Notes to the consolidated financial statements
1 General information
Sulzer Ltd (the “company”) is a company domiciled in Switzerland. The address of the company’s registered office is Neuwiesenstrasse 15 in Winterthur, Switzerland. The consolidated financial statements for the year ended December 31, 2018, comprise the company and its subsidiaries (together referred to as the “group” and individually as the “subsidiaries”) and the group’s interest in associates and joint ventures. The group specializes in pumping solutions, service solutions for rotating equipment, separation and mixing, and applicator technology. Sulzer was founded in 1834 in Winterthur, Switzerland, and employs around 15’500 people. The company serves clients in over 180 production and service sites around the world. Sulzer Ltd is listed on the SIX Swiss Exchange in Zurich, Switzerland (symbol: SUN).
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS). They were authorized for issue by the Board of Directors on February 12, 2019.
Details of the group’s accounting policies are included in note 34.
2 Significant events and transactions during the reporting period
The financial position and performance of the group was particularly affected by the following events and transactions during the reporting period:
- As of January 10, 2018, the group acquired 100% of the issued shares in JWC Environmental, LLC (“JWCˮ) for CHF 211.3 million. JWC is headquartered in Santa Ana, California, US, and employs around 230 people. The company is a leading provider of highly engineered, mission-critical solids reduction and removal products such as grinders, screens and dissolved air flotation systems for municipal, industrial and commercial wastewater applications. The acquisition resulted in an increase in property, plant and equipment of CHF 11.5 million and the recognition of goodwill (CHF 88.7 million) and other intangible assets (CHF 90.7 million) at the date of acquisition (see note 4).
- On April 11, 2018, Sulzer purchased five million treasury shares from Renova. The purchase price for the five million shares Sulzer acquired came to CHF 109.13 per share for a transaction value of CHF 545.7 million. On September 18, Sulzer placed the five million treasury shares with domestic and international investors. The placement price of CHF 112 per share results in a capital gain of CHF 12.6 million (CHF 14.3 million before transaction costs) which increases Sulzer’s equity (see note 23).
- On July 6, 2018, Sulzer issued two new bonds via dual tranches of CHF 400 million in total. The first tranche of CHF 110 million has a term of two years, carries a coupon of 0.25% and has an effective interest rate of 0.37%. The second tranche of CHF 290 million has a term of five years, carries a coupon of 1.3% and has an effective interest rate of 1.35%. On October 22, 2018, Sulzer issued two new bonds via dual tranches of CHF 460 million in total. The first tranche of CHF 210 million has a term of three years, carries a coupon of 0.625% and has an effective interest rate of 0.71%. The second tranche of CHF 250 million has a term of six years, carries a coupon of 1.6% and has an effective interest rate of 1.62%. For more information refer to note 25.
- As part of the Sulzer Full Potential (SFP) program, Sulzer has continued to adapt its global manufacturing footprint and streamline the organizational setup. In 2018, restructuring expenses were mainly associated with measures taken in Brazil, Germany, the US, France, the Netherlands and Belgium. The group recognized restructuring expenses of CHF 13.1 million (2017: CHF 21.7 million). Associated with restructuring initiatives, the group further recognized impairments on property, plant and equipment of CHF 4.4 million (2017: CHF 15.4 million). For more information refer to note 26.
- This is the first set of consolidated financial statements where IFRS 9 “Financial Instrumentsˮ and IFRS 15 “Revenue from Contracts with Customersˮ have been applied. The application of these new accounting standards resulted in an increase in allowance for doubtful trade accounts receivable and also impacted recognition of sales, costs of goods sold and gross profit for some construction contracts. Details and changes of the group’s accounting policies are described in note 34.
For a detailed discussion about the group’s performance and financial position please refer to the “Financial review.”
3 Segment information
Segment information by divisions
|
Pumps Equipment |
Rotating Equipment Services |
Chemtech |
Applicator Systems |
||||
millions of CHF |
2018 |
2017 |
2018 |
2017 |
2018 |
2017 |
2018 |
2017 |
Order intake (unaudited) 1) |
1’372.1 |
1’180.2 |
1’109.7 |
1’047.7 |
600.1 |
501.5 |
449.6 |
426.3 |
Nominal growth (unaudited) |
16.3% |
10.6% |
5.9% |
6.2% |
19.7% |
6.3% |
5.4% |
56.4% |
Currency adjusted growth (unaudited) |
16.5% |
9.6% |
7.6% |
5.0% |
20.5% |
5.8% |
4.2% |
55.7% |
Organic growth 2) (unaudited) |
8.6% |
2.9% |
5.8% |
–0.9% |
20.5% |
5.0% |
0.3% |
6.0% |
|
|
|
|
|
|
|
|
|
Order backlog as of December 31 (unaudited) |
982.9 |
847.0 |
393.1 |
364.4 |
345.9 |
315.3 |
65.0 |
66.8 |
|
|
|
|
|
|
|
|
|
Sales recognized at a point in time |
920.3 |
n/a |
872.1 |
n/a |
335.8 |
n/a |
452.1 |
n/a |
Sales recognized over time |
363.8 |
n/a |
191.6 |
n/a |
227.4 |
n/a |
1.7 |
n/a |
Sales 3) |
1’284.2 |
1’120.0 |
1’063.7 |
1’029.5 |
563.2 |
478.0 |
453.8 |
421.6 |
|
|
|
|
|
|
|
|
|
opEBITA (unaudited) 4) |
41.4 |
–3.7 |
146.1 |
144.0 |
50.0 |
25.0 |
95.7 |
86.8 |
in % of sales (unaudited) 5) |
3.2% |
–0.3% |
13.7% |
13.9% |
8.9% |
5.2% |
21.1% |
20.5% |
in % of average capital employed (unaudited) |
5.8% |
–0.6% |
26.6% |
28.4% |
24.6% |
11.3% |
22.9% |
22.7% |
|
|
|
|
|
|
|
|
|
Restructuring expenses |
–8.8 |
–15.0 |
–3.4 |
–3.8 |
1.1 |
–1.7 |
–1.6 |
–0.3 |
Amortization |
–35.5 |
–23.2 |
–7.4 |
–6.8 |
–5.2 |
–5.6 |
–19.6 |
–17.0 |
Impairments on property, plant and equipment |
–0.7 |
–10.5 |
0.0 |
–2.3 |
– |
–2.6 |
–3.7 |
– |
Non-operational items (unaudited) |
–23.5 |
–9.3 |
–4.4 |
3.3 |
–31.4 |
–4.1 |
–6.9 |
–6.3 |
EBIT (Operating income) |
–27.2 |
–61.7 |
130.8 |
134.4 |
14.5 |
11.0 |
63.8 |
63.2 |
|
|
|
|
|
|
|
|
|
Depreciation |
–26.4 |
–23.7 |
–17.1 |
–17.6 |
–8.2 |
–9.2 |
–19.5 |
–20.8 |
|
|
|
|
|
|
|
|
|
Operating assets |
1’670.1 |
1’445.6 |
860.2 |
880.6 |
483.0 |
463.7 |
623.4 |
655.3 |
Unallocated assets |
– |
– |
– |
– |
– |
– |
– |
– |
Total assets as of December 31 |
1’670.1 |
1’445.6 |
860.2 |
880.6 |
483.0 |
463.7 |
623.4 |
655.3 |
|
|
|
|
|
|
|
|
|
Operating liabilities |
739.1 |
685.3 |
347.7 |
319.8 |
289.8 |
234.1 |
76.3 |
71.5 |
Unallocated liabilities |
– |
– |
– |
– |
– |
– |
– |
– |
Total liabilities as of December 31 |
739.1 |
685.3 |
347.7 |
319.8 |
289.8 |
234.1 |
76.3 |
71.5 |
|
|
|
|
|
|
|
|
|
Operating net assets |
931.0 |
760.3 |
512.5 |
560.8 |
193.1 |
229.6 |
547.1 |
583.8 |
Unallocated net assets |
– |
– |
– |
– |
– |
– |
– |
– |
Total net assets as of December 31 |
931.0 |
760.3 |
512.5 |
560.8 |
193.1 |
229.6 |
547.1 |
583.8 |
|
|
|
|
|
|
|
|
|
Capital expenditure |
–32.6 |
–21.9 |
–23.1 |
–19.2 |
–6.6 |
–10.0 |
–31.5 |
–28.9 |
|
|
|
|
|
|
|
|
|
Employees (number of full-time equivalents) as of December 31 |
5’713 |
5’453 |
4’721 |
4’485 |
3’063 |
2’878 |
1’864 |
1’716 |
1) Order intake from external customers. Adjusted prior-year comparatives accordingly.
2) Adjusted for currency and acquisition effects.
3) Sales from external customers. Adjusted prior-year comparatives accordingly.
4) Operating income before restructuring, amortization, impairments and non-operational items.
5) Return on sales before restructuring, amortization, impairments and non-operational items (opEBITA/sales).
Segment information by divisions
|
Total Divisions |
Others 6) |
Total Sulzer |
|||
millions of CHF |
2018 |
2017 |
2018 |
2017 |
2018 |
2017 |
Order intake (unaudited) 1) |
3’531.5 |
3’155.7 |
– |
– |
3’531.5 |
3’155.7 |
Nominal growth (unaudited) |
11.9% |
12.8% |
n/a |
n/a |
11.9% |
12.8% |
Currency adjusted growth (unaudited) |
12.5% |
11.2% |
n/a |
n/a |
12.5% |
11.8% |
Organic growth 2) (unaudited) |
8.4% |
2.2% |
n/a |
n/a |
8.4% |
2.2% |
|
|
|
|
|
|
|
Order backlog as of December 31 (unaudited) |
1’786.9 |
1’593.5 |
– |
– |
1’786.9 |
1’593.5 |
|
|
|
|
|
|
|
Sales recognized at a point in time |
2’580.3 |
n/a |
– |
– |
2’580.3 |
n/a |
Sales recognized over time |
784.6 |
n/a |
– |
– |
784.6 |
n/a |
Sales 3) |
3’364.9 |
3’049.0 |
– |
– |
3’364.9 |
3’049.0 |
|
|
|
|
|
|
|
opEBITA (unaudited) 4) |
333.2 |
252.1 |
–10.7 |
3.3 |
322.5 |
255.4 |
in % of sales (unaudited) 5) |
9.9% |
8.2% |
n/a |
n/a |
9.6% |
8.4% |
in % of average capital employed (unaudited) |
17.7% |
14.8% |
n/a |
n/a |
18.1% |
15.8% |
|
|
|
|
|
|
|
Restructuring expenses |
–12.7 |
–20.8 |
–0.4 |
–0.9 |
–13.1 |
–21.7 |
Amortization |
–67.8 |
–52.6 |
–1.3 |
–1.2 |
–69.0 |
–53.8 |
Impairments on property, plant and equipment |
–4.4 |
–15.4 |
– |
– |
–4.4 |
–15.4 |
Non-operational items (unaudited) |
–66.3 |
–16.4 |
14.3 |
–11.6 |
–52.0 |
–28.0 |
EBIT (Operating income) |
181.8 |
146.9 |
2.0 |
–10.4 |
183.8 |
136.5 |
|
|
|
|
|
|
|
Depreciation |
–71.2 |
–71.3 |
–0.5 |
–0.4 |
–71.7 |
–71.7 |
|
|
|
|
|
|
|
Operating assets |
3’636.6 |
3’445.2 |
–26.7 |
–9.4 |
3’610.0 |
3’435.8 |
Unallocated assets |
– |
– |
1’288.4 |
681.5 |
1’288.4 |
681.5 |
Total assets as of December 31 |
3’636.6 |
3’445.2 |
1’261.7 |
672.1 |
4’898.3 |
4’117.3 |
|
|
|
|
|
|
|
Operating liabilities |
1’452.9 |
1’310.7 |
79.7 |
106.6 |
1’532.5 |
1’417.3 |
Unallocated liabilities |
– |
– |
1’724.7 |
997.6 |
1’724.7 |
997.6 |
Total liabilities as of December 31 |
1’452.9 |
1’310.7 |
1’804.4 |
1’104.2 |
3’257.3 |
2’414.9 |
|
|
|
|
|
|
|
Operating net assets |
2’183.8 |
2’134.5 |
–106.4 |
–116.0 |
2’077.4 |
2’018.5 |
Unallocated net assets |
– |
– |
–436.4 |
–316.1 |
–436.4 |
–316.1 |
Total net assets as of December 31 |
2’183.8 |
2’134.5 |
–542.7 |
–432.1 |
1’641.0 |
1’702.4 |
|
|
|
|
|
|
|
Capital expenditure |
–93.8 |
–80.0 |
–2.4 |
–1.2 |
–96.2 |
–81.2 |
|
|
|
|
|
|
|
Employees (number of full-time equivalents) as of December 31 |
15’361 |
14’532 |
211 |
200 |
15’572 |
14’732 |
1) Order intake from external customers. Adjusted prior-year comparatives accordingly.
2) Adjusted for currency and acquisition effects.
3) Sales from external customers. Adjusted prior-year comparatives accordingly.
4) Operating income before restructuring, amortization, impairments and non-operational items.
5) Return on sales before restructuring, amortization, impairments and non-operational items (opEBITA/sales).
6) The most significant activities under “Others” relate to Corporate Center.
Information about reportable segments
Operating segments are determined based on the reports reviewed by the Chief Executive Officer that are used to measure performance, make strategic decisions, and allocate resources to the segments. The business is managed on a divisional basis and the reported segments have been identified as follows:
Pumps Equipment—pump technology and solutions:
This division offers a wide range of pumping solutions and related equipment. The market focus is on (a) production, transport and processing of crude oil and its derivates, (b) supply, treatment and transport of water as well as wastewater collection, (c) fossil-fired, nuclear and renewable power generation, and (d) specific general industries, e.g. pulp and paper, fertilizers and other markets.
Rotating Equipment Services—provider of service solutions for rotating equipment:
This division offers a full range of repair and maintenance services. The market focus is on industrial gas and steam turbines, turbocompressors, generators and motors, and pumps.
Chemtech—separation, mixing and service solutions:
This division offers products and services for separation, extraction, reaction, polymer application and mixing technology. The market focus is on separation solutions and tower field services.
Applicator Systems—systems for liquid applications:
The division offers products for liquid applications and for mixing technologies. The market focus is on mixing and dispenser systems and liquid application systems for the dental, healthcare and cosmetics markets.
Others:
Certain expenses related to the Corporate Center are not attributable to a particular segment and are reviewed as a whole across the group. Also included are the eliminations for operating assets and liabilities.
The Chief Executive Officer primarily uses a measure of adjusted earnings before interest, tax and amortization (operational EBITA) to assess the performance of the operating segments. However, the Chief Executive Officer also receives information about the segments’ order intake and backlog, revenue, and operating assets and liabilities on a monthly basis.
Operational EBITA (opEBITA) excludes amortization, restructuring expenses, and impairments when the impairment is the result of an isolated, non-recurring event. It also excludes certain non-operational items that are non-recurring or do not regularly occur in similar magnitude such as acquisition-related expenses, gains and losses from sale of businesses or real estate, expenses related to the Sulzer Full Potential program, or amendments to the pension plans.
Revenue from external customers reported to the Chief Executive Officer is measured in a manner consistent with that in the income statement. There are no significant sales between the segments. No individual customer represents a significant portion of the group’s revenue.
Operating assets and liabilities are assets or liabilities related to the operating activities of an entity and contributing to the operating income.
Segment information by region
The allocation of assets is based on their geographical location. Non-current assets exclude other financial assets, deferred tax assets and employee benefit assets. The allocation of sales from external customers is based on the location of the customer.
