The Board of Directors of dormakaba Holding Ltd. has decided that the Group’s consolidated financial statements for the year ending 30 June 2027 will be prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board (IASB). The date of transition to IFRS is effective 1 July 2025, being the beginning of the earliest period for which full IFRS comparative information is presented. Up to and including the financial year ended 30 June 2026, the consolidated financial statements have been prepared in accordance with Swiss GAAP FER.
This note explains the principal adjustments and the exemptions the Group expects to make, and apply respectively, in restating its Swiss GAAP FER financial statements, including the statement of financial position as at 1 July 2025 and the financial statements as of, and for, the year ended 30 June 2026.
The financial information in this chapter has been restated based on IFRS Accounting Standards effective at the report release date, including the early adoption of IFRS 18 Presentation and Disclosure in Financial Statements. The Group’s first audited set of consolidated financial statements under IFRS Accounting Standards will be published for the year ending 30 June 2027 and will reflect the standards applicable at that date. Accordingly, the information presented below is preliminary, unaudited, and may be subject to change.
The estimates made under IFRS Accounting Standards at the transition date and at 30 June 2026 are consistent with Swiss GAAP FER estimates on the same dates, except for adjustments reflecting differences in accounting policies. There are described in more detail in the note about this report (5.1) of the consolidated financial statements in this Annual Report.
Revenue recognition is generally consistent with Swiss GAAP FER. Expected cash discounts are recognized as a reduction of revenue when the related revenue is recognized, rather than when the cash is received. Freight costs previously presented for customer deliveries, where dormakaba acts as principal, are reclassified to cost of goods sold.
The Group applied a retrospective approach to measure lease liabilities and right-of-use assets at the date of transition to IFRS, based on the present value of the remaining lease payments discounted using the lessee’s incremental borrowing rate at that date. The Group applied the use of hindsight for determining lease terms as a practical expedient.
Right-of-use assets were assessed for impairment in accordance with IAS 36 at the date of transition to IFRS. No impairment was recognized on right-of-use assets as a result of these assessments.
The transition to IFRS Accounting Standards resulted in deferred tax effects arising from temporary differences between the IFRS carrying amounts of assets and liabilities and their respective tax bases. The most significant deferred tax impacts relate to lease accounting adjustments, employee benefit obligations, financial instruments measured at fair value and fair value adjustments recognized in connection with business combination accounting. These deferred tax effects are recognized consistently with the underlying IFRS transition adjustments, either in retained earnings or in a separate component of equity.
Deferred tax assets are recognized for unused tax losses to the extent that it is probable that taxable profit will be available against which the losses can be utilized. Significant management judgment is required to determine the amount of deferred tax assets that can be recognized, based on the likely timing and level of future taxable profits, together with future tax planning strategies.
Following the transition, deferred tax effects are recognized in profit or loss, other comprehensive income, or directly in equity, as appropriate.
The transition to IFRS Accounting Standards resulted in restatement effects for intangible assets. The Group assessed the restated carrying amounts for impairment both at the date of transition to IFRS and at the effective date of IFRS application. No impairment was recognized as a result of these assessments.
Certain software development costs and the related accumulated amortization were derecognized at the transition date, as they did not meet the IFRS recognition criteria. Investments made during the financial year 2025/26 were recognized in the income statement, while the related amortization previously recognized under Swiss GAAP FER was reversed from the income statement.
For business combinations that occurred prior to the date of transition to IFRS Accounting Standards, the Group elected to apply the IFRS 1 exemption and did not restate the acquisition accounting previously reported under Swiss GAAP FER.
From the transition date, goodwill is no longer amortized but is subject to annual impairment testing. In accordance with IFRS 1, the Group has tested goodwill for impairment at the date of transition to IFRS. There was no impairment recognized on goodwill at 1 July 2025.
In addition, acquisitions completed after the date of transition have been accounted for in accordance with IFRS 3. As a result, identifiable intangible assets were recognized separately, including brands, customer relationships and intellectual property.
