• Print

Consolidated statement of changes in equity

January 1 – December 31

 

 

Attributable to shareholders of Sulzer Ltd

 

 

millions of CHF

Notes

Share capital

Retained earnings

Treasury shares

Cash flow hedge reserve

Currency translation adjustment

Total

Non-controlling interests

Total equity

Equity as of January 1, 2017

 

0.3

2’024.2

–16.9

–11.0

–415.4

1’581.2

9.8

1’591.0

Comprehensive income for the period:

 

 

 

 

 

 

 

 

 

Net income

 

 

83.2

 

 

 

83.2

4.0

87.2

– Cash flow hedges, net of tax

28

 

 

 

4.5

 

4.5

 

4.5

– Remeasurements of defined benefit obligations, net of tax

9

 

91.8

 

 

 

91.8

 

91.8

– Currency translation differences

 

 

 

 

 

54.4

54.4

0.2

54.6

Other comprehensive income

 

 

91.8

 

4.5

54.4

150.7

0.2

150.9

Total comprehensive income for the period

 

175.0

4.5

54.4

233.9

4.2

238.1

Transactions with owners of the company:

 

 

 

 

 

 

 

 

 

Changes in ownership in subsidiaries

 

 

 

 

 

 

9.8

9.8

Put option liability

 

 

–14.6

 

 

 

–14.6

 

–14.6

Allocation of treasury shares to share plan participants

 

 

–6.6

6.6

 

 

0.0

 

0.0

Acquisition of treasury shares

23

 

 

–11.8

 

 

–11.8

 

–11.8

Share-based payments

31

 

10.8

 

 

 

10.8

 

10.8

Dividends

23

 

–119.4

 

 

 

–119.4

–1.5

–120.9

Equity as of December 31, 2017

23

0.3

2’069.4

–22.1

–6.5

–361.0

1’680.1

22.3

1’702.4

Adjustment on initial application of IFRS 9, net of tax

34

 

–6.6

 

 

 

–6.6

 

–6.6

Adjustment on initial application of IFRS 15, net of tax

34

 

–21.9

 

 

–1.2

–23.1

–0.1

–23.1

Equity as of January 1, 2018

 

0.3

2’040.9

–22.1

–6.5

–362.2

1’650.4

22.2

1’672.6

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the period:

 

 

 

 

 

 

 

 

 

Net income

 

 

113.7

 

 

 

113.7

2.8

116.5

– Cash flow hedges, net of tax

28

 

 

 

–2.2

 

–2.2

 

–2.2

– Remeasurements of defined benefit obligations, net of tax

9

 

55.9

 

 

 

55.9

 

55.9

– Currency translation differences

 

 

 

 

 

–89.2

–89.2

–1.3

–90.6

Other comprehensive income

 

 

55.9

 

–2.2

–89.2

–35.5

–1.3

–36.9

Total comprehensive income for the period

 

169.6

–2.2

–89.2

78.2

1.4

79.6

Transactions with owners of the company:

 

 

 

 

 

 

 

 

 

Changes of non-controlling interests without a change in control

 

 

11.7

 

 

 

11.7

–10.6

1.1

Allocation of treasury shares to share plan participants

 

 

–7.0

7.0

 

 

 

Treasury shares acquired

23

 

 

–563.8

 

 

–563.8

 

–563.8

Treasury shares sold

23

 

12.6

544.8

 

 

557.4

 

557.4

Share-based payments

31

 

15.1

 

 

 

15.1

 

15.1

Dividends

23

 

–119.1

 

 

 

–119.1

–1.9

–121.0

Equity as of December 31, 2018

23

0.3

2’123.6

–34.0

–8.6

–451.4

1’629.9

11.2

1’641.0