Non-current assets by region
millions of CHF |
2018 |
2017 |
Europe, Middle East, Africa – thereof: |
1’289.4 |
1’392.6 |
Germany |
326.4 |
360.0 |
Sweden |
222.2 |
261.9 |
Switzerland |
161.4 |
158.1 |
United Kingdom |
150.7 |
164.2 |
Netherlands |
123.7 |
128.7 |
other countries |
305.0 |
319.7 |
|
|
|
Americas – thereof: |
479.3 |
294.5 |
USA |
437.1 |
247.1 |
Brazil |
19.7 |
22.9 |
Canada |
11.5 |
12.3 |
other countries |
11.0 |
12.2 |
|
|
|
Asia-Pacific – thereof: |
134.5 |
141.3 |
China |
60.7 |
66.6 |
India |
27.7 |
23.2 |
Australia |
26.0 |
30.2 |
other countries |
20.0 |
21.3 |
|
|
|
Total |
1’903.2 |
1’828.4 |
Sales by region
|
2018 |
||||
millions of CHF |
Pumps Equipment |
Rotating Equipment Services |
Chemtech |
Applicator Systems |
Total Sulzer |
Europe, Middle East, Africa – thereof: |
554.6 |
458.9 |
190.0 |
265.4 |
1’468.9 |
Germany |
51.0 |
50.4 |
23.9 |
94.5 |
219.8 |
United Kingdom |
27.7 |
108.5 |
4.5 |
29.1 |
169.8 |
Russia |
30.3 |
79.8 |
15.4 |
1.7 |
127.2 |
Saudi Arabia |
43.8 |
23.4 |
26.9 |
0.0 |
94.1 |
other countries |
401.9 |
196.8 |
119.4 |
140.1 |
858.0 |
|
|
|
|
|
|
Americas – thereof: |
383.2 |
453.1 |
128.0 |
143.2 |
1’107.6 |
USA |
267.8 |
346.4 |
70.2 |
128.5 |
812.9 |
Brazil |
32.4 |
22.9 |
27.2 |
9.8 |
92.3 |
Canada |
43.6 |
25.4 |
12.8 |
1.4 |
83.1 |
Argentina |
1.5 |
16.3 |
5.8 |
0.8 |
24.4 |
other countries |
37.9 |
42.2 |
12.0 |
2.7 |
94.8 |
|
|
|
|
|
|
Asia-Pacific – thereof: |
346.4 |
151.6 |
245.1 |
45.3 |
788.4 |
China |
230.1 |
35.6 |
145.3 |
16.1 |
427.1 |
India |
25.9 |
6.7 |
30.2 |
0.4 |
63.3 |
Australia |
14.7 |
37.9 |
4.4 |
1.2 |
58.2 |
South Korea |
13.8 |
15.4 |
22.3 |
4.2 |
55.7 |
other countries |
61.8 |
56.0 |
42.9 |
23.4 |
184.1 |
|
|
|
|
|
|
Total |
1’284.2 |
1’063.7 |
563.2 |
453.8 |
3’364.9 |
|
2017 |
||||
millions of CHF |
Pumps Equipment |
Rotating Equipment Services |
Chemtech |
Applicator Systems |
Total Sulzer |
Europe, Middle East, Africa – thereof: |
595.1 |
426.8 |
150.9 |
238.8 |
1’411.6 |
Germany |
61.2 |
42.1 |
20.2 |
81.1 |
204.7 |
United Kingdom |
27.7 |
109.0 |
4.3 |
23.2 |
164.3 |
Russia |
38.4 |
64.8 |
10.4 |
2.2 |
115.8 |
Saudi Arabia |
29.3 |
20.9 |
36.5 |
0.1 |
86.8 |
other countries |
438.4 |
190.0 |
79.5 |
132.1 |
840.0 |
|
|
|
|
|
|
Americas – thereof: |
273.1 |
455.9 |
137.0 |
137.6 |
1’003.5 |
USA |
167.1 |
346.5 |
78.5 |
121.4 |
713.6 |
Brazil |
34.6 |
21.9 |
22.9 |
11.0 |
90.4 |
Canada |
29.6 |
26.3 |
20.8 |
1.2 |
77.9 |
Argentina |
0.5 |
19.0 |
0.9 |
0.4 |
20.7 |
other countries |
41.4 |
42.2 |
13.8 |
3.5 |
100.9 |
|
|
|
|
|
|
Asia-Pacific – thereof: |
251.8 |
146.8 |
190.1 |
45.2 |
633.9 |
China |
103.4 |
26.2 |
83.2 |
13.3 |
226.1 |
India |
25.1 |
8.7 |
30.0 |
0.2 |
64.0 |
Australia |
15.7 |
39.3 |
12.1 |
0.7 |
67.8 |
South Korea |
13.3 |
12.9 |
20.2 |
3.6 |
50.1 |
other countries |
94.2 |
59.7 |
44.7 |
27.4 |
225.9 |
|
|
|
|
|
|
Total |
1’120.0 |
1’029.5 |
478.0 |
421.6 |
3’049.0 |
Segment information by market segment
The following table shows the allocation of sales from external customers by market segments:
Sales by market segment
|
2018 |
||||
millions of CHF |
Pumps Equipment |
Rotating Equipment Services |
Chemtech |
Applicator Systems |
Total Sulzer |
Oil and gas |
368.8 |
430.2 |
469.2 |
– |
1’268.1 |
General industry |
321.5 |
178.9 |
18.2 |
– |
518.6 |
Water |
445.6 |
28.9 |
0.7 |
– |
475.3 |
Power |
115.4 |
340.0 |
4.2 |
– |
459.6 |
Adhesives, dental, healthcare |
– |
– |
– |
274.1 |
274.1 |
Chemical processing industry |
32.9 |
85.7 |
71.0 |
– |
189.6 |
Beauty |
– |
– |
– |
179.7 |
179.7 |
Total |
1’284.2 |
1’063.7 |
563.2 |
453.8 |
3’364.9 |
|
2017 |
||||
millions of CHF |
Pumps Equipment |
Rotating Equipment Services |
Chemtech |
Applicator Systems |
Total Sulzer |
Oil and gas |
331.6 |
401.1 |
415.8 |
– |
1’148.5 |
General industry |
327.5 |
158.3 |
4.8 |
– |
490.6 |
Water |
312.3 |
25.0 |
1.9 |
– |
339.2 |
Power |
101.1 |
352.4 |
5.2 |
– |
458.5 |
Adhesives, dental, healthcare |
– |
– |
– |
233.6 |
233.6 |
Chemical processing industry |
47.5 |
92.8 |
50.3 |
– |
190.6 |
Beauty |
– |
– |
– |
188.0 |
188.0 |
Total |
1’120.0 |
1’029.5 |
478.0 |
421.6 |
3’049.0 |
4 Acquisitions of subsidiaries
Acquisitions in 2018
The following table summarizes the recognized amounts of assets acquired and liabilities assumed at the date of acquisition, including the resulting goodwill and the total consideration paid. If new information obtained within one year of the date of acquisition about facts and circumstances that existed at the date of acquisition identifies adjustments to the amounts recognized below, then the accounting for the acquisition will be revised.
Net assets acquired
millions of CHF |
JWC Environmental, LLC |
Other |
Total |
Intangible assets |
90.7 |
6.1 |
96.8 |
Property, plant and equipment |
11.5 |
–0.3 |
11.1 |
Cash and cash equivalents |
3.6 |
2.8 |
6.4 |
Trade accounts receivable |
17.2 |
3.2 |
20.4 |
Other current assets |
11.6 |
1.7 |
13.3 |
Other liabilities with third parties |
–11.9 |
–2.2 |
–14.2 |
Deferred tax liabilities |
– |
–1.1 |
–1.1 |
Net identifiable assets |
122.6 |
10.0 |
132.7 |
Goodwill recognized in balance sheet |
88.7 |
– |
88.7 |
Negative goodwill recognized in income statement |
– |
–0.6 |
–0.6 |
Total consideration |
211.3 |
9.4 |
220.8 |
|
|
|
|
Purchase price paid in cash |
211.3 |
9.4 |
220.8 |
Total consideration |
211.3 |
9.4 |
220.8 |
JWC Environmental, LLC
On January 10, 2018, Sulzer acquired a 100% controlling interest of JWC Environmental, LLC (“JWC”) for CHF 211.3 million. The headquarters of JWC is located in Santa Ana, California, US. JWC employs approximately 230 employees and is a leading provider of highly engineered, mission-critical solids reduction and removal products such as grinders, screens and dissolved air flotation system for municipal, industrial and commercial wastewater applications. The transaction allows Sulzer to grow its wastewater treatment offering through complementary equipment as well as to improve its access to the municipal and industrial wastewater market in North America. Furthermore, Sulzer intends to strongly pursue and support JWC’s geographic expansion into markets in EMEA and Asia. Significant sales synergies are expected through growth in JWC’s markets outside North America. JWC will operate as part of Sulzer’s Pumps Equipment division. The goodwill is attributable to significant synergies by leveraging scale and cross-selling opportunities. None of the goodwill is expected to be deductible for tax purposes. Transaction cost recognized in the income statement amount to CHF –1.4 million. Since the acquisition date, JWC contributed order intake of CHF 87.1 million, sales of CHF 84.6 million, and net income of CHF –2.9 million to the group.
Other
Medmix Systems AG
On August 31, 2018, Sulzer acquired 100% controlling interest of Medmix Systems AG (“Medmix”) for CHF 4.2 million. Medmix is based in Rotkreuz, Switzerland, and employs 12 people. The acquisition of Medmix extends the Applicator Systems division’s portfolio of mixing and dispensing devices, adding a healthcare segment to leading positions in dental, adhesives and beauty.
Brithinee Electric
On November 5, 2018, Sulzer acquired 100% controlling interest of Brithinee Electric for CHF 5.2 million. Brithinee Electric is based in Colton, California, US, and employs 46 people. Through this acquisition, Sulzer expands its electromechanical services business into Southern California and gains access to the Californian wind, cement and water markets with established offerings and customers.
Rotec
During 2017, Sulzer acquired 51% of the business of Rotec GT, the gas turbine maintenance division of the Rotec Group. Sulzer obtained control of the acquired business. Rotec GT is considered to be a related party to the group (controlled by the major shareholder). During 2018, Sulzer acquired the outstanding 49% of Sulzer Turbo Services Rus LLC (formerly the gas turbine maintenance division of the Rotec Group) for CHF 14.3 million, after the seller exercised its put option. The transaction was priced on an arm’s length basis and was settled in cash prior to December 31, 2018.
Acquired receivables
The fair value of acquired trade accounts receivable is CHF 20.4 million. The gross contractual amount for trade account receivables due is CHF 21.0 million, of which CHF 0.6 million is expected to be uncollectible at the date of acquisition.
Pro forma revenue and profit contribution
Had all above acquisitions occurred on January 1, 2018, management estimates that total net sales of the group would amount to CHF 3’379.3 million, and the consolidated net income would be CHF 117.5 million.
Cash flow from acquisitions of subsidiaries
millions of CHF |
2018 |
2017 |
Cash consideration paid |
–220.8 |
–162.7 |
Contingent consideration paid |
–2.7 |
–2.2 |
Cash acquired |
6.4 |
7.2 |
Payments for acquisitions in prior years |
–0.4 |
–0.2 |
Total cash flow from acquisitions, net of cash acquired |
–217.5 |
–157.9 |
Contingent consideration
millions of CHF |
2018 |
2017 |
Balance as of January 1 |
5.1 |
9.5 |
Payment of contingent consideration |
–2.7 |
–2.2 |
Release to other operating income |
–1.5 |
–2.6 |
Currency translation differences |
–0.1 |
0.4 |
Total contingent consideration as of December 31 |
0.9 |
5.1 |
As of December 31, 2018, there was a decrease of CHF 1.5 million recognized in the income statement for the contingent consideration arrangements, as the assumed probability-adjusted gross profit and EBITDA (earnings before interests, taxes, depreciation and amortization) was recalculated.
Acquisitions in 2017
The following table summarizes the recognized amounts of assets acquired and liabilities assumed at the date of acquisition, including the resulting goodwill and the total consideration paid.
millions of CHF |
Ensival Moret |
VIEC |
Rotec GT |
Transcodent |
Total |
Intangible assets |
52.9 |
5.2 |
11.0 |
42.1 |
111.2 |
Property, plant and equipment |
16.9 |
0.5 |
5.9 |
4.7 |
28.0 |
Cash and cash equivalents |
7.0 |
– |
– |
0.2 |
7.2 |
Trade accounts receivable |
22.2 |
– |
– |
3.3 |
25.5 |
Other current assets |
48.1 |
0.1 |
1.9 |
6.2 |
56.3 |
Borrowings |
–6.3 |
– |
– |
–2.5 |
–8.8 |
Other liabilities with third parties |
–75.1 |
– |
– |
–3.0 |
–78.1 |
Deferred tax liabilities |
–16.2 |
–1.4 |
–2.2 |
– |
–19.8 |
Net identifiable assets |
49.5 |
4.4 |
16.6 |
51.0 |
121.5 |
Non-controlling interests |
– |
– |
–8.3 |
– |
–8.3 |
Fair value of 49% preexisting interest in Sulzer TS Russia |
|
|
–0.4 |
|
–0.4 |
Goodwill |
18.2 |
– |
7.5 |
24.6 |
50.3 |
Total consideration |
67.7 |
4.4 |
15.4 |
75.6 |
163.1 |
|
|
|
|
|
|
Purchase price paid in cash |
67.7 |
4.4 |
15.0 |
75.6 |
162.7 |
Paid in shares of Sulzer TS Russia |
|
|
0.4 |
|
0.4 |
Total consideration |
67.7 |
4.4 |
15.4 |
75.6 |
163.1 |
5 Critical accounting estimates and judgments
All estimates and assessments are continually reviewed and are based on historical experience and other factors, including expectations regarding future events that appear reasonable under the given circumstances. The group makes estimates and assumptions that relate to the future. By their nature, these estimates will only rarely correspond to actual subsequent events. The estimates and assumptions that carry a significant risk, in the form of a substantial adjustment to the present values of assets and liabilities within the next financial year, are set out below.
Employee benefit plans
The present value of the pension obligation and the plan assets depends on a number of factors that are determined on an actuarial basis using a number of assumptions. Assumptions used in determining the defined benefit obligation and the plan assets include the discount rate, future salary and pension increases, and mortality rates. The assumptions are reviewed and reassessed at the end of each year based on observable market data, i.e. interest rate of high-quality corporate bonds denominated in the corresponding currency and asset management studies. Further details are provided in note 9 and note 34.
Income taxes
The group is obliged to pay income taxes in numerous jurisdictions. Assumptions are required in order to determine income tax provisions. There are transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of the business. The group recognizes liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made. Management believes that the estimates are reasonable, and that the recognized liabilities for income-tax-related uncertainties are adequate. Further details are disclosed in note 13.
Goodwill and other intangible assets
The group carries out an annual impairment test on goodwill in the fourth quarter of the year, or when indications of a potential impairment exist. The recoverable amount from cash-generating units is measured on the basis of value-in-use calculations with the terminal growth rate, the discount rate, and the projected cash flows as the main variables. Information about assumptions and estimation uncertainties that have significant risk of resulting in a material adjustment in the year ending December 31, 2018, are disclosed in note 14. The accounting policies are disclosed in note 34.
Sales
At contract inception, the group assesses the goods or services promised in a contract with a customer and identifies each promise to transfer to the customer as a performance obligation. The group considers the terms of the contract and all other relevant facts, including the economic substance of the transaction. Judgment is needed to determine whether there is a single performance obligation or multiple separate performance obligations. In typical engineering contracts, engineering, production and installation are treated as one single performance obligation.