Goodwill arising from business combinations involving foreign operations is treated as an asset of the respective foreign operation in accordance with IAS 21. It is denominated in the functional currency of the acquired foreign operation and translated into the Group’s presentation currency at the closing rate. The resulting exchange differences are recognized in other comprehensive income and accumulated in the foreign currency translation reserve.
As the Group applied the IFRS 1 exemption to reset cumulative translation differences to zero at the transition date, only translation differences arising after the transition date, including those relating to goodwill, will be included in the gain or loss on any subsequent disposal of a foreign operation.
Equity investments over which the Group does not have significant influence were designated as fair value through other comprehensive income (FVOCI) at the transition date, whereas under Swiss GAAP FER they were generally carried at cost less impairment. Subsequent fair value changes are recognized in other comprehensive income and are not recycled to profit or loss upon disposal.
The application of the expected credit loss model resulted in an adjustment at the transition date. Subsequent changes in expected credit losses during the financial year 2025/26 were recognized in the income statement.
The Group’s commodity hedging activities relate to contracts for metals and other raw materials that qualify for the IFRS 9 own-use exception.
Under IFRS Accounting Standards, defined benefit pension obligations are measured using the projected unit credit method, with remeasurements recognized in other comprehensive income. Under Swiss GAAP FER, pension accounting is based on economic benefits or obligations recognized through profit or loss.
Upon transition to IFRS Accounting Standards, the Group reassessed all pension benefit plans in accordance with IAS 19 and IFRIC 14. Restatement effects arising from the application of the asset ceiling requirements and consistent application of the projected unit credit method were recognized directly in retained earnings at the transition date. The application of IFRS compared with Swiss GAAP FER had an impact on the income statement for the financial year 2025/26 and is disclosed in the reconciliation of primary financial statements.
The Group has applied the exemption to reset cumulative translation differences to zero as at 1 July 2025. On subsequent disposal of any foreign operation, the gain or loss on disposal will include only translation differences arising after the date of transition.
Swiss GAAP FER does not provide for a separate presentation of other comprehensive income comparable to IFRS Accounting Standards. Upon transition to IFRS Accounting Standards, items such as remeasurements of defined benefit plans, fair value changes of equity instruments designated at fair value through other comprehensive income, and foreign currency translation differences are recognized in other comprehensive income and presented as part of total comprehensive income.
A reconciliation of the Group total equity previously published under Swiss GAAP FER to the total equity under IFRS Accounting Standards is presented as follows:
|
CHF million |
|
Financial year ended 30.06.2026 |
|
Opening balance 01.07.2025 |
|
Total equity - Swiss GAAP FER |
|
524.1 |
|
401.3 |
|
Goodwill |
|
17.5 |
|
|
|
Leasing |
|
–5.0 |
|
–4.8 |
|
Net defined employee benefits |
|
123.1 |
|
87.1 |
|
Capitalized software development costs |
|
–43.7 |
|
–24.2 |
|
Other changes |
|
4.7 |
|
–6.3 |
|
Income taxes effects |
|
–8.3 |
|
–5.5 |
|
Total equity - IFRS Accounting Standards |
|
612.4 |
|
447.6 |
A reconciliation of the Group's net income previously reported under Swiss GAAP FER to comprehensive income under IFRS Accounting Standards for the year ended 30 June 2026 is presented in the following table and explained further in the sections "Net income" and "Other comprehensive income":
|
|
|
Financial year ended 30.06.2026 |
||||
|
CHF million |
|
Net income |
|
Other comprehensive income |
|
Total comprehensive income |
|
Swiss GAAP FER |
|
185.2 |
|
|
|
|
|
Goodwill |
|
26.9 |
|
|
|
26.9 |
|
Leasing |
|
–0.1 |
|
|
|
–0.1 |
|
Net defined employee benefits |
|
–6.0 |
|
40.9 |
|
34.9 |
|
Capitalized software development costs |
|
–20.9 |
|
|
|
–20.9 |
|
Other changes |
|
–2.0 |
|
1.7 |
|
–0.3 |
|
Income tax effects |
|
10.8 |
|
–9.5 |
|
1.3 |
|
IFRS Accounting Standards |
|
193.9 |
|
33.1 |
|
227.0 |
The reconciliation tables below provide an overview of the adjustments required upon the transition from Swiss GAAP FER to IFRS Accounting Standards. These adjustments comprise both recognition and measurement differences between the two accounting frameworks as well as presentation changes resulting from the early adoption of IFRS 18. The reconciliation distinguishes between adjustments arising from the adoption of IFRS and presentation changes required by IFRS 18.
