aktienbezogene Vergütungen |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abgabe |
3.2 |
|
|
–2.2 |
|
2.0 |
|
|
|
|
|
|
|
–0.2 |
|
|
|
–0.2 |
|
|
Zuteilung |
3.2 |
|
|
2.0 |
|
|
|
|
|
|
|
|
|
2.0 |
|
|
|
2.0 |
|
|
Wechselkurseinfluss |
|
|
|
|
|
|
|
–9.6 |
|
|
|
|
|
–9.6 |
|
–0.1 |
|
–9.7 |
|
|
Eigenkapital 31.12.2020 |
|
4.1 |
|
–19.5 |
|
–2.1 |
|
–99.0 |
|
2.0 |
|
909.1 |
|
794.7 |
|
1.3 |
|
796.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|