If the consideration promised in a contract includes a variable amount (e.g. expected liquidated damages, early payment discounts, volume discounts), the group estimates the amount of consideration to which the group will be entitled in exchange for transferring the promised goods or services to a customer. The amount of the variable consideration is estimated by using either of the following methods, depending on which method the group expects to better predict the amount of consideration to which it will be entitled: the expected value or the most likely amount. The method selected is applied consistently throughout the contract and to similar types of contracts when estimating the effect of uncertainty on the amount of variable consideration to which the group is entitled. Depending on the outcome of the respective transactions, actual payments may differ from these estimates.
To allocate the transaction price to each performance obligation on a relative standalone selling price basis, the group determines the standalone selling price at contract inception of the distinct good or service underlying each performance obligation in the contract and allocates the transaction price in proportion to those standalone selling prices. If the standalone selling price is not directly observable, then the group estimates the amount with the expected cost plus margin method.
The group is recognizing sales either over time or at a point in time. Sales are recognized over time if any of the conditions described in note 34 is met. To determine the method, the right to payment condition is the one with the most critical estimates. The group estimates if an enforceable right to payment (including reasonable profit margin) for performance up to date exists in case the customer terminates the contract for convenience. For this estimate the group reviews the contracts and considers relevant laws, legal precedents and customary business practice.
Applying the over time method requires the group to estimate the proportional sales and costs. To measure the stage of completion, generally the cost-to-cost method is applied. Work progress of sub-suppliers is considered to determine the stage of completion. If circumstances arise that may change the original estimates of sales, costs or extent of progress toward completion, estimates are revised. These revisions may result in increases or decreases in estimated sales or costs and are reflected in income in the period in which the circumstances that give rise to the revision become known by management.
Further details are disclosed in note 19 and note 34.
Provisions
Provisions are made, among other reasons, for warranties, disputes, litigation and restructuring. A provision is recognized in the balance sheet when the group has a legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation. The nature of these costs is such that judgment has to be applied to estimate the timing and amount of cash outflows. Depending on the outcome of the respective transactions, actual payments may differ from these estimates. Further details are disclosed in note 26 and note 34.
6 Financial risk management
6.1 Financial risk factors
The group’s activities expose it to a variety of financial risks: market risk (including currency risk, fair value interest rate risk, cash flow interest rate risk, and price risk), credit risk and liquidity risk. The group’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on the group’s financial performance. The group uses derivative financial instruments to hedge certain risk exposures.
Risk management is carried out by a central treasury department (Group Treasury). Group Treasury identifies, evaluates, and hedges financial risks in close cooperation with the group’s subsidiaries. Principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity exist in writing.
a) Market risk
(I) Foreign exchange risk
The group operates internationally and is exposed to foreign exchange risk arising from various currency exposures. Foreign exchange risk arises when future commercial transactions or recognized assets or liabilities are denominated in a currency that is not the entity’s functional currency. Management has set up a policy to require subsidiaries to manage their foreign exchange risk against their functional currency. The subsidiaries are required to hedge their major foreign exchange risk exposure using forward contracts or other standard instruments, usually transacted with Group Treasury.
Presently, most of the contracts are designated as cash flow hedges. External foreign exchange contracts are designated as hedges of foreign exchange risk on specific assets, liabilities or future transactions on a gross basis. The group has certain investments in foreign operations, whose net assets are exposed to foreign currency translation risk. If required, currency exposure arising from the net assets of the group’s foreign operations is managed primarily through borrowings denominated in the relevant foreign currencies. Derivative financial instruments are only used on an ad hoc basis to manage foreign currency translation risk.
The following tables show the hypothetical influence on the income statement for 2018 and 2017 related to foreign exchange risk of financial instruments. The volatility used for the calculation is the one-year historic volatility on December 31 for the relevant currency pair and year. For 2018, the currency pair with the most significant exposure and inherent risk was the EUR versus the RUB. If, on December 31, 2018, the EUR had increased by 13.3% against the RUB with all other variables held constant, profit after tax for the year would have been CHF 1.1 million lower mainly due to foreign exchange losses on EUR-denominated financial liabilities. A decrease of the rate would have caused a gain of the same amount.
Hypothetical impact of foreign exchange risk on income statement
millions of CHF |
2018 |
|||
Currency pair |
EUR/RUB |
USD/INR |
USD/ARS |
EUR/ZAR |
Exposure |
–12.1 |
18.0 |
4.1 |
–7.1 |
Volatility |
13.3% |
6.6% |
27.4% |
14.4% |
Effect on profit after tax (rate increase) |
–1.1 |
0.8 |
0.8 |
–0.7 |
Effect on profit after tax (rate decrease) |
1.1 |
–0.8 |
–0.8 |
0.7 |
millions of CHF |
2017 |
|||
Currency pair |
EUR/BRL |
USD/INR |
EUR/ZAR |
EUR/USD |
Exposure |
–12.2 |
19.8 |
–5.2 |
–7.4 |
Volatility |
14.1% |
4.4% |
15.5% |
7.3% |
Effect on profit after tax (rate increase) |
–1.2 |
0.6 |
–0.6 |
–0.4 |
Effect on profit after tax (rate decrease) |
1.2 |
–0.6 |
0.6 |
0.4 |
The following tables show the hypothetical influence on equity for 2018 and 2017 related to foreign exchange risk of financial instruments for the most important currency pairs as per December 31 of the respective year. The volatility used for the calculation is the one-year historic volatility on December 31 for the relevant currency pair and year. Most of the hypothetical effect on equity is a result of fair value changes of derivative financial instruments designated as hedges of future cash flows in foreign currencies.
Hypothetical impact of foreign exchange risk on equity
millions of CHF |
2018 |
||||||
Currency pair |
USD/BRL |
USD/MXN |
GBP/USD |
USD/CHF |
EUR/USD |
EUR/RUB |
EUR/BRL |
Exposure |
42.5 |
–34.6 |
48.0 |
–37.9 |
33.8 |
17.8 |
–8.7 |
Volatility |
15.6% |
13.1% |
8.2% |
6.5% |
7.2% |
13.3% |
15.2% |
Effect on equity, net of taxes (rate increase) |
4.6 |
–3.2 |
2.8 |
–1.7 |
1.7 |
1.7 |
–0.9 |
Effect on equity, net of taxes (rate decrease) |
–4.6 |
3.2 |
–2.8 |
1.7 |
–1.7 |
–1.7 |
0.9 |
millions of CHF |
2017 |
||||||
Currency pair |
GBP/USD |
USD/CHF |
USD/MXN |
EUR/USD |
EUR/CHF |
USD/INR |
EUR/INR |
Exposure |
50.2 |
–53.1 |
–30.9 |
34.3 |
–42.3 |
–27.8 |
–15.4 |
Volatility |
8.9% |
7.1% |
12.2% |
7.3% |
4.9% |
4.4% |
7.2% |
Effect on equity, net of taxes (rate increase) |
3.1 |
–2.6 |
–2.6 |
1.7 |
–1.4 |
–0.9 |
–0.8 |
Effect on equity, net of taxes (rate decrease) |
–3.1 |
2.6 |
2.6 |
–1.7 |
1.4 |
0.9 |
0.8 |
(II) Price risk
As of December 31, 2018, the group was not exposed to significant price risk related to investments in equity securities.
(III) Interest rate sensitivity
The group’s interest rate risk arises from interest-bearing assets and liabilities. Assets and liabilities at variable rates expose the group to cash flow interest rate risk. Assets and liabilities at fixed rates only expose the group to fair value interest rate risk in the case of debt instruments that are classified as at fair value through profit or loss. The group analyzes its interest rate exposure on a net basis, and if required, enters into derivative instruments in order to keep the volatility of net interest income or expense limited. Currently, the group has not entered into such derivative financial instruments related to interest rate risk management. The group’s non-current interest-bearing liabilities mainly comprise six bonds with a fixed interest rate.
The following table shows the hypothetical influence on the income statement for variable-interest-bearing assets net of liabilities at variable interest rates, assuming market interest rate levels would have increased/decreased by 100 basis points. For the most significant currencies, USD, CHF, EUR, CNY and GBP, increasing interest rates would have had a positive impact on the income statement, since the value of variable-interest-bearing assets (comprising mainly cash and cash equivalents) exceed the value of variable-interest-bearing liabilities.
Hypothetical impact of interest rate risk on income statement
millions of CHF |
2018 |
|||
Variable-interest-bearing assets (net) |
Amount |
Sensitivity in basis points |
Impact on post-tax profit |
|
rate increase |
rate decrease |
|||
USD |
294.8 |
100 |
2.1 |
–2.1 |
CHF |
265.4 |
100 |
1.9 |
–1.9 |
EUR |
262.6 |
100 |
1.8 |
–1.8 |
CNY |
66.8 |
100 |
0.5 |
–0.5 |
GBP |
40.1 |
100 |
0.3 |
–0.3 |
millions of CHF |
2017 |
|||
Variable-interest-bearing assets (net) |
Amount |
Sensitivity in basis points |
Impact on post-tax profit |
|
rate increase |
rate decrease |
|||
USD |
–150.1 |
100 |
–1.0 |
1.0 |
CHF |
127.8 |
100 |
0.9 |
–0.9 |
CNY |
49.9 |
100 |
0.3 |
–0.3 |
EUR |
45.7 |
100 |
0.3 |
–0.3 |
INR |
38.9 |
100 |
0.3 |
–0.3 |
On December 31, 2018, if the interest rates on USD-denominated assets net of liabilities had been 100 basis points higher with all other variables held constant, post-tax profit for the year would have been CHF 2.1 million higher, as a result of higher interest income on USD-denominated assets. A decrease of interest rates on USD-denominated assets net of liabilities would have caused a loss of the same amount. As of December 31, 2017, if the interest rates had been 100 basis points higher with all other variables held constant, post-tax profit for the year would have been CHF 1.0 million lower, mainly as a result of higher interest expenses on short-term borrowings, because at this time the USD-denominated liabilities exceeded the assets.
b) Credit risk
Credit risk arises from cash and cash equivalents, derivative financial instruments, and deposits with banks and financial institutions, as well as credit exposures to customers, including outstanding receivables, contract assets and committed transactions. The maximum exposure to credit risk per class of financial assets is outlined in the fair value table in note 6.3. Not exposed to credit risks are equity securities.
Credit risks of banks and financial institutions are monitored and managed centrally. Generally, only independently rated parties with a strong credit rating are accepted, and the total volume of transactions is split among several banks to reduce the individual risk with one bank.
For every customer with a large order volume, an individual risk assessment of the credit quality of the customer is performed that considers independent ratings, financial position, past experience and other factors. Additionally, bank guarantees and letters of credit are requested. For more details on the credit risk out of contract assets, please refer to note 19 and on the credit risk out of trade accounts receivable, please refer to note 20.
c) Liquidity risk
Prudent liquidity risk management includes the maintenance of sufficient cash and marketable securities, the availability of funding from an adequate number of committed credit facilities, and the ability to close out market positions. Due to the dynamic nature of the underlying businesses, Group Treasury maintains flexibility in funding through a committed credit line.
Management anticipates the future development of the group’s liquidity reserve on the basis of expected cash flows by performing regular group-wide cash forecasts. In 2017, the second of the two one-year extension options of the syndicated credit line of CHF 500 million was executed, and thus the credit line was extended to 2022. If special needs arise, financing will be reviewed case by case.
The following table analyzes the group’s financial liabilities into relevant maturity groupings based on the remaining period at the balance sheet to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows calculated with the year-end closing rates. Borrowings include the notional amount as well as interest payments.
Maturity profile of financial liabilities
|
2018 |
||||
millions of CHF |
Carrying amount |
<1 year |
1–5 years |
>5 years |
Total |
Borrowings |
1’334.3 |
30.9 |
975.0 |
380.1 |
1’386.0 |
Trade accounts payable |
521.8 |
521.8 |
– |
– |
521.8 |
Other current and non-current liabilities (including derivative liabilities) |
249.5 |
245.9 |
18.3 |
0.1 |
264.3 |
|
2017 |
||||
millions of CHF |
Carrying amount |
<1 year |
1–5 years |
>5 years |
Total |
Borrowings |
713.8 |
263.8 |
340.1 |
129.8 |
733.7 |
Trade accounts payable |
433.8 |
433.8 |
– |
– |
433.8 |
Other current and non-current liabilities (including derivative liabilities) |
88.7 |
71.1 |
17.3 |
0.3 |
88.7 |
6.2 Capital risk management
The group’s objectives when managing capital are to safeguard the group’s ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In this respect, the group aims at maintaining an investment grade credit rating, either as a perceived rating or an external rating issued by a credit rating agency.
In order to maintain or adjust the capital structure, the group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
The following table shows the net debt/EBITDA ratio as at December 31, 2018 and 2017.
Net debt/EBITDA ratio
millions of CHF |
2018 |
2017 |
Net debt |
–239.0 |
–225.0 |
EBITDA |
329.0 |
277.4 |
Net debt/EBITDA |
0.73 |
0.81 |
Another important ratio for the group is the gearing ratio (debt-to-equity ratio), which is calculated as total financial debt divided by equity attributable to shareholders of Sulzer Ltd. The equity capital as shown in the balance sheet corresponds to the managed equity capital.
The increase in the gearing ratio during 2018 resulted mainly from the increase in borrowings.
As of December 31, 2018 and 2017, the gearing ratio was as follows:
Gearing ratio
millions of CHF |
2018 |
2017 |
Borrowings |
1’334.3 |
713.8 |
Equity attributable to shareholders of Sulzer Ltd |
1’629.9 |
1’680.1 |
Borrowings-to-equity ratio (gearing) |
0.82 |
0.42 |
6.3 Fair value estimation
The following tables present the carrying amounts and fair values of financial assets and liabilities as of December 31, 2018 and 2017, including their levels in the fair value hierarchy. For financial assets and financial liabilities not measured at fair value in the balance sheet, fair value information is not provided if the carrying amount is a reasonable approximation of fair value.
Fair values are categorized into three different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows:
The fair value of financial instruments traded in active markets, including the outstanding bonds, is based on quoted market prices at the balance sheet date. Such instruments are included in level 1.
The fair values included in level 2 are based on valuation techniques using observable market input data. This may include discounted cash flow analysis, option pricing models or reference to other instruments that are substantially the same, while always making maximum use of market inputs and relying as little as possible on entity-specific inputs. The fair values of forward contracts are measured based on broker quotes for foreign exchange rates and interest rates.
Fair values measured using unobservable inputs are categorized within level 3 of the fair value hierarchy. This applies particularly to contingent considerations in business combinations.
Contingent considerations are linked to the fulfillment of certain parameters, mainly related to earn-out clauses and technology transfer. For more information please refer to note 4.