The following reconciliation tables present:
Financial year ended 30 June 2026
|
|
|
|
|
|
||||||||
|
CHF million, except share amounts |
|
Swiss GAAP FER |
|
IFRS Remeasure- ments |
|
IFRS effective as per 30 June 2026 |
|
IFRS 18 Presentation adjustments |
|
IFRS after early adoption of IFRS 18 |
|
|
|
Net sales |
|
2,792.4 |
|
34.5 |
|
2,826.9 |
|
|
|
2,826.9 |
|
Net sales |
|
Cost of goods sold |
|
–1,636.9 |
|
–42.7 |
|
–1,679.6 |
|
|
|
–1,679.6 |
|
Cost of goods sold |
|
Gross margin |
|
1,155.5 |
|
–8.2 |
|
1,147.3 |
|
|
|
1,147.3 |
|
Gross margin |
|
Sales and marketing |
|
–527.1 |
|
–8.8 |
|
–535.9 |
|
|
|
–535.9 |
|
Sales and marketing |
|
General administration |
|
–205.1 |
|
–5.2 |
|
–210.3 |
|
|
|
–210.3 |
|
General administration |
|
Research and development |
|
–113.7 |
|
–2.8 |
|
–116.5 |
|
|
|
–116.5 |
|
Research and development |
|
Other operating income |
|
13.2 |
|
|
|
13.2 |
|
–0.9 |
|
12.3 |
|
Other operating income |
|
Other operating expenses |
|
–36.3 |
|
28.0 |
|
–8.3 |
|
–1.9 |
|
–10.2 |
|
Other operating expenses |
|
|
|
|
|
|
|
|
|
–2.8 |
|
–2.8 |
|
Foreign exchange differences |
|
Operating profit (EBIT) |
|
286.5 |
|
3.0 |
|
289.5 |
|
–5.6 |
|
283.9 |
|
Operating profit |
|
|
|
|
|
|
|
|
|
1.9 |
|
1.9 |
|
Investment income |
|
|
|
|
|
|
|
|
|
–3.7 |
|
285.8 |
|
Profit before financing and income tax |
|
Financial expenses |
|
–39.3 |
|
–5.1 |
|
–44.4 |
|
5.4 |
|
–39.0 |
|
Financial expenses |
|
Financial income |
|
2.2 |
|
|
|
2.2 |
|
–1.7 |
|
0.5 |
|
Financial income |
|
Profit before taxes |
|
249.4 |
|
–2.1 |
|
247.3 |
|
|
|
247.3 |
|
Profit before taxes |
|
Income taxes |
|
–64.2 |
|
10.8 |
|
–53.4 |
|
|
|
–53.4 |
|
Income taxes |
|
Net profit |
|
185.2 |
|
8.7 |
|
193.9 |
|
|
|
193.9 |
|
Profit for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
Net profit attributable to the owners of the parent |
|
97.0 |
|
|
|
101.6 |
|
|
|
101.6 |
|
Equity holders of the parent |
|
Net profit attributable to minority interests |
|
88.2 |
|
|
|
92.3 |
|
|
|
92.3 |
|
Non-controlling interests |
as at 30 June 2026
|
|
|
|
|
|
||||||||
|
CHF million, except share amounts |
|
Swiss GAAP FER |
|
IFRS Remeasure- ments |
|
IFRS effective as per 30 June 2026 |
|
IFRS 18 Presentation adjustments |
|
IFRS after early adoption of IFRS 18 |
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
Cash and cash equivalents |
|
149.1 |
|
|
|
149.1 |
|
|
|
149.1 |
|
Cash and cash equivalents |
|
Trade receivables |
|
486.5 |
|
–32.3 |
|
454.2 |
|
|
|
454.2 |
|
Trade receivables |
|
|
|
|
|
31.7 |
|
31.7 |
|
|
|
31.7 |
|
Contract assets |
|
Inventories |
|
470.5 |
|
–4.6 |
|
465.9 |
|
|
|
465.9 |
|
Inventories |
|
Current income tax assets |
|
21.1 |
|
|
|
21.1 |
|
|
|
21.1 |
|
Current income tax assets |
|
Other current assets |
|
80.2 |
|
|
|
80.2 |
|
|
|
80.2 |
|
Other current assets |
|
Total current assets |
|
1,207.4 |
|
–5.2 |
|
1,202.2 |
|
|
|
1,202.2 |
|
Total current assets |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
Property, plant, and equipment |
|
414.3 |
|
|
|
414.3 |
|
|
|
414.3 |
|
Property, plant, and equipment |
|
Intangible assets |
|
222.5 |
|
–17.6 |
|
204.9 |
|
–107.0 |
|
97.9 |
|
Intangible assets (other than goodwill) |
|
|
|
|
|
|
|
|
|
107.0 |
|
107.0 |
|
Goodwill |
|
|
|
|
|
115.9 |
|
115.9 |
|
|
|
115.9 |
|
Right-of-use assets |
|
Investments in associates |
|
0.3 |
|
|
|
0.3 |
|
|
|
0.3 |
|
Investments in associates |
|
|
|
|
|
98.4 |
|
98.4 |
|
|
|
98.4 |
|
Employee benefits |
|
Non-current financial assets |
|
44.1 |
|
–10.7 |
|
33.4 |
|
|
|
33.4 |
|
Non-current financial assets |
|
Deferred income tax assets |
|
103.7 |
|
2.8 |
|
106.5 |
|
|
|
106.5 |
|
Deferred tax assets |
|
Total non-current assets |
|
784.9 |
|
188.8 |
|
973.7 |
|
|
|
973.7 |
|
Total non-current assets |
|
Total assets |
|
1,992.3 |
|
183.6 |
|
2,175.9 |
|
|
|
2,175.9 |
|
Total assets |
|
|
|
|
|
|
||||||||
|
CHF million, except share amounts |
|
Swiss GAAP FER |
|
IFRS Remeasure- ments |
|
IFRS effective as per 30 June 2026 |
|
IFRS 18 Presentation adjustments |
|
IFRS after early adoption of IFRS 18 |
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
Current borrowings |
|
23.5 |
|
|
|
23.5 |
|
|
|
23.5 |
|
Current financial liabilities |
|
Trade payables |
|
212.7 |
|
|
|
212.7 |
|
|
|
212.7 |
|
Trade payables |
|
|
|
|
|
3.2 |
|
3.2 |
|
|
|
3.2 |
|
Contract liabilities |
|
Current income tax liabilities |
|
37.3 |
|
6.8 |
|
44.1 |
|
|
|
44.1 |
|
Current income tax liabilities |
|
Accrued and other current liabilities |
|
395.2 |
|
30.4 |
|
425.6 |
|
|
|
425.6 |
|
Accrued and other current liabilities |
|
Current provisions |
|
45.4 |
|
–1.1 |
|
44.3 |
|
|
|
44.3 |
|
Current provisions |
|
Total current liabilities |
|
714.1 |
|
39.3 |
|
753.4 |
|
|
|
753.4 |
|
Total current liabilities |
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
Accrued pension and other employee benefits |
|
240.3 |
|
–37.2 |
|
203.1 |
|
|
|
203.1 |
|
Employee benefits |
|
Deferred income tax liabilities |
|
23.8 |
|
4.3 |
|
28.1 |
|
|
|
28.1 |
|
Deferred tax liabilities |
|
Non-current provisions |
|
6.3 |
|
|
|
6.3 |
|
|
|
6.3 |
|
Non-current provisions |
|
Non-current liabilities |
|
483.7 |
|
88.9 |
|
572.6 |
|
–93.9 |
|
478.7 |
|
Non-current financial liabilities |
|
|
|
|
|
|
|
|
|
93.9 |
|
93.9 |
|
Non-current liabilities |
|
Total non-current liabilities |
|
754.1 |
|
56.0 |
|
810.1 |
|
|
|
810.1 |
|
Total non-current liabilities |
|
Total liabilities |
|
1,468.2 |
|
95.3 |
|
1,563.5 |
|
|
|
1,563.5 |
|