Fair value table
|
December 31, 2018 |
|||||
millions of CHF |
Notes |
Carrying amount |
Fair value |
Level 1 |
Level 2 |
Level 3 |
Financial assets measured at fair value |
|
|
|
|
|
|
Other financial assets (at fair value) |
17 |
6.8 |
6.8 |
0.2 |
– |
6.6 |
Derivative assets – current |
21, 28 |
6.4 |
6.4 |
– |
6.4 |
– |
Total financial assets measured at fair value |
|
13.1 |
13.1 |
0.2 |
6.4 |
6.6 |
|
|
|
|
|
|
|
Financial assets not measured at fair value |
|
|
|
|
|
|
Other financial assets (at amortized cost) |
17 |
2.7 |
|
|
|
|
Non-current receivables (excluding non-current derivative assets) |
|
6.2 |
|
|
|
|
Contract assets |
19 |
205.1 |
|
|
|
|
Trade accounts receivable |
20 |
622.3 |
|
|
|
|
Other current receivables (excluding current derivative assets and other taxes) |
21 |
24.3 |
|
|
|
|
Cash and cash equivalents |
22 |
1’095.2 |
|
|
|
|
Total financial assets not measured at fair value |
|
1’955.7 |
– |
– |
– |
– |
|
|
|
|
|
|
|
Financial liabilities measured at fair value |
|
|
|
|
|
|
Derivative liabilities – non-current |
28 |
0.2 |
0.2 |
– |
0.2 |
– |
Derivative liabilities – current |
27, 28 |
8.4 |
8.4 |
– |
8.4 |
– |
Contingent considerations |
4 |
0.9 |
0.9 |
– |
– |
0.9 |
Total financial liabilities measured at fair value |
|
9.6 |
9.6 |
– |
8.7 |
0.9 |
|
|
|
|
|
|
|
Financial liabilities not measured at fair value |
|
|
|
|
|
|
Outstanding bonds |
25 |
1’308.7 |
1’312.6 |
1’312.6 |
– |
– |
Other non-current borrowings |
25 |
7.6 |
|
|
|
|
Other current borrowings and bank loans |
25 |
18.0 |
|
|
|
|
Other non-current liabilities |
|
3.6 |
|
|
|
|
Trade accounts payable |
|
521.8 |
|
|
|
|
Other current liabilities (excluding current derivative liabilities, other taxes and contingent considerations) |
|
211.3 |
|
|
|
|
Total financial liabilities not measured at fair value |
|
2’070.9 |
1’312.6 |
1’312.6 |
– |
– |
Fair value table
|
December 31, 2017 |
|||||
millions of CHF |
Notes |
Carrying amount |
Fair value |
Level 1 |
Level 2 |
Level 3 |
Financial assets measured at fair value |
|
|
|
|
|
|
Derivative assets – non-current |
28 |
0.2 |
0.2 |
– |
0.2 |
– |
Derivative assets – current |
21, 28 |
7.3 |
7.3 |
– |
7.3 |
– |
Total financial assets measured at fair value |
|
7.5 |
7.5 |
– |
7.5 |
– |
|
|
|
|
|
|
|
Financial assets not measured at fair value |
|
|
|
|
|
|
Loans and receivables |
17 |
9.4 |
|
|
|
|
Available-for-sale financial assets |
17 |
4.2 |
|
|
|
|
Non-current receivables (excluding non-current derivative assets) |
|
8.6 |
|
|
|
|
Trade accounts receivable |
20 |
901.8 |
|
|
|
|
Other current receivables (excluding current derivative assets and other taxes) |
21 |
27.0 |
|
|
|
|
Cash and cash equivalents |
22 |
488.8 |
|
|
|
|
Total financial assets not measured at fair value |
|
1’439.8 |
– |
– |
– |
– |
|
|
|
|
|
|
|
Financial liabilities measured at fair value |
|
|
|
|
|
|
Derivative liabilities – current |
28 |
6.8 |
6.8 |
– |
6.8 |
– |
Contingent considerations |
4 |
5.1 |
5.1 |
– |
– |
5.1 |
Put option liability |
4 |
14.6 |
14.6 |
– |
– |
14.6 |
Total financial liabilities measured at fair value |
|
26.5 |
26.5 |
– |
6.8 |
19.7 |
|
|
|
|
|
|
|
Financial liabilities not measured at fair value |
|
|
|
|
|
|
Outstanding bonds |
25 |
450.4 |
456.0 |
456.0 |
– |
– |
Other non-current borrowings |
25 |
8.3 |
|
|
|
|
Other current borrowings and bank loans |
25 |
255.1 |
|
|
|
|
Other non-current liabilities (excluding put option liability) |
|
3.0 |
|
|
|
|
Trade accounts payable |
|
433.8 |
|
|
|
|
Other current liabilities (excluding current derivative liabilities, other taxes and contingent considerations) |
|
23.9 |
|
|
|
|
Total financial liabilities not measured at fair value |
|
1’174.5 |
456.0 |
456.0 |
– |
– |
7 Corporate risk management
Sulzer maintains an integrated risk management system that is under constant scrutiny for further improvement. A defined risk management process and four common tools (risk assessment schedule, risk-profiling matrix, risk description schedule, loss control schedule) are applied in order to assess and control all key risks, to implement and maintain risk financing and risk transfer measures, to monitor the results, and to define and implement corrective actions if required.
Key risks are assessed on business unit level and consolidated on group level. The business units together with the divisions and the group functions generate their respective key risk-profiling matrices and complete and update the related risk control schedules on an annual basis. These schedules identify specific risk exposures and the related risk objectives, list existing loss controls, address their effectiveness, list (where required) additional or alternative loss controls, and determine responsibilities and time frames for their implementation. The business units’ key risk-profiling matrices are reviewed at the group level and are then consolidated into a Sulzer key risk-profiling matrix. The head of Risk Management informs the Audit Committee at least once a year of the current risks and risk mitigation as well as of the progress toward achieving major risk objectives. The assessment of risk management processes is included within the charter and scope of Group Internal Audit.
8 Personnel expenses
millions of CHF |
2018 |
2017 |
Salaries and wages |
889.4 |
853.1 |
Defined contribution plan expenses |
25.7 |
25.7 |
Defined benefit plan expenses |
21.8 |
18.7 |
Cost of share-based payment transactions |
15.1 |
10.8 |
Social benefit costs |
141.2 |
137.2 |
Other personnel costs |
36.5 |
32.7 |
Total personnel expenses |
1’129.7 |
1’078.2 |
9 Employee benefit plans
The defined benefit obligation for the active members of pension plans is the present value of accrued pension obligations at balance sheet date considering future salary and pension increases as well as turnover rates (using the Project Unit Credit Method). The defined benefit obligation for the retirees is the present value of the current and future pension benefits considering future pension increases.
Reconciliation of the amount recognized in the balance sheet as of December 31
|
2018 |
|||||
millions of CHF |
Funded plans Switzerland |
Funded plans United Kingdom |
Funded plans USA |
Funded plans Others |
Unfunded plans |
Total |
Present value of funded defined benefit obligation |
–1’106.0 |
–511.0 |
–60.8 |
–78.5 |
– |
–1’756.3 |
Fair value of plan assets (funded plans) |
1’116.6 |
432.5 |
44.5 |
63.9 |
– |
1’657.5 |
Overfunding / (underfunding) |
10.6 |
–78.5 |
–16.3 |
–14.6 |
– |
–98.8 |
Present value of unfunded defined benefit obligation |
– |
– |
– |
– |
–48.8 |
–48.8 |
Adjustment to asset ceiling |
–0.9 |
– |
– |
– |
– |
–0.9 |
Asset / (liability) recognized in the balance sheet |
9.7 |
–78.5 |
–16.3 |
–14.6 |
–48.8 |
–148.5 |
– thereof as liabilities under defined benefit obligation |
–2.6 |
–78.5 |
–16.3 |
–14.7 |
–48.8 |
–160.9 |
– thereof as other current receivables and prepaid expenses |
12.3 |
– |
– |
0.1 |
– |
12.4 |
|
2017 |
|||||
millions of CHF |
Funded plans Switzerland |
Funded plans United Kingdom |
Funded plans USA |
Funded plans Others |
Unfunded plans |
Total |
Present value of funded defined benefit obligation |
–1’218.3 |
–634.4 |
–65.4 |
–79.5 |
– |
–1’997.6 |
Fair value of plan assets |
1’210.6 |
502.3 |
45.9 |
65.5 |
– |
1’824.3 |
Overfunding / (underfunding) |
–7.7 |
–132.1 |
–19.5 |
–14.0 |
– |
–173.3 |
Present value of unfunded defined benefit obligation |
– |
– |
– |
– |
–50.9 |
–50.9 |
Adjustment to asset ceiling |
–1.6 |
– |
– |
– |
– |
–1.6 |
Asset / (liability) recognized in the balance sheet |
–9.3 |
–132.1 |
–19.5 |
–14.0 |
–50.9 |
–225.8 |
– thereof as liabilities under defined benefit obligation |
–22.5 |
–132.1 |
–19.5 |
–14.1 |
–50.9 |
–239.1 |
– thereof as other current receivables and prepaid expenses |
13.2 |
– |
– |
0.1 |
– |
13.3 |
Sulzer operates major funded defined benefit pension plans in Switzerland, UK and the USA. Unfunded defined benefit plans relate to German pension benefit plans. The plans are exposed to actuarial risks, e.g. longevity risk, currency risk, interest rate risk and the funded plans additionally to market (investment) risk.
In Switzerland, Sulzer contributes to two pension plans funded via two different pension funds, i.e. a base plan for all employees and a supplementary plan for employees with salaries exceeding a certain limit. Both plans provide benefits depending on the pension savings at retirement. They include certain legal minimum interest credits to the pension savings (i.e. investment return) and guaranteed rates of conversion of pension savings into an annuity at retirement. In addition, the plans offer death in service and disability benefits. The two pension funds are collective funds administrating pension plans of Sulzer group companies and also unrelated companies. In case of a material underfunding of the pension plans, the regulations include predefined steps, such as higher contribution by employer and employees or lower interest on pension savings, to eliminate the underfunding. The pension funds are legally separated from the group. The vast majority of the active participants in the two pension funds are employed by companies not belonging to the Sulzer group. The Board of Trustees for the base plan comprises ten employee and ten employer representatives. The average discount rate slightly increased in 2018 compared to 2017 (from 0.7% to 0.9% for active employees and from 0.4% to 0.6% for pensioners). More active plan participants and fewer retirees resulted in a lower defined benefit obligation in 2018 compared to 2017. The plan assets decreased compared to 2017 due to less return on plan assets. The total expenses recognized in the income statement in 2018 were CHF 15.2 million (2017: CHF 15.3 million).
In the UK, the plan is a final salary plan and provides benefits linked to salary at closure to future accrual adjusted for inflation to retirement or earlier date of leaving service. The scheme is fully closed to new entrants and future accruals. The scheme is managed by six trustees forming the Board. The plan is a multi-employer scheme with Sulzer (UK) Holding being the principal sponsor. The discount rate increased by 0.5 percentage points to 3.0% (2017: 2.5%). The net pension liabilities decreased from CHF 132.1 million in 2017 to CHF 78.5 million, due to changes in financial and demographic assumptions. The total expenses recognized in the income statement in 2018 were CHF 3.4 million compared to CHF 5.1 million in 2017.
In the USA, Sulzer operates non-contributory defined benefit retirement plans. The salaried plans provide benefits that are based on years of service and the employee’s compensation, averaged over the five highest consecutive years preceding retirement. The hourly plans’ benefits are based on years of service and a flat dollar benefit multiplier. All plans were closed for new entrants. In 2018, an expense of CHF 0.7 million was recognized in the income statement (2017: CHF 0.9 million). The discount rate increased to 4.2% in 2018 (2017: 3.6%). The amount recognized in other comprehensive income (OCI) in 2018 was CHF –3.0 million (2017: CHF –1.1 million).
In Germany, Sulzer operates a range of different defined benefit pension plans. The majority of these plans are unfunded and benefits are paid directly by the employer to the beneficiaries as they became due. All defined benefit plans are closed for new joiners and a new defined contribution plan for all employees was introduced in 2007. Existing employees who participated in the defined benefit plans continued to be eligible for these defined benefit pensions but became also eligible for the new defined contribution pensions. However, benefits received under the defined contribution plan are offset against the benefits under the defined benefit plans. The different defined benefit plans offer retirement pension, disability pension, and survivor’s pension benefits.
Employee benefit plans
millions of CHF |
2018 |
2017 |
Reconciliation of effect of asset ceiling |
|
|
Adjustment to asset ceiling at January 1 |
–1.6 |
–2.3 |
Change in effect of asset ceiling excl. interest income / (expense) |
0.7 |
0.7 |
Adjustment to asset ceiling at December 31 |
–0.9 |
–1.6 |
|
|
|
Reconciliation of asset / (liability) recognized in the balance sheet |
|
|
Asset / (liability) recognized at January 1 |
–225.8 |
–329.9 |
Defined benefit income / (expense) recognized in the income statement |
–26.7 |
–25.7 |
Defined benefit income / (expense) recognized in OCI |
68.7 |
113.6 |
Employer contribution |
27.4 |
29.8 |
Acquired through business combination |
– |
–2.7 |
Currency translation differences |
7.9 |
–10.9 |
Asset / (liability) recognized at December 31 |
–148.5 |
–225.8 |
|
|
|
Components of defined benefit income / (expense) in the income statement |
|
|
Current service cost (employer) |
–21.3 |
–18.2 |
Interest expense |
–25.0 |
–27.4 |
Interest income on plan assets |
20.1 |
20.4 |
Past service cost |
–0.7 |
–0.1 |
Effects of curtailments and settlement |
1.0 |
0.2 |
Other administrative cost |
–0.8 |
–0.6 |
Income / (expense) recognized in the income statement |
–26.7 |
–25.7 |
– thereof charged to personnel expenses |
–21.8 |
–18.7 |
– thereof charged to financial expense |
–4.9 |
–7.0 |
|
|
|
Components of defined benefit gain / (loss) in OCI |
|
|
Actuarial gain / (loss) on defined benefit obligation |
140.8 |
29.4 |
Return on plan assets excl. interest income |
–73.0 |
83.4 |
Change in effect of asset ceiling excl. interest expense / (income) |
0.8 |
0.7 |
Return on reimbursement right excl. interest income |
0.1 |
0.1 |
Defined benefit gain / (loss) recognized in OCI 1) |
68.7 |
113.6 |
1) The tax effect on defined benefit cost recognized in OCI amounted to CHF –12.8 million (2017: CHF –21.8 million).
Employee benefit plans
millions of CHF |
2018 |
2017 |
Reconciliation of defined benefit obligation |
|
|
Defined benefit obligation as of January 1 |
–2’048.5 |
–2’110.9 |
Interest expense |
–25.0 |
–27.4 |
Current service cost (employer) |
–21.3 |
–18.2 |
Contributions by plan participants |
–9.7 |
–9.7 |
Past service cost |
–0.7 |
–0.1 |
Benefits paid/deposited |
124.0 |
139.7 |
Effects of curtailments and settlement |
2.8 |
0.2 |
Acquired through business combination |
– |
–13.5 |
Other administrative cost |
–0.8 |
–0.6 |
Actuarial gain / (loss) |
140.8 |
29.4 |
Currency translation differences |
33.3 |
–37.4 |
Defined benefit obligation as of December 31 1) |
–1’805.1 |
–2’048.5 |
|
|
|
Reconciliation of the fair value of plan assets |
|
|
Fair value of plan assets as of January 1 |
1’824.3 |
1’783.3 |
Interest income on plan assets |
20.1 |
20.4 |
Employer contribution |
27.4 |
29.8 |
Contributions by plan participants |
9.6 |
9.7 |
Benefits paid/deposited |
–124.0 |
–139.7 |
Effects of curtailments and settlement |
–1.8 |
–0.2 |
Acquired through business combination |
– |
10.8 |
Return on plan assets excl. interest income |
–73.0 |
83.4 |
Currency translation differences |
–25.1 |
26.8 |
Fair value of plan assets as of December 31 |
1’657.5 |
1’824.3 |
|
|
|
Total plan assets at fair value – quoted market price |
|
|
Cash and cash equivalents |
49.1 |
94.5 |
Equity instruments |
539.7 |
623.0 |
Debt instruments |
476.2 |
513.4 |
Real estate funds |
41.0 |
32.7 |
Investment funds |
3.8 |
3.4 |
Others |
79.0 |
76.3 |
Total assets at fair value – quoted market price as of December 31 |
1’188.8 |
1’343.3 |
|
|
|
Total plan assets at fair value – non-quoted market price |
|
|
Properties occupied by or used by third parties (real estate) |
280.7 |
272.0 |
Others |
188.0 |
209.0 |
Total assets at fair value – non-quoted market price as of December 31 |
468.7 |
481.0 |
|
|
|
Best estimate of contributions for upcoming financial year |
|
|
Contributions by the employer |
26.2 |
26.0 |
1) The defined benefit obligation 2018 includes the funded part (CHF 1’756.3 million) and the unfunded part (CHF 48.8 million).
Employee benefit plans
millions of CHF |
2018 |
2017 |
Components of defined benefit obligation, split |
|
|
Defined benefit obligation for active members |
–318.5 |
–354.7 |
Defined benefit obligation for pensioners |
–1’193.5 |
–1’325.0 |
Defined benefit obligation for deferred members |
–293.1 |
–368.8 |
Total defined benefit obligation at December 31 |
–1’805.1 |
–2’048.5 |
|
|
|
Components of actuarial gain / (losses) on obligations |
|
|
Actuarial gain / (loss) arising from changes in financial assumptions |
104.7 |
–7.1 |
Actuarial gain / (loss) arising from changes in demographic assumptions |
50.2 |
19.6 |
Actuarial gain / (loss) arising from experience adjustments |
–14.1 |
16.9 |
Total actuarial gain / (loss) on defined benefit obligation |
140.8 |
29.4 |
|
|
|
Components of economic benefit available |
|
|
Economic benefits available in form of refund |
–32.6 |
– |
Economic benefits available in form of reduction in future contribution |
257.8 |
453.9 |
Total economic benefit available |
225.2 |
453.9 |
|
|
|
Maturity profile of defined benefit obligation |
|
|
Weighted average duration of defined benefit obligation in years |
13.2 |
13.8 |
Since the defined benefit obligation for the Swiss and UK pension plans represents 92% (2017: 91%) of the group, the following significant actuarial assumptions apply exclusively to these two countries:
Principal actuarial assumptions as of December 31
|
2018 |
2017 |
||
|
Funded plans Switzerland |
Funded plans United Kingdom |
Funded plans Switzerland |
Funded plans United Kingdom |
Discount rate for active employees |
0.9% |
3.0% |
0.7% |
2.5% |
Discount rate for pensioners |
0.6% |
3.0% |
0.4% |
2.5% |
Future salary increases |
1.0% |
0.0% |
1.0% |
0.0% |
Future pension increases |
0.0% |
2.7% |
0.0% |
2.5% |
Life expectancy at retirement age (male/female) in years |
23/25 |
22/23 |
23/25 |
22/24 |
Sensitivity analysis of defined benefit obligation
millions of CHF |
2018 |
2017 |
Discount rate (decrease 0.25 percentage points) |
–58.3 |
–71.7 |
Discount rate (increase 0.25 percentage points) |
55.7 |
67.5 |
Future salary growth (decrease 0.25 percentage points) |
5.2 |
3.1 |
Future salary growth (increase 0.25 percentage points) |
–1.5 |
–3.2 |
Life expectancy (decrease 1 year) |
89.0 |
105.5 |
Life expectancy (increase 1 year) |
–85.5 |
–104.2 |
10 Research and development expenses
A breakdown of the research and development expenses per division is shown in the table below:
millions of CHF |
2018 |
2017 |
Pumps Equipment |
45.1 |
39.0 |
Rotating Equipment Services |
1.1 |
1.4 |
Chemtech |
17.2 |
16.3 |
Applicator Systems |
22.5 |
23.8 |
Others |
0.5 |
0.5 |
Total |
86.4 |
81.0 |
11 Other operating income and expenses
millions of CHF |
2018 |
2017 |
Income from release of contingent consideration |
1.5 |
2.6 |
Gain from sale of property, plant and equipment |
6.0 |
4.6 |
Operating currency exchange gains, net |
2.2 |
1.3 |
Other operating income |
40.2 |
13.7 |
Total other operating income |
49.9 |
22.2 |
|
|
|
Restructuring expenses |
–13.1 |
–21.7 |
Impairments of property, plant and equipment |
–4.4 |
–15.4 |
Cost for mergers and acquisitions |
–1.4 |
–4.1 |
Loss from sale of property, plant and equipment |
–0.2 |
–0.2 |
Total other operating expenses |
–19.1 |
–41.4 |
|
|
|
Total other operating income and expenses, net |
30.8 |
–19.2 |
During 2018, the group reassessed the achievement of the earn-out targets related to contingent consideration arrangements. The reassessment resulted in an income of CHF 1.5 million (2017: CHF 2.6 million).
Other operating income includes income from litigation cases, government grants and incentives, and recharges to third parties not qualifying as sales from customers. During 2018, the group sold unquoted equity instruments previously measured at cost to Sulzer Vorsorgeeinrichtung, Sulzer’s pension fund in Switzerland. The transaction price was CHF 31.7 million and the resulting profit CHF 28.5 million. The transaction was priced on an arm’s length basis and was settled in cash prior to December 31, 2018.
As part of the Sulzer Full Potential (SFP) program, Sulzer has continued to adapt its global manufacturing footprint and streamline the organizational setup. In 2018, restructuring expenses were mainly associated with measures taken in Brazil, Germany, the US, France, the Netherlands and Belgium. The group recognized restructuring provisions of CHF 14.9 million (2017: CHF 21.7 million). Associated with restructuring initiatives, the group further recognized impairments on property, plant and equipment of CHF 4.4 million (2017: CHF 15.4 million). For more details refer to note 15.
The functional allocation of the total restructuring expenses and impairments is as follows: Cost of goods sold CHF –4.1 million (2017: CHF –20.0 million), selling and distribution expenses CHF –1.8 million (2017: CHF –3.7 million), general and administrative expenses CHF –11.1 million (2017: CHF –13.4 million) and research and development expenses CHF –0.5 million (2017: CHF 0.0 million).
12 Financial income and expenses
millions of CHF |
2018 |
2017 |
Interest and securities income |
2.9 |
4.1 |
Total interest and securities income |
2.9 |
4.1 |
Interest expenses |
–15.4 |
–8.2 |
Interest expenses on employee benefit plans |
–4.9 |
–7.0 |
Total interest expenses |
–20.3 |
–15.2 |
Total interest income and expenses, net |
–17.4 |
–11.1 |
|
|
|
Income from investments and other financial assets |
0.5 |
0.8 |
Fair value changes |
8.6 |
1.2 |
Other financial expenses |
–2.0 |
–1.2 |
Currency exchange gains/losses, net |
–8.7 |
–0.5 |
Total other financial income and expenses, net |
–1.5 |
0.3 |
|
|
|
Total financial income and expenses, net |
–18.9 |
–10.8 |
– thereof fair value changes on financial assets at fair value through profit and loss |
8.6 |
1.2 |
– thereof other income from financial assets at fair value through profit and loss |
0.5 |
0.8 |
– thereof interest income on financial assets at amortized costs |
2.9 |
4.1 |
– thereof other financial expenses |
–2.0 |
–1.2 |
– thereof currency exchange gains/losses, net |
–8.7 |
–0.5 |
– thereof interest expenses on borrowings |
–15.4 |
–8.2 |
– thereof interest expenses on employee benefit plans |
–4.9 |
–7.0 |
Interest expenses increased mainly due to the higher level of borrowings under the syndicated credit facility. Total interest expenses on bonds increased to CHF 5.4 million (2017: CHF 2.2 million). Interest expenses related to other borrowings increased to CHF 10.0 million (2017: CHF 6.0 million) due to the higher levels of other borrowings and increased borrowing rates.
The “Fair value changes” largely comprise the fair valuation of derivative financial instruments that are classified as financial assets or financial liabilities at fair value through profit and loss and that are used as hedging instruments with regard to foreign exchange risks.
13 Income taxes
millions of CHF |
2018 |
2017 |
Current income tax expenses |
–69.4 |
–55.4 |
Deferred income tax income |
20.3 |
17.2 |
Total income tax expenses |
–49.2 |
–38.2 |
The weighted average tax rate results from applying each subsidiary’s statutory income tax rate to the income before taxes. Since the group operates in countries that have differing tax laws and rates, the consolidated weighted average effective tax rate will vary from year to year according to variations in income per country and changes in applicable tax rates.
Reconciliation of income tax expenses
millions of CHF |
2018 |
2017 |
Income before income tax expenses |
165.6 |
125.4 |
Weighted average tax rate |
22.0% |
22.8% |
Income taxes at weighted average tax rate |
–36.4 |
–28.6 |
Income taxed at different tax rates |
5.9 |
6.1 |
Effect of tax loss carryforwards and allowances for deferred income tax assets |
–7.9 |
–4.6 |
Expenses not deductible for tax purposes |
–5.8 |
–4.3 |
Effect of changes in tax rates and legislation |
–3.7 |
–4.8 |
Prior year items and others |
–1.3 |
–2.0 |
Total income tax expenses |
–49.2 |
–38.2 |
Effective income tax rate |
29.7% |
30.5% |
The effective income tax rate for 2018 is 29.7% (2017: 30.5%). The effect of tax loss carryforwards and allowances for deferred income tax assets in the amount of CHF 7.9 million is mainly related to restructuring expenses in China and expenses in the UK with no corresponding tax effect. The effect of changes in tax rates and legislation of CHF 3.7 million is mainly related to final US Tax Reform adjustments in the amount of CHF 2.7 million. Excluding these one-time effects, the effective income tax rate for 2018 would have been 23.1%. The effective income tax rate for 2017 of 30.5% was impacted by the enacted US Tax Reform and various restructuring expenses with no corresponding tax effects. Excluding these extraordinary effects, the effective income tax rate in 2017 would have been 23.4%.
Income tax liabilities
millions of CHF |
2018 |
2017 |
Balance as of January 1 |
27.1 |
16.5 |
Acquired through business combination |
0.3 |
2.0 |
Additions |
35.5 |
51.9 |
Released as no longer required |
–1.6 |
– |
Utilized |
–25.7 |
–44.3 |
Currency translation differences |
–1.3 |
1.0 |
Total income tax liabilities as of December 31 |
34.3 |
27.1 |
– thereof non-current |
2.3 |
2.3 |
– thereof current |
32.0 |
24.8 |
Summary of deferred income tax assets and liabilities in the balance sheet
|
2018 |
2017 |
||||
millions of CHF |
Assets |
Liabilities |
Net |
Assets |
Liabilities |
Net |
Intangible assets |
12.4 |
–96.1 |
–83.7 |
0.5 |
–107.7 |
–107.2 |
Property, plant and equipment |
6.2 |
–12.0 |
–5.8 |
7.4 |
–10.9 |
–3.5 |
Other financial assets |
4.5 |
–0.0 |
4.5 |
0.2 |
–0.1 |
0.1 |
Inventories |
17.6 |
–12.7 |
4.9 |
22.1 |
–4.5 |
17.6 |
Other assets |
34.1 |
–10.1 |
24.0 |
19.7 |
–18.6 |
1.1 |
Non-current provisions |
14.5 |
–2.2 |
12.3 |
16.7 |
–2.5 |
14.2 |
Defined benefit plans |
20.4 |
–0.1 |
20.3 |
35.4 |
–0.3 |
35.1 |
Current provisions |
22.6 |
–0.8 |
21.8 |
22.9 |
–3.7 |
19.2 |
Other current liabilities |
27.4 |
–9.2 |
18.2 |
28.5 |
–8.9 |
19.6 |
Tax loss carryforwards |
32.3 |
– |
32.3 |
38.0 |
– |
38.0 |
Elimination of intercompany profits |
0.6 |
– |
0.6 |
0.7 |
– |
0.7 |
Tax assets/liabilities |
192.7 |
–143.3 |
49.4 |
192.1 |
–157.2 |
34.9 |
|
|
|
|
|
|
|
Offset of assets and liabilities |
–53.8 |
53.8 |
– |
–52.4 |
52.4 |
– |
|
|
|
|
|
|
|
Net recorded deferred income tax assets and liabilities |
138.9 |
–89.5 |
49.4 |
139.7 |
–104.8 |
34.9 |
Cumulative deferred income taxes recorded in equity as of December 31, 2018, amounted to CHF 13.8 million (2017: CHF 25.9 million). In compliance with the exception clause of IAS 12, the group does not recognize deferred taxes on investments in subsidiaries in the balance sheet.
Movement of deferred income tax assets and liabilities in the balance sheet
|
2018 |
|||||
millions of CHF |
Balance as of January 1 |
Recognized in profit or loss |
Recognized in other comprehensive income |
Acquisition of subsidiaries |
Currency translation differences |
Balance as of December 31 |
Intangible assets |
–107.2 |
20.0 |
– |
–0.7 |
4.2 |
–83.7 |
Property, plant and equipment |
–3.5 |
–1.4 |
– |
– |
–0.9 |
–5.8 |
Other financial assets |
0.1 |
4.3 |
– |
– |
– |
4.5 |
Inventories |
17.5 |
–12.0 |
– |
–0.4 |
–0.2 |
4.9 |
Other assets |
9.8 |
14.4 |
0.6 |
– |
–0.8 |
24.0 |
Non-current provisions |
14.2 |
–1.4 |
– |
– |
–0.5 |
12.3 |
Defined benefit plans |
35.1 |
–1.5 |
–12.8 |
– |
–0.5 |
20.3 |
Current provisions |
19.2 |
3.4 |
– |
– |
–0.8 |
21.8 |
Other current liabilities |
19.6 |
–1.0 |
– |
– |
–0.4 |
18.2 |
Tax loss carryforwards |
38.0 |
–4.3 |
– |
– |
–1.4 |
32.3 |
Elimination of intercompany profits |
0.7 |
–0.1 |
– |
– |
– |
0.6 |
Total |
43.6 |
20.3 |
–12.1 |
–1.1 |
–1.3 |
49.4 |
The deferred income tax assets and liabilities as of January 1, 2018, have been adjusted by CHF 8.7 million due to the new accounting standards IFRS 9 “Financial Instrumentsˮ and IFRS 15 “Revenue from Contracts with Customersˮ. Further details are provided in note 34.
|
2017 |
|||||
millions of CHF |
Balance as of January 1 |
Recognized in profit or loss |
Recognized in other comprehensive income |
Acquisition of subsidiaries |
Currency translation differences |
Balance as of December 31 |
Intangible assets |
–98.6 |
10.5 |
– |
–19.1 |
– |
–107.2 |
Property, plant and equipment |
–10.8 |
7.4 |
– |
–0.1 |
– |
–3.5 |
Other financial assets |
–0.7 |
1.9 |
–1.1 |
– |
– |
0.1 |
Inventories |
17.7 |
–0.1 |
– |
–0.6 |
0.6 |
17.6 |
Other assets |
15.6 |
–14.2 |
– |
– |
–0.3 |
1.1 |
Non-current provisions |
15.0 |
–1.0 |
– |
– |
0.2 |
14.2 |
Defined benefit plans |
59.9 |
–4.1 |
–21.8 |
– |
1.1 |
35.1 |
Current provisions |
25.0 |
–5.5 |
– |
– |
–0.3 |
19.2 |
Other current liabilities |
9.4 |
10.1 |
– |
– |
0.1 |
19.6 |
Tax loss carryforwards |
28.8 |
12.2 |
– |
– |
–3.0 |
38.0 |
Elimination of intercompany profits |
0.7 |
– |
– |
– |
– |
0.7 |
Total |
62.0 |
17.2 |
–22.9 |
–19.8 |
–1.6 |
34.9 |
Tax loss carryforwards (TLCF)
|
2018 |
||||
millions of CHF |
Amount |
Potential tax assets |
Valuation allowance |
Carrying amount |
TLCF |
Expiring in the next 3 years |
13.6 |
2.0 |
–0.1 |
1.9 |
0.6 |
Expiring in 4–7 years |
50.2 |
10.8 |
–4.5 |
6.2 |
14.1 |
Available without limitation |
200.3 |
37.4 |
–13.3 |
24.1 |
95.6 |
Total tax loss carryforwards as of December 31 |
264.0 |
50.2 |
–17.9 |
32.3 |
110.3 |
|
2017 |
||||
millions of CHF |
Amount |
Potential tax assets |
Valuation allowance |
Carrying amount |
TLCF |
Expiring in the next 3 years |
3.9 |
0.9 |
–0.1 |
0.8 |
0.5 |
Expiring in 4–7 years |
92.3 |
21.1 |
–3.1 |
18.0 |
14.3 |
Available without limitation |
160.4 |
34.0 |
–14.8 |
19.2 |
71.4 |
Total tax loss carryforwards as of December 31 |
256.6 |
56.0 |
–18.0 |
38.0 |
86.2 |
Deferred income tax assets are recognized for tax loss carryforwards to the extent that the realization of the related tax benefit through future taxable profits is probable. No deferred income tax assets have been recognized on tax loss carryforwards in the amount of CHF 110.3 million (2017: CHF 86.2 million).