Total liabilities |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
Share capital |
|
0.4 |
|
|
|
0.4 |
|
|
|
0.4 |
|
Share capital |
|
Additional paid-in capital |
|
811.3 |
|
|
|
811.3 |
|
|
|
811.3 |
|
Additional paid-in capital |
|
Retained earnings |
|
–356.3 |
|
–36.4 |
|
–392.7 |
|
|
|
–392.7 |
|
Retained earnings |
|
Treasury shares |
|
–26.2 |
|
|
|
–26.2 |
|
|
|
–26.2 |
|
Treasury shares |
|
Translation exchange differences |
|
–89.0 |
|
91.1 |
|
2.1 |
|
|
|
2.1 |
|
Translation exchange differences |
|
Total equity owners of the parent |
|
340.2 |
|
54.7 |
|
394.9 |
|
|
|
394.9 |
|
Total equity holders of the parent |
|
Minority interests |
|
183.9 |
|
33.6 |
|
217.5 |
|
|
|
217.5 |
|
Non-controlling interests |
|
Total equity |
|
524.1 |
|
88.3 |
|
612.4 |
|
|
|
612.4 |
|
Total equity |
|
Total liabilities and equity |
|
1,992.3 |
|
183.6 |
|
2,175.9 |
|
|
|
2,175.9 |
|
Total liabilities and equity |
Opening balance as at 1 July 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHF million, except share amounts |
|
Swiss GAAP FER |
|
IFRS Remeasure- ments |
|
IFRS effective as per 30 June 2026 |
|
IFRS 18 Presentation adjustments |
|
IFRS after early adoption of IFRS 18 |
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
Cash and cash equivalents |
|
445.1 |
|
|
|
445.1 |
|
|
|
445.1 |
|
Cash and cash equivalents |
|
Trade receivables |
|
462.2 |
|
–26.5 |
|
435.7 |
|
|
|
435.7 |
|
Trade receivables |
|
|
|
|
|
25.8 |
|
25.8 |
|
|
|
25.8 |
|
Contract assets |
|
Inventories |
|
480.3 |
|
–5.4 |
|
474.9 |
|
|
|
474.9 |
|
Inventories |
|
Current income tax assets |
|
21.2 |
|
- |
|
21.2 |
|
|
|
21.2 |
|
Current income tax assets |
|
Other current assets |
|
71.1 |
|
|
|
71.1 |
|
|
|
71.1 |
|
Other current assets |
|
Total current assets |
|
1,479.9 |
|
–6.1 |
|
1,473.8 |
|
|
|
1,473.8 |
|
Total current assets |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
Property, plant, and equipment |
|
392.5 |
|
|
|
392.5 |
|
|
|
392.5 |
|
Property, plant, and equipment |
|
Intangible assets |
|
145.2 |
|
–24.2 |
|
121.0 |
|
–33.8 |
|
87.2 |
|
Intangible assets (other than goodwill) |
|
|
|
|
|
|
|
|
|
33.8 |
|
33.8 |
|
Goodwill |
|
|
|
|
|
100.9 |
|
100.9 |
|
|
|
100.9 |
|
Right-of-use assets |
|
Investments in associates |
|
0.3 |
|
|
|
0.3 |
|
|
|
0.3 |
|
Investments in associates |
|
|
|
|
|
67.7 |
|
67.7 |
|
|
|
67.7 |
|
Employee benefits |
|
Non-current financial assets |
|
37.7 |
|
–12.3 |
|
25.4 |
|
|
|
25.4 |
|
Non-current financial assets |
|
Deferred income tax assets |
|
118.9 |
|
–2.2 |
|
116.7 |
|
|
|
116.7 |
|
Deferred income tax assets |
|
Total non-current assets |
|
694.6 |
|
129.9 |
|
824.5 |
|
|
|
824.5 |
|
Total non-current assets |
|
Total assets |
|
2,174.5 |
|
123.8 |
|
2,298.3 |
|
|
|
2,298.3 |