14 Intangible assets
|
2018 |
|||||
millions of CHF |
Goodwill |
Trademarks and licenses |
Research and development |
Computer software |
Customer relationship |
Total |
Acquisition cost |
|
|
|
|
|
|
Balance as of January 1 |
1’205.7 |
180.8 |
11.7 |
47.8 |
543.5 |
1’989.5 |
Acquired through business combination |
88.7 |
40.9 |
– |
0.3 |
55.6 |
185.5 |
Additions |
– |
0.1 |
0.3 |
6.5 |
– |
6.9 |
Disposals |
– |
–3.2 |
– |
–1.6 |
–0.6 |
–5.4 |
Currency translation differences |
–31.0 |
–4.6 |
1.9 |
–1.0 |
–24.1 |
–58.8 |
Balance as of December 31 |
1’263.4 |
214.0 |
13.8 |
52.1 |
574.4 |
2’117.7 |
|
|
|
|
|
|
|
Accumulated amortization |
|
|
|
|
|
|
Balance as of January 1 |
340.0 |
119.0 |
4.4 |
42.6 |
197.0 |
703.0 |
Additions |
– |
15.5 |
1.9 |
2.7 |
48.9 |
69.0 |
Disposals |
– |
–3.1 |
– |
–1.5 |
–0.6 |
–5.3 |
Currency translation differences |
– |
–3.4 |
2.0 |
–0.8 |
–9.7 |
–11.9 |
Balance as of December 31 |
340.0 |
128.1 |
8.3 |
43.0 |
235.6 |
754.9 |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
As of January 1 |
865.7 |
61.8 |
7.3 |
5.2 |
346.5 |
1’286.5 |
As of December 31 |
923.4 |
85.9 |
5.6 |
9.1 |
338.8 |
1’362.8 |
|
2017 |
|||||
millions of CHF |
Goodwill |
Trademarks and licenses |
Research and development |
Computer software |
Customer relationship |
Total |
Acquisition cost |
|
|
|
|
|
|
Balance as of January 1 |
1’120.1 |
149.3 |
8.7 |
48.1 |
433.0 |
1’759.2 |
Acquired through business combination |
50.3 |
25.9 |
2.2 |
0.1 |
83.0 |
161.5 |
Additions |
– |
0.1 |
0.5 |
1.9 |
0.1 |
2.6 |
Disposals |
– |
–0.3 |
– |
–3.0 |
– |
–3.3 |
Currency translation differences |
35.3 |
5.8 |
0.3 |
0.7 |
27.4 |
69.5 |
Balance as of December 31 |
1’205.7 |
180.8 |
11.7 |
47.8 |
543.5 |
1’989.5 |
|
|
|
|
|
|
|
Accumulated amortization |
|
|
|
|
|
|
Balance as of January 1 |
340.0 |
105.0 |
2.5 |
43.0 |
153.3 |
643.8 |
Additions |
– |
11.8 |
1.8 |
2.5 |
37.7 |
53.8 |
Disposals |
– |
–0.3 |
– |
–3.0 |
– |
–3.3 |
Currency translation differences |
– |
2.5 |
0.1 |
0.1 |
6.0 |
8.7 |
Balance as of December 31 |
340.0 |
119.0 |
4.4 |
42.6 |
197.0 |
703.0 |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
As of January 1 |
780.1 |
44.3 |
6.2 |
5.1 |
279.7 |
1’115.4 |
As of December 31 |
865.7 |
61.8 |
7.3 |
5.2 |
346.5 |
1’286.5 |
Goodwill impairment test
|
2018 |
2017 |
||||
millions of CHF |
Goodwill |
Growth rate residual value |
Pre-tax discount rate |
Goodwill |
Growth rate residual value |
Pre-tax discount rate |
Pumps Equipment |
394.0 |
2.0% |
9.0% |
320.7 |
2.0% |
9.2% |
Rotating Equipment Services – region EMEA |
139.2 |
2.0% |
10.7% |
146.7 |
2.0% |
12.5% |
Rotating Equipment Services – region APAC |
7.9 |
2.0% |
12.0% |
8.6 |
2.0% |
12.4% |
Rotating Equipment Services – region AME |
71.9 |
2.0% |
10.8% |
72.8 |
2.0% |
12.8% |
Chemtech – Separation Technology |
18.6 |
1.0% |
10.2% |
71.7 |
2.0% |
9.9% |
Chemtech – Tower Field Service |
70.3 |
2.0% |
9.8% |
19.4 |
1.0% |
10.4% |
Applicator Systems |
221.5 |
1.0% |
6.1% |
225.8 |
1.0% |
6.6% |
Total goodwill as of December 31 |
923.4 |
|
|
865.7 |
|
|
Goodwill is allocated to the smallest cash-generating unit at which goodwill is monitored for internal management purposes (i.e. division, business units or areas). The recoverable amount of these units is determined over a five-year cash flow projection period. The calculation uses the budget for next year (2019), the three-year strategic plan for subsequent two periods (2020–2021), and a management calculation for the next two periods (2022–2023). The budget has been reviewed by the Board of Directors. Cash flows beyond the planning period are extrapolated using a terminal value including the growth rates as stated above.
Sensitivity analyses
The recoverable amount from cash-generating units is measured on the basis of value-in-use calculations significantly impacted by the terminal growth rate used to determine the residual value, the discount rate, and the projected cash flows. The table below shows the amount which the estimated recoverable amount of the CGU is exceeding its carrying amount (headroom). Management has identified that for some CGUs a reasonably possible change in two key assumptions could cause the carrying amount to exceed the recoverable amount. The table shows the amount by which these two assumptions would need to change individually for the estimated recoverable amount to be equal to the carrying amount. Blank fields indicate that the field is not meaningful (not reasonably possible).
|
2018 |
2017 |
||||
millions of CHF |
Headroom |
Terminal growth rate: Change required for carrying amount to equal recoverable amount |
Pre-tax discount rate: Change required for carrying amount to equal recoverable amount |
Headroom |
Terminal growth rate: Change required for carrying amount to equal recoverable amount |
Pre-tax discount rate: Change required for carrying amount to equal recoverable amount |
Pumps Equipment |
217.6 |
–1.8% |
1.5% |
250.9 |
–2.5% |
2.1% |
Rotating Equipment Services – region EMEA |
717.0 |
|
|
454.5 |
|
|
Rotating Equipment Services – region APAC |
109.0 |
|
|
193.3 |
|
|
Rotating Equipment Services – region AME |
401.1 |
|
|
329.6 |
|
|
Chemtech – Separation Technology |
671.6 |
|
|
486.3 |
|
|
Chemtech – Tower Field Service |
30.3 |
|
|
52.4 |
|
|
Applicator Systems |
1’750.0 |
|
|
1’608.8 |
|
|
Total headroom as of December 31 |
3’896.6 |
|
|
3’375.8 |
|
|
15 Property, plant and equipment
|
2018 |
||||
millions of CHF |
Land and buildings |
Machinery and technical equipment |
Other non-current assets |
Assets under construction |
Total |
Acquisition cost |
|
|
|
|
|
Balance as of January 1 |
402.5 |
750.0 |
182.6 |
36.0 |
1’371.1 |
Acquired through business combination |
9.0 |
2.1 |
0.0 |
- |
11.1 |
Additions |
7.4 |
30.3 |
11.9 |
39.6 |
89.3 |
Disposals |
–22.3 |
–48.3 |
–6.0 |
- |
–76.6 |
Reclassifications |
2.5 |
19.9 |
4.5 |
–26.9 |
- |
Currency translation differences |
–12.7 |
–26.5 |
–7.6 |
–1.3 |
–48.1 |
Balance as of December 31 |
386.4 |
727.5 |
185.6 |
47.3 |
1’346.8 |
|
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
|
Balance as of January 1 |
178.2 |
512.3 |
149.0 |
- |
839.5 |
Additions |
13.4 |
46.4 |
11.9 |
- |
71.7 |
Disposals |
–15.4 |
–44.9 |
–5.6 |
- |
–66.0 |
Impairments |
- |
4.3 |
0.1 |
- |
4.4 |
Currency translation differences |
–5.1 |
–18.6 |
–6.1 |
- |
–29.8 |
Balance as of December 31 |
171.0 |
499.0 |
149.7 |
- |
819.7 |
|
|
|
|
|
|
Net book value |
|
|
|
|
|
As of January 1 |
224.3 |
237.7 |
33.6 |
36.0 |
531.6 |
As of December 31 |
215.4 |
228.5 |
35.9 |
47.3 |
527.0 |
|
|
|
|
|
|
Thereof leased property, plant and equipment |
|
|
|
|
|
Acquisition cost of leased property, plant and equipment |
6.6 |
2.0 |
0.5 |
- |
9.1 |
Accumulated depreciation |
0.8 |
0.4 |
0.2 |
- |
1.4 |
Net book value as of December 31 |
5.8 |
1.6 |
0.3 |
- |
7.7 |
|
|
|
|
|
|
Leasing commitments (present value) as of December 31 |
6.5 |
1.8 |
0.3 |
- |
8.6 |
The group performed impairment tests on the related production machines and facilities, resulting in impairments of CHF 4.4 million as of December 31, 2018 (December 31, 2017: CHF 15.4 million), all of which were charged to other operating expenses.
In 2018 the group sold property, plant and equipment with a book value of CHF 10.7 million for CHF 16.6 million resulting in a net gain of CHF 5.8 million (2017: book value of CHF 8.4 million sold for CHF 12.8 million resulted in a net gain of CHF 4.4 million).
|
2017 |
||||
millions of CHF |
Land and buildings |
Machinery and technical equipment |
Other non-current assets |
Assets under construction |
Total |
Acquisition cost |
|
|
|
|
|
Balance as of January 1 |
383.6 |
713.0 |
187.2 |
32.6 |
1’316.4 |
Acquired through business combination |
10.5 |
15.0 |
1.5 |
1.0 |
28.0 |
Additions |
7.0 |
30.8 |
8.7 |
32.1 |
78.6 |
Disposals |
–12.4 |
–45.1 |
–20.5 |
– |
–78.0 |
Reclassifications |
7.7 |
19.8 |
2.3 |
–29.8 |
– |
Currency translation differences |
6.1 |
16.5 |
3.4 |
0.1 |
26.1 |
Balance as of December 31 |
402.5 |
750.0 |
182.6 |
36.0 |
1’371.1 |
|
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
|
Balance as of January 1 |
164.8 |
488.6 |
152.0 |
– |
805.4 |
Additions |
13.4 |
47.3 |
11.0 |
– |
71.7 |
Disposals |
–6.9 |
–42.6 |
–20.1 |
– |
–69.6 |
Impairments |
4.4 |
8.8 |
2.2 |
– |
15.4 |
Currency translation differences |
2.5 |
10.2 |
3.9 |
– |
16.6 |
Balance as of December 31 |
178.2 |
512.3 |
149.0 |
– |
839.5 |
|
|
|
|
|
|
Net book value |
|
|
|
|
|
As of January 1 |
218.8 |
224.4 |
35.2 |
32.6 |
511.0 |
As of December 31 |
224.3 |
237.7 |
33.6 |
36.0 |
531.6 |
|
|
|
|
|
|
Thereof leased property, plant and equipment |
|
|
|
|
|
Acquisition cost of leased property, plant and equipment |
7.0 |
1.5 |
0.3 |
– |
8.8 |
Accumulated depreciation |
0.7 |
0.2 |
0.3 |
– |
1.2 |
Net book value as of December 31 |
6.3 |
1.3 |
– |
– |
7.6 |
|
|
|
|
|
|
Leasing commitments (present value) as of December 31 |
6.7 |
1.2 |
– |
– |
7.9 |
16 Associates
millions of CHF |
2018 |
2017 |
Balance as of January 1 |
10.3 |
5.8 |
Additions |
2.4 |
4.6 |
Share of profit/loss of associates |
0.7 |
–0.3 |
Dividend payments received |
–0.1 |
– |
Currency translation differences |
0.1 |
0.2 |
Total investments in associates as of December 31 |
13.4 |
10.3 |
17 Other financial assets
|
2018 |
||
millions of CHF |
Financial assets at fair value through profit and loss |
Financial assets at amortized costs |
Total |
Balance as of January 1 |
9.3 |
4.3 |
13.6 |
Additions |
0.6 |
- |
0.6 |
Disposals |
–3.1 |
–0.6 |
–3.8 |
Currency translation differences |
- |
–1.0 |
–1.0 |
Balance as of December 31 |
6.8 |
2.7 |
9.4 |
|
2017 |
||
millions of CHF |
Available-for-sale |
Loans and receivables |
Total |
Balance as of January 1 |
4.5 |
8.6 |
13.1 |
Additions |
- |
0.3 |
0.3 |
Disposals |
–0.4 |
- |
–0.4 |
Currency translation differences |
0.1 |
0.5 |
0.6 |
Balance as of December 31 |
4.2 |
9.4 |
13.6 |
The group reviewed its financial assets as of December 31, 2017, considering the new measurement categories provided under IFRS 9. The financial assets classified as “loans and receivables” have been classified as “financial assets at amortized costs”. The “available-for-sale financial assets” have been classified as “financial assets at fair value through profit and loss”.
Financial assets that belong to the categories “financial assets at fair value through profit and loss” include investments in equity securities. There is an exemption from measurement at fair value of such assets if its fair value cannot be measured reliably. The exemption applies to equity instruments that do not have a quoted price in an active market. The group therefore measures some of its fair value assets at cost.
During 2018, the group sold unquoted equity instruments previously measured at cost to Sulzer Vorsorgeeinrichtung, Sulzer’s pension fund in Switzerland. The transaction price was CHF 31.7 million and the resulting profit CHF 28.5 million. The transaction was priced on an arm’s length basis and was settled in cash prior to December 31, 2018.