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHF million, except share amounts |
|
Swiss GAAP FER |
|
IFRS Remeasure- ments |
|
IFRS effective as per 30 June 2026 |
|
IFRS 18 Presentation adjustments |
|
IFRS after early adoption of IFRS 18 |
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
Current borrowings |
|
322.9 |
|
|
|
322.9 |
|
|
|
322.9 |
|
Current financial liabilities |
|
Trade payables |
|
187.5 |
|
|
|
187.5 |
|
|
|
187.5 |
|
Trade payables |
|
|
|
|
|
3.2 |
|
3.2 |
|
|
|
3.2 |
|
Contract liabilities |
|
Current income tax liabilities |
|
34.0 |
|
6.8 |
|
40.8 |
|
|
|
40.8 |
|
Current income tax liabilities |
|
Accrued and other current liabilities |
|
406.1 |
|
28.7 |
|
434.8 |
|
|
|
434.8 |
|
Accrued and other current liabilities |
|
Current provisions |
|
61.1 |
|
–1.1 |
|
60.0 |
|
|
|
60.0 |
|
Current provisions |
|
Total current liabilities |
|
1,011.6 |
|
37.6 |
|
1,049.2 |
|
|
|
1,049.2 |
|
Total current liabilities |
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
Accrued pension and other employee benefits |
|
246.3 |
|
–31.8 |
|
214.5 |
|
|
|
214.5 |
|
Employee benefits |
|
Deferred income tax liabilities |
|
21.7 |
|
–3.4 |
|
18.3 |
|
|
|
18.3 |
|
Deferred tax liabilities |
|
Non-current provisions |
|
13.2 |
|
|
|
13.2 |
|
|
|
13.2 |
|
Non-current provisions |
|
Non-current liabilities |
|
480.4 |
|
75.1 |
|
555.5 |
|
–108.7 |
|
446.8 |
|
Non-current financial liabilities |
|
|
|
|
|
|
|
|
|
108.7 |
|
108.7 |
|
Non-current liabilities |
|
Total non-current liabilities |
|
761.6 |
|
39.9 |
|
801.5 |
|
|
|
801.5 |
|
Total non-current liabilities |
|
Total liabilities |
|
1,773.2 |
|
77.5 |
|
1,850.7 |
|
|
|
1,850.7 |
|
Total liabilities |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
Share capital |
|
0.4 |
|
|
|
0.4 |
|
|
|
0.4 |
|
Share capital |
|
Additional paid-in capital |
|
811.3 |
|
|
|
811.3 |
|
|
|
811.3 |
|
Additional paid-in capital |
|
Retained earnings |
|
–415.8 |
|
–66.8 |
|
–482.6 |
|
|
|
–482.6 |
|
Retained earnings |
|
Treasury shares |
|
–27.8 |
|
|
|
–27.8 |
|
|
|
–27.8 |
|
Treasury shares |
|
Translation exchange differences |
|
–91.1 |
|
91.1 |
|
|
|
|
|
|
|
Translation exchange differences |
|
Total equity owners of the parent |
|
277.0 |
|
24.3 |
|
301.3 |
|
|
|
301.3 |
|
Total equity holders of the parent |
|
Minority interests |
|
124.3 |
|
22.0 |
|
146.3 |
|
|
|
146.3 |
|
Non-controlling interests |
|
Total equity |
|
401.3 |
|
46.3 |
|
447.6 |
|
|
|
447.6 |
|
Total equity |
|
Total liabilities and equity |
|
2,174.5 |
|
123.8 |
|
2,298.3 |
|
|
|
2,298.3 |
|
Total liabilities and equity |
Financial year ended 30 June 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHF million, except share amounts |
|
Swiss GAAP FER |
|
IFRS Remeasure- ments |
|
IFRS effective as per 30 June 2026 |
|
IFRS 18 Presentation adjustments |
|
IFRS after early adoption of IFRS 18 |
|
|
|
Net profit for the reporting period |
|
185.2 |
|
8.7 |
|
193.9 |
|
|
|
193.9 |
|
Net profit for the reporting period |
|
Income taxes |
|
64.2 |
|
–10.8 |
|
53.4 |
|
|
|
53.4 |
|
Income taxes |
|
Financial income |
|
–2.2 |
|
|
|
–2.2 |
|
1.7 |
|
–0.5 |
|
Financial income |
|
Financial expenses |
|
39.3 |
|
5.1 |
|
44.4 |
|
–5.4 |
|
39.0 |
|
Financial expenses |
|
|
|
|
|
|
|
|
|
–1.9 |
|
–1.9 |
|
Investment income |
|
EBIT |
|
286.5 |
|
3.0 |
|
289.5 |
|
–5.6 |
|
283.9 |
|
Operating profit |
|
Depreciation and amortization |
|
109.2 |
|
–1.3 |
|
107.9 |
|
|
|
107.9 |
|
Depreciation and amortization |
|
Interest income |
|
0.2 |
|
|
|
0.2 |
|
–0.2 |
|
|
|
|
|
Interest expenses |
|
–6.9 |
|
|
|
–6.9 |
|
6.9 |
|
|
|
|
|
(Gain) loss on disposal of fixed assets, net |
|
–0.4 |
|
|
|
–0.4 |
|
|
|
–0.4 |
|
(Gain) loss on disposal of property, plant and equipment, net |
|
Adjustment for other non-cash and non-operational items |
|
9.4 |
|
2.2 |
|
11.6 |
|
–3.2 |
|
8.4 |
|
Adjustment for other non-cash and non-operational items |
|
Change in trade receivables |
|
–22.9 |
|
0.1 |
|
–22.8 |
|
|
|
–22.8 |
|
Change in trade receivable and contract assets |
|
Change in inventories |
|
10.2 |
|
–0.8 |
|
9.4 |
|
|
|
9.4 |
|
Change in inventories |
|
Change in other current assets |
|
–6.9 |
|
|
|
–6.9 |
|
|
|
–6.9 |
|
Change in other current assets |
|
Change in trade payables |
|
23.4 |
|
|
|
23.4 |
|
|
|
23.4 |
|
Change in trade payables and contract liabilities |
|
Change in accrued pension cost |
|
–7.9 |
|
5.9 |
|
–2.0 |
|
|
|
–2.0 |
|
Change in accrued pension cost |
|
Change in provision, accrued and other current liabilities |
|
–34.0 |
|
0.2 |
|
–33.8 |
|
|
|
–33.8 |
|
Change in provision, accrued and other current liabilities |
|
|
|
|
|
|
|
|
|
0.9 |
|
0.9 |
|
Rental income received on investment property |
|
Cash generated from operations |
|
359.9 |
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid |
|
–43.8 |
|
|
|
–43.8 |
|
|
|
–43.8 |
|
Income taxes paid |
|
Interest paid |
|
–28.3 |
|
|
|
–28.3 |
|
28.3 |
|
|
|
|
|
Interest received |
|
1.9 |
|
|
|
1.9 |
|
–1.9 |
|
|
|
|
|
Net cash from operating activities |
|
289.7 |
|
9.3 |
|
299.0 |
|
25.2 |
|
324.2 |
|
Net cash from operating activities |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
Purchase of property, plant, and equipment |
|
–80.1 |
|
|
|
–80.1 |
|
|
|
–80.1 |
|
Purchase of property, plant, and equipment |
|
Proceeds from sale of property, plant, and equipment |
|
2.3 |
|
|
|
2.3 |
|
|
|
2.3 |
|
Proceeds from sale of property, plant, and equipment |
|
Purchases of other intangible assets |
|
–49.0 |
|
29.3 |
|
–19.7 |
|
|
|
–19.7 |
|