18 Inventories
millions of CHF |
2018 |
2017 |
Raw materials, supplies and consumables |
240.0 |
199.0 |
Work in progress |
303.5 |
178.0 |
Finished products and trade merchandise |
115.4 |
111.0 |
Total inventories as of December 31 |
658.9 |
488.0 |
In 2018, Sulzer recognized write-downs of CHF 17.7 million (2017: CHF 13.0 million) in the income statement. Total accumulated write-downs on inventories amounted to CHF 74.3 million as of December 31, 2018 (2017: CHF 70.1 million). Material expenses in 2018 amounted to CHF 1’223.4 million (2017: CHF 1’102.6 million).
19 Assets and liabilities related to contracts with customers
millions of CHF |
2018 |
Sales recognized over time related to ongoing performance obligations |
431.4 |
Sales recognized over time related to satisfied performance obligations |
353.2 |
Sales recognized over time |
784.6 |
Sales recognized at a point in time |
2’580.3 |
Sales |
3’364.9 |
– thereof sales recognized included in the contract liability balance at the beginning of the period |
291.1 |
– thereof sales recognized from performance obligations satisfied (or partially satisfied) in previous periods |
1.1 |
|
|
Cost of goods sold recognized over time related to ongoing performance obligations |
–330.2 |
Cost of goods sold recognized over time related to satisfied performance obligations |
–270.6 |
Cost of goods sold recognized over time |
–600.8 |
Cost of goods sold recognized at a point in time |
–1’785.8 |
Cost of goods sold |
–2’386.6 |
|
|
Gross profit recognized over time related to ongoing performance obligations |
101.2 |
Gross profit recognized over time related to satisfied performance obligations |
82.6 |
Gross profit recognized over time |
183.8 |
Gross profit recognized at a point in time |
794.5 |
Gross profit |
978.3 |
|
|
Contract assets from sales recognized over time relating to ongoing performance obligations |
638.7 |
Assets recognized from costs incurred to obtain a contract |
– |
Expected loss rate |
0.1% |
Allowance for expected losses |
–0.3 |
Netting with contract liabilities |
–433.3 |
Contract assets |
205.1 |
|
|
Advance payments from customers relating to point in time contracts |
229.8 |
Advance payments from customers relating to over time contracts |
459.9 |
Netting with contract assets |
–433.3 |
Contract liabilities |
256.4 |
|
|
Order backlog (aggregate amount of transaction price allocated to unsatisfied performance obligations) |
1’786.9 |
– thereof expected to be recognized as revenue within 12 months |
1’661.6 |
– thereof expected to be recognized in more than 12 months |
125.3 |
The group has applied IFRS 15 “Revenue from contracts with customers” as of January 1, 2018, using the cumulative effect method. Accordingly, the information for 2017 is not presented.
The contract assets as of January 1, 2018 have been restated by CHF 201.1 million and the contract liabilities by CHF 291.1 million. Further details are provided in note 34.
Contract liabilities decreased by CHF 34.7 million due to less advance payments from customers relating to point in time contracts of CHF 32.9 million, more advance payments from customers relating to over time contracts of CHF 86.2 million and higher netting with contract liabilities of CHF 88.0 million (compared to the restated opening balance, see note 34).
20 Trade accounts receivable
Aging structure of trade accounts receivable
|
2018 |
2017 |
||||||
millions of CHF |
Expected loss rate |
Gross amount |
Allowance |
Net book value |
Calculated loss rate |
Gross amount |
Allowance |
Net book value |
Not past due |
0.1% |
408.6 |
–0.5 |
408.1 |
0.1% |
657.1 |
–0.4 |
656.7 |
– thereof receivables resulting from construction contracts |
– |
– |
– |
– |
– |
244.2 |
– |
244.2 |
|
|
|
|
|
|
|
|
|
Past due |
|
|
|
|
|
|
|
|
1–30 days |
0.6% |
86.9 |
–0.5 |
86.4 |
0.8% |
101.8 |
–0.8 |
101.0 |
31–60 days |
1.8% |
35.3 |
–0.6 |
34.7 |
1.5% |
41.0 |
–0.6 |
40.4 |
61–120 days |
7.3% |
30.3 |
–2.2 |
28.1 |
2.5% |
35.3 |
–0.9 |
34.4 |
>120 days |
40.3% |
109.1 |
–44.0 |
65.1 |
41.3% |
118.0 |
–48.7 |
69.3 |
Total trade accounts receivable as of December 31 |
|
670.2 |
–47.9 |
622.3 |
|
953.2 |
–51.4 |
901.8 |
Allowance for doubtful trade accounts receivable
millions of CHF |
2018 |
2017 |
Balance as of January 1 |
60.4 |
52.3 |
Additions |
12.8 |
12.0 |
Released as no longer required |
–19.2 |
–7.5 |
Utilized |
–4.6 |
–6.7 |
Currency translation differences |
–1.6 |
1.3 |
Balance as of December 31 |
47.9 |
51.4 |
Approximately 39% (2017: 31%) of the gross amount of trade accounts receivable were past due, and an allowance of CHF 47.9 million (2017: CHF 51.4 million) was recorded. The recoverability of trade accounts receivable is regularly reviewed, and the credit quality of new customers is thoroughly assessed. Due to the large and heterogeneous customer base, the credit risk from individual customers of the group is limited. The allowance for doubtful trade accounts receivable is based on expected credit losses. Further details are provided in note 34.
The receivables from construction contracts have been adjusted to the new balance sheet position “contract assets” as of January 1, 2018, due to the new accounting standard IFRS 15 “Revenue from Contracts with Customersˮ. Further details are provided in note 34.
The allowance for doubtful trade accounts receivable as of January 1, 2018 has been adjusted by CHF 8.9 million due to the new accounting standard IFRS 9 “Financial Instrumentsˮ. Further details are provided in note 34.
Accounts receivable by geographical region
millions of CHF |
2018 |
2017 |
Europe, Middle East, Africa |
311.2 |
492.9 |
– thereof United Kingdom |
59.1 |
123.8 |
– thereof Germany |
42.5 |
66.7 |
– thereof France |
24.2 |
40.3 |
– thereof Spain |
21.5 |
39.7 |
– thereof Russia |
20.6 |
28.5 |
– thereof South Africa |
18.9 |
32.0 |
– thereof Switzerland |
14.9 |
17.3 |
– thereof Saudi Arabia |
14.0 |
12.8 |
– thereof Italy |
13.4 |
14.0 |
– thereof Belgium |
13.1 |
15.0 |
– thereof Finland |
12.8 |
16.8 |
– thereof Netherlands |
11.1 |
17.3 |
– thereof United Arab Emirates |
10.2 |
33.6 |
– thereof other countries |
34.9 |
35.1 |
|
|
|
Americas |
148.6 |
194.0 |
– thereof USA |
108.1 |
136.2 |
– thereof Brazil |
19.3 |
19.0 |
– thereof Canada |
8.9 |
10.9 |
– thereof Mexico |
6.7 |
20.1 |
– thereof other countries |
5.6 |
7.8 |
|
|
|
Asia-Pacific |
162.6 |
214.9 |
– thereof China |
107.4 |
117.0 |
– thereof India |
23.9 |
44.1 |
– thereof Australia |
9.8 |
13.5 |
– thereof Singapore |
7.7 |
17.8 |
– thereof Indonesia |
7.5 |
12.6 |
– thereof other countries |
6.2 |
9.9 |
Total as of December 31 |
622.3 |
901.8 |
21 Other current receivables and prepaid expenses
millions of CHF |
2018 |
2017 |
Taxes (VAT, withholding tax) |
68.8 |
54.5 |
Derivative financial instruments |
6.4 |
7.3 |
Other current receivables |
24.3 |
27.0 |
Total other current receivables as of December 31 |
99.4 |
88.8 |
|
|
|
Prepaid contributions to employee benefit plans |
12.4 |
13.3 |
Other prepaid expenses |
38.4 |
34.2 |
Total prepaid expenses as of December 31 |
50.8 |
47.5 |
|
|
|
Total other current receivables and prepaid expenses as of December 31 |
150.2 |
136.3 |
For further details on the position “Derivative financial instruments,” refer to note 28. Other current receivables and prepaid expenses do not include any material positions that are past due or impaired.
22 Cash and cash equivalents
millions of CHF |
2018 |
2017 |
Cash |
1’029.7 |
450.9 |
Cash equivalents |
65.5 |
37.9 |
Total cash and cash equivalents as of December 31 |
1’095.2 |
488.8 |
As of December 31, 2018, the group held restricted cash and cash equivalents of CHF 24.7 million (2017: CHF 23.7 million).
23 Share capital
|
2018 |
2017 |
||
thousands of CHF |
Number of shares |
Share capital |
Number of shares |
Share capital |
Balance as of December 31 (par value CHF 0.01) |
34’262’370 |
342.6 |
34’262’370 |
342.6 |
The share capital amounts to CHF 342’623.70, made up of 34’262’370 shares with dividend entitlement and a par value of CHF 0.01. All shares are fully paid in and registered.
Share ownership
Sulzer shares are freely transferable provided that, when requested by the company to do so, buyers declare that they have purchased and will hold the shares in their own name and for their own account. Nominees shall only be entered in the share register with the right to vote, provided that they meet the following conditions: the nominee is subject to the supervision of a recognized banking and financial market regulator; the nominee has entered into an agreement with the Board of Directors concerning its status; the share capital held by the nominee does not exceed 3% of the registered share capital entered in the commercial register; and the names, addresses and number of shares of those individuals for whose accounts the nominee holds at least 0.5% of the share capital have been disclosed. The Board of Directors is also entitled, beyond these limits, to enter shares of nominees with voting rights in the share register, provided that the above-mentioned conditions are met (see also paragraph 6a of the Articles of Association at www.sulzer.com/governance).
Shareholders holding more than 3%
|
Dec 31, 2018 |
Dec 31, 2017 |
||
|
Number of shares |
in % |
Number of shares |
in % |
Viktor Vekselberg (direct shareholder: Tiwel Holding AG) |
16’728’414 |
48.82 |
- |
- |
Renova Group |
- |
- |
21’728’914 |
63.42 |
Retained earnings
The retained earnings include prior years’ undistributed income of consolidated companies and all remeasurements of the net liability for defined benefit plans.
Treasury shares
The total number of shares held by Sulzer Ltd as of December 31, 2018, amounted to 311’871 treasury shares (December 31, 2017: 219’277 shares).
On April 11, 2018, Sulzer purchased five million Sulzer shares from Renova. Renova thereafter reduced its shareholding to 48.82%. The purchase price for the five million shares Sulzer acquired, based on the volume-weighted average share price of the Sulzer shares as quoted on the SIX Swiss Exchange for the period from April 9, 2018, to (and including) April 13, 2018, came to CHF 109.13 per share for a transaction value of CHF 545.7 million (thereof CHF 108.9 million unpaid and recognized as “other current and accrued liabilitiesˮ in the balance sheet, see note 27). On September 18, Sulzer placed the five million treasury shares with domestic and international investors. The placement price of CHF 112 per share results in a capital gain of CHF 12.6 million (CHF 14.3 million before transaction costs) which increases Sulzer’s equity.
The remaining amount of 311’871 treasury shares are mainly held for the purpose of issuing shares under the management share-based payment programs.
Cash flow hedge reserve
The hedging reserve comprises the effective portion of the cumulative net change in the fair value of cash flow hedging instruments where the hedged transaction has not yet occurred. Amounts are reclassified to profit or loss when the associated hedged transaction affects the income statement.
Currency translation reserve
The currency translation reserve comprises all foreign exchange differences arising on the translation of the financial statements of controlled entities, whose functional currency differs from the reporting currency of the group. The cumulative amount is reclassified to profit or loss when the net investment is disposed of.
Dividends
On April 4, 2018, the Annual General Meeting approved an ordinary dividend of CHF 3.50 (2017: ordinary dividend of CHF 3.50) per share to be paid out of reserves. The dividend was paid to shareholders on April 10, 2018. The total amount of the dividend is CHF 119.1 million (2017: CHF 119.4 million), thereof paid dividends of CHF 43.1 million (2017: CHF 119.4 million) and unpaid dividends of CHF 76.0 million (2017: CHF 0.0 million). The unpaid dividends are reflected in the balance sheet position “other current and accrued liabilitiesˮ (see note 27).
The Board of Directors decided to propose to the Annual General Meeting 2019 a dividend for the year 2018 of CHF 3.50 per share (2017: CHF 3.50).
24 Earnings per share
|
2018 |
2017 |
Net income attributable to shareholders of Sulzer Ltd (millions of CHF) |
113.7 |
83.2 |
|
|
|
Issued number of shares |
34’262’370 |
34’262’370 |
Adjustment for the average treasury shares held |
–2’327’911 |
–178’237 |
Average number of shares outstanding as of December 31 |
31’934’459 |
34’084’133 |
|
|
|
Adjustment for share participation plans |
329’591 |
267’021 |
Average number of shares for calculating diluted earnings per share as of December 31 |
32’264’050 |
34’351’154 |
|
|
|
Earnings per share, attributable to a shareholder of Sulzer Ltd (in CHF) as of December 31 |
|
|
Basic earnings per share |
3.56 |
2.44 |
Diluted earnings per share |
3.53 |
2.42 |
25 Borrowings
|
2018 |
||
millions of CHF |
Non-current borrowings |
Current borrowings |
Total |
|
|
|
|
Balance as of January 1 |
458.7 |
255.1 |
713.8 |
Additions |
859.4 |
426.4 |
1’285.9 |
Repayments |
–1.1 |
–658.9 |
–659.9 |
Reclassifications |
–0.5 |
0.5 |
– |
Currency translation differences |
–0.2 |
–5.1 |
–5.3 |
Total borrowings as of December 31 |
1’316.3 |
18.0 |
1’334.3 |
|
2017 |
||
millions of CHF |
Non-current borrowings |
Current borrowings |
Total |
|
|
|
|
Balance as of January 1 |
458.3 |
7.1 |
465.4 |
Acquired through business combination |
6.7 |
2.1 |
8.8 |
Additions |
0.5 |
534.6 |
535.1 |
Repayments |
–1.7 |
–294.1 |
–295.8 |
Reclassifications |
–4.9 |
4.9 |
- |
Currency translation differences |
–0.2 |
0.5 |
0.3 |
Total borrowings as of December 31 |
458.7 |
255.1 |
713.8 |
Borrowings by currency
|
2018 |
2017 |
||||
|
millions of CHF |
in % |
Interest rate |
millions of CHF |
in % |
Interest rate |
CHF |
1’309.9 |
98.2 |
0.8% |
451.3 |
63.2 |
0.5% |
EUR |
17.5 |
1.3 |
4.7% |
19.9 |
2.8 |
2.9% |
INR |
4.0 |
0.3 |
5.4% |
6.0 |
0.9 |
8.1% |
USD |
0.8 |
0.1 |
2.1% |
224.9 |
31.5 |
2.0% |
BRL |
– |
– |
– |
4.5 |
0.6 |
8.0% |
Other |
2.1 |
0.2 |
– |
7.2 |
1.0 |
– |
Total as of December 31 |
1’334.3 |
100.0 |
– |
713.8 |
100.0 |
– |
During 2017, the CHF 500 million syndicated credit facility was extended for another year until May 2022. The facility is available for general corporate purposes including financing of acquisitions. The facility is subject to financial covenants based on net financial indebtedness and EBITDA, which were adhered to throughout the reporting period. As of December 31, 2018, the facility was not used, while at the end of 2017, CHF 224.6 million of the facility was used.