Purchases of other intangible assets |
|
Change in other non-current financial assets |
|
–10.4 |
|
|
|
–10.4 |
|
|
|
–10.4 |
|
Purchase of financial instruments |
|
Acquisition of subsidiaries, net of cash acquired |
|
–77.0 |
|
1.1 |
|
–75.9 |
|
|
|
–75.9 |
|
Acquisition of subsidiaries, net of cash acquired |
|
Sale of subsidiaries, net of cash sold |
|
0.9 |
|
|
|
0.9 |
|
|
|
0.9 |
|
Sale of subsidiaries, net of cash disposed |
|
|
|
|
|
|
|
|
|
1.9 |
|
1.9 |
|
Interest received |
|
Net cash used in investing activities |
|
–213.3 |
|
30.4 |
|
–182.9 |
|
1.9 |
|
–181.0 |
|
Net cash used in investing activities |
|
|
|
|
|
|
||||||||
|
CHF million, except share amounts |
|
Swiss GAAP FER |
|
IFRS Remeasure- ments |
|
IFRS effective as per 30 June 2026 |
|
IFRS 18 Presentation adjustments |
|
IFRS after early adoption of IFRS 18 |
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
Repayment of bond |
|
–320.0 |
|
|
|
–320.0 |
|
|
|
–320.0 |
|
Repayment of bond |
|
Other proceeds from (repayment of) current borrowings, net |
|
23.8 |
|
|
|
23.8 |
|
|
|
23.8 |
|
Other proceeds from (repayment of) current borrowings, net |
|
Proceeds from (repayment of) current borrowings, net |
|
–3.0 |
|
|
|
–3.0 |
|
|
|
–3.0 |
|
Proceeds from (repayment of) current borrowings, net |
|
Change in other non-current liabilities |
|
0.3 |
|
|
|
0.3 |
|
|
|
0.3 |
|
Change in other non-current liabilities |
|
|
|
|
|
–4.4 |
|
–4.4 |
|
–27.1 |
|
–31.5 |
|
Interest paid |
|
|
|
|
|
–35.3 |
|
–35.3 |
|
|
|
–35.3 |
|
Repayment of principal amount of leases |
|
Dividends paid to company’s shareholders |
|
–38.4 |
|
|
|
–38.4 |
|
|
|
–38.4 |
|
Dividends paid to equity holders of parent |
|
Dividends paid to minority shareholders |
|
–28.5 |
|
|
|
–28.5 |
|
|
|
–28.5 |
|
Dividends paid to non-controlling interests |
|
Purchase of treasury stock |
|
–8.0 |
|
|
|
–8.0 |
|
|
|
–8.0 |
|
Purchase of treasury stock |
|
Net cash flows from financing activities |
|
–373.8 |
|
–39.7 |
|
–413.5 |
|
–27.1 |
|
–440.6 |
|
Net cash flows from financing activities |
|
Translation exchange differences |
|
1.4 |
|
|
|
1.4 |
|
|
|
1.4 |
|
Translation differences on cash and cash equivalents |
|
Net increase (decrease) in cash and cash equivalents |
|
–296.0 |
|
|
|
–296.0 |
|
|
|
–296.0 |
|
Net increase (decrease) in cash and cash equivalents |
|
Cash and cash equivalents at beginning of period |
|
445.1 |
|
|
|
445.1 |
|
|
|
445.1 |
|
Cash and cash equivalents at beginning of period |
|
Cash and cash equivalents at end of period |
|
149.1 |
|
|
|
149.1 |
|
|
|
149.1 |
|
Cash and cash equivalents at end of period |
|
Net increase (decrease) in cash and cash equivalents |
|
–296.0 |
|
|
|
–296.0 |
|
|
|
–296.0 |
|
Net increase (decrease) in cash and cash equivalents |