Outstanding bonds
|
2018 |
2017 |
||
millions of CHF |
Amortized costs |
Nominal |
Amortized costs |
Nominal |
0.375% 07/2016–07/2022 |
325.3 |
325.0 |
325.4 |
325.0 |
0.875% 07/2016–07/2026 |
125.0 |
125.0 |
125.0 |
125.0 |
0.250% 07/2018–07/2020 |
109.8 |
110.0 |
– |
– |
1.300% 07/2018–07/2023 |
289.3 |
290.0 |
– |
– |
0.625% 10/2018–10/2021 |
209.5 |
210.0 |
– |
– |
1.600% 10/2018–10/2024 |
249.8 |
250.0 |
– |
– |
Total as of December 31 |
1’308.7 |
1’310.0 |
450.4 |
450.0 |
On July 6, 2018, Sulzer issued two new bonds via dual tranches of total CHF 400 million. The first tranche of CHF 110 million has a term of two years, carries a coupon of 0.25% and has an effective interest rate of 0.37%. The second tranche of CHF 290 million has a term of five years, carries a coupon of 1.3% and has an effective interest rate of 1.35%.
On October 22, 2018, Sulzer issued two new bonds via dual tranches of total CHF 460 million. The first tranche of CHF 210 million has a term of three years, carries a coupon of 0.625% and has an effective interest rate of 0.71%. The second tranche of CHF 250 million has a term of six years, carries a coupon of 1.6% and has an effective interest rate of 1.62%.
All the outstanding bonds are traded at the SIX Swiss Exchange.
26 Provisions
|
2018 |
|||||
millions of CHF |
Other employee benefits |
Warranties/ liabilities |
Restructuring |
Environmental |
Other |
Total |
Balance as of January 1 |
55.9 |
92.3 |
18.6 |
15.4 |
53.9 |
236.1 |
Acquired through business combination |
– |
1.4 |
0.3 |
– |
0.1 |
1.8 |
Additions |
8.9 |
21.0 |
14.9 |
0.1 |
31.0 |
75.9 |
Released as no longer required |
–4.0 |
–10.6 |
–1.8 |
– |
–4.3 |
–20.7 |
Utilized |
–10.3 |
–22.2 |
–21.5 |
–0.2 |
–18.1 |
–72.4 |
Reclassifications |
– |
0.8 |
0.5 |
– |
–1.3 |
– |
Currency translation differences |
–1.1 |
–3.8 |
–0.8 |
–0.2 |
–0.8 |
–6.8 |
Total provisions as of December 31 |
49.4 |
78.9 |
10.1 |
15.1 |
60.5 |
213.9 |
– thereof non-current |
37.1 |
4.8 |
4.2 |
15.1 |
13.3 |
74.4 |
– thereof current |
12.3 |
74.1 |
5.9 |
– |
47.2 |
139.5 |
|
2017 |
|||||
millions of CHF |
Other employee benefits |
Warranties/ liabilities |
Restructuring |
Environmental |
Other |
Total |
Balance as of January 1 |
47.4 |
76.6 |
57.6 |
15.2 |
53.1 |
249.9 |
Acquired through business combination |
0.5 |
7.0 |
0.1 |
– |
4.4 |
12.0 |
Additions |
10.7 |
36.4 |
22.0 |
0.2 |
19.6 |
88.9 |
Released as no longer required |
–2.4 |
–4.8 |
–0.3 |
– |
–4.0 |
–11.5 |
Utilized |
–4.1 |
–27.6 |
–59.0 |
– |
–14.5 |
–105.2 |
Reclassifications |
3.7 |
– |
–0.1 |
–0.2 |
–3.4 |
– |
Currency translation differences |
0.1 |
4.7 |
–1.7 |
0.2 |
–1.3 |
2.0 |
Total provisions as of December 31 |
55.9 |
92.3 |
18.6 |
15.4 |
53.9 |
236.1 |
– thereof non-current |
36.8 |
6.1 |
3.4 |
15.4 |
15.9 |
77.6 |
– thereof current |
19.1 |
86.2 |
15.2 |
– |
38.0 |
158.5 |
The category “Other employee benefits” includes provisions for jubilee gifts, early retirement of senior managers and other obligations to employees. The additions and utilizations in “Other employee benefits” provision are mainly related to medical insurances of employees of the US entities.
The category “Warranties/liabilities” includes provisions for warranties, customer claims, penalties, litigation and legal cases relating to goods delivered or services rendered.
As part of the Sulzer Full Potential (SFP) program, Sulzer has continued to adapt its global manufacturing footprint and streamline the organizational setup. In 2018, restructuring expenses were mainly associated with measures taken in Brazil, Germany, the US, France, the Netherlands and Belgium. The group recognized restructuring provisions of CHF 14.9 million (2017: CHF 22.0 million). The remaining provision as of December 31, 2018, is CHF 10.1 million, of which CHF 5.9 million is expected to be utilized within one year.
“Environmental” mainly consists of expected costs related to inherited liabilities.
“Other” includes provisions that do not fit into the aforementioned categories. A large number of these provisions refer to indemnities, in particular related from divestitures. In addition, provisions for ongoing asbestos lawsuits and other legal claims are included. Based on the currently known facts, Sulzer is of the opinion that the resolution of the open cases will not have material effects on its liquidity or financial condition. Although Sulzer expects a large part of the category “Other” to be realized in 2019, by their nature the amounts and timing of any cash outflows are difficult to predict.
27 Other current and accrued liabilities
millions of CHF |
2018 |
2017 |
Liability related to the purchase of treasury shares |
108.9 |
– |
Outstanding dividend payments |
76.0 |
– |
Taxes (VAT, withholding tax) |
25.3 |
29.4 |
Derivative financial instruments |
8.4 |
6.8 |
Notes payable |
0.4 |
– |
Other current liabilities |
26.9 |
29.0 |
Total other current liabilities as of December 31 |
245.9 |
65.2 |
|
|
|
Contract-related costs |
130.6 |
112.6 |
Salaries, wages and bonuses |
101.1 |
96.4 |
Vacation and overtime claims |
31.8 |
32.1 |
Other accrued liabilities |
133.3 |
126.2 |
Total accrued liabilities as of December 31 |
396.7 |
367.3 |
|
|
|
Total other current and accrued liabilities as of December 31 |
642.6 |
432.5 |
The liability related to the purchase of treasury shares of CHF 108.9 million (2017: CHF 0 million) and the outstanding dividend payments of CHF 76.0 million (2017: CHF 0 million) are explained in note 23.
28 Derivative financial instruments
|
2018 |
2017 |
||||||
|
Derivative assets |
Derivative liabilities |
Derivative assets |
Derivative liabilities |
||||
millions of CHF |
Notional value |
Fair value |
Notional value |
Fair value |
Notional value |
Fair value |
Notional value |
Fair value |
Forward exchange contracts |
633.5 |
6.4 |
442.5 |
8.7 |
546.3 |
7.5 |
540.1 |
6.8 |
Total as of December 31 |
633.5 |
6.4 |
442.5 |
8.7 |
546.3 |
7.5 |
540.1 |
6.8 |
– thereof due in <1 year |
633.3 |
6.4 |
437.3 |
8.4 |
540.5 |
7.3 |
540.0 |
6.8 |
– thereof due in 1–2 years |
0.1 |
0.0 |
5.2 |
0.2 |
5.8 |
0.2 |
0.1 |
0.0 |
The notional value and the fair value of derivative assets and liabilities include current and also non-current derivative financial instruments. The cash flow hedges of the expected future sales were assessed as highly effective. As at December 31, 2018, a net cumulative unrealized loss of CHF 11.3 million (2017: loss of CHF 8.6 million) with a deferred tax asset of CHF 2.7 million (2017: CHF 2.1 million) relating to these cash flow hedges were included in the Cash Flow Hedge Reserve. In 2018, a loss of CHF 2.4 million (2017: a gain of CHF 3.2 million) cash flow hedge reserve was recognized in profit or loss. There was no ineffectiveness that arose from cash flow hedges in 2018 (2017: CHF 0.0 million). The maximum exposure to credit risk at the reporting date is the fair value of the derivative assets in the balance sheet.
The hedged, highly probable forecast transactions denominated in foreign currency are mostly expected to occur at various dates during the next 12 months. Gains and losses recognized in the hedging reserve (cash flow hedges) in equity on forward foreign exchange contracts as of December 31, 2018, are recognized either in sales, cost of goods sold, or in other operating income/expenses in the period or periods during which the hedged transaction affects the income statement. This is generally within 12 months from the balance sheet date unless the gain or loss is included in the initial amount recognized for the purchase of fixed assets, in which case recognition is over the lifetime of the asset (five to ten years).
The group enters into derivative financial instruments under enforceable master netting arrangements. These agreements do not meet the criteria for offsetting derivative assets and derivative liabilities in the consolidated balance sheet. As per December 31, 2018, the amount subject to such netting arrangements was CHF 2.9 million (2017: CHF 3.5 million). Considering the effect of these agreements the amount of derivative assets would reduce from CHF 6.4 million to CHF 3.5 million (2017: from CHF 7.5 million to CHF 4.0 million), and the amount of derivative liabilities would reduce from CHF 8.7 million to CHF 5.8 million (2017: from CHF 6.8 million to CHF 3.3 million).
29 Other financial commitments
|
2018 |
2017 |
||||
millions of CHF |
Rented premises |
Other |
Total |
Rented premises |
Other |
Total |
Maturity <1 year |
23.8 |
14.9 |
38.7 |
17.9 |
7.8 |
25.7 |
Maturity 1–5 years |
61.1 |
11.0 |
72.1 |
46.1 |
11.8 |
57.9 |
Maturity >5 years |
15.4 |
1.1 |
16.5 |
14.5 |
1.4 |
15.9 |
Operating lease as of December 31 |
100.3 |
27.0 |
127.3 |
78.5 |
21.0 |
99.5 |
|
|
|
|
|
|
|
Contractual commitments for property, plant and equipment as of December 31 |
3.8 |
2.7 |
6.5 |
- |
2.4 |
2.4 |
30 Contingent liabilities
millions of CHF |
2018 |
2017 |
Guarantees in favor of third parties |
10.0 |
10.0 |
Total contingent liabilities as of December 31 |
10.0 |
10.0 |
As of December 31, 2018, guarantees provided to third parties regarding certain environmental matters related to disposed business amounted to CHF 10 million. The guarantees will expire in 2022.
31 Share participation plans
Share-based payments charged to personnel expenses
millions of CHF |
2018 |
2017 |
Restricted share unit plan |
1.0 |
2.2 |
Performance share plan |
14.1 |
8.6 |
Total charged to personnel expenses |
15.1 |
10.8 |
Restricted share unit plan settled in Sulzer shares
This long-term incentive plan covers the Board of Directors and until 2015 the members of the Sulzer Management Group. Restricted share units (RSU) are granted annually depending on the organizational position of the employee. Vesting of the RSU is subject to continuous employment over the vesting period. Awards to members of the Board of Directors automatically vest with the departure from the Board. The plan features graded vesting over a three-year period. One RSU award is settled with one Sulzer share at the end of the vesting period. The fair value of the RSU granted is measured at the grant date closing share price of Sulzer Ltd, and discounted over the vesting period using a discount rate that is based on the yield of Swiss government bonds for the duration of the vesting period. Participants are not entitled to dividends declared during the vesting period. Consequently, the grant date fair value of the RSU is reduced by the present value of the dividends expected to be paid during the vesting period.
Restricted share units
Grant year |
2018 |
2017 |
2016 |
2015 |
2014 |
Total |
Outstanding as of December 1, 2017 |
– |
– |
21’603 |
63’712 |
19’621 |
104’936 |
Granted |
– |
11’001 |
– |
– |
– |
11’001 |
Exercised |
– |
– |
–4’859 |
–30’388 |
–19’527 |
–54’774 |
Forfeited |
– |
– |
– |
–884 |
–94 |
–978 |
Outstanding as of December 31, 2017 |
– |
11’001 |
16’744 |
32’440 |
– |
60’185 |
|
|
|
|
|
|
|
Outstanding as of January 1, 2018 |
– |
11’001 |
16’744 |
32’440 |
– |
60’185 |
Granted |
9’288 |
– |
– |
– |
– |
9’288 |
Exercised |
–144 |
–6’049 |
–9’950 |
–32’440 |
– |
–48’583 |
Forfeited |
–861 |
– |
– |
– |
– |
–861 |
Outstanding as of December 31, 2018 |
8’283 |
4’952 |
6’794 |
– |
– |
20’029 |
|
|
|
|
|
|
|
Average fair value at grant date in CHF |
118.20 |
98.00 |
72.61 |
102.18 |
122.00 |
|
Performance share plan settled in Sulzer shares
This long-term incentive plan covers the members of the Executive Committee and since 2016 also the members of the Sulzer Management Group. Performance share units (PSU) are granted annually depending on the organizational position of the employee.
Vesting of the PSU is subject to continuous employment and to the achievement of performance conditions over the performance period. Participants are not entitled to dividends declared during the vesting period. Vesting of the performance share plan (PSP) 2018, 2017 and 2016 is based on three performance conditions: operational EBITA growth over the performance period (weighted 25%), average operational ROCEA (weighted 25%), and on Sulzer’s total return to shareholders (TSR), compared to a selected group of ten peer companies and the SMIM Index (weighted 50%). Vesting of the PSP 2015 is based on two equally weighted performance conditions: cumulated operational EBITA and on Sulzer’s total return to shareholders (TSR), compared to a selected group of 30 peer companies.
TSR is measured with a starting value of the volume-weighted average share price (VWAP) over the first three months of the first year, and an ending value of the VWAP over the last three months of the vesting period. The rank of Sulzer’s TSR at the end of the performance period determines the effective number of total shares. The exercise price of the PSU is zero.
The following inputs were used to determine the fair value of the PSU at grant date using a Monte Carlo simulation:
Grant year |
2018 |
2017 |
2016 |
2015 |
2014 |
Fair value at grant date |
143.62 |
116.02 |
118.05 |
193.97 |
206.63 |
Share price at grant date |
120.60 |
104.80 |
98.50 |
107.00 |
121.50 |
Expected volatility |
29.12% |
25.10% |
25.46% |
28.07% |
32.25% |
Risk-free interest rate |
–0.42% |
–0.56% |
–0.73% |
–0.72% |
0.09% |
The expected volatility of the Sulzer share, the peer group companies, and the SMIM Index is determined by the historical volatility. The zero yield curves of those countries in which the companies and indices are listed were used as the relevant risk-free rates. Historical data was used to arrive at an estimate for the correlation between Sulzer, the peer companies, and the SMIM Index. For the TSR calculation, it is assumed that all the dividends are reinvested immediately. This has the same economic implication as waiving the payment of dividends. Accordingly, the expected dividend yield is zero.
Performance share units – terms of awards
Grant year |
2018 |
2017 |
2016 |
2015 |
2014 |
Number of awards granted |
74’467 |
76’818 |
116’472 |
21’665 |
15’965 |
Grant date |
July 1, 2018 |
April 1,17 |
August 1,16 |
April 1,15 |
April 1,14 |
Performance period for cumulative EBIT |
01/18–12/20 |
01/17–12/19 |
01/16–12/18 |
01/15–12/17 |
01/14–12/16 |
Performance period for TSR |
01/18–12/20 |
01/17–12/19 |
01/16–12/18 |
04/15–03/18 |
04/14–03/17 |
Fair value at grant date in CHF |
143.62 |
116.02 |
118.05 |
193.97 |
206.63 |
Performance share units
Grant year |
2018 |
2017 |
2016 |
2015 |
2014 |
Total |
Outstanding as of January 1, 2017 |
– |
– |
108’866 |
8’996 |
5’245 |
123’107 |
Granted |
– |
76’818 |
– |
– |
1’523 |
78’341 |
Exercised |
– |
–191 |
–4’169 |
–2’002 |
–6’768 |
–13’130 |
Forfeited |
– |
–497 |
–6’902 |
–400 |
– |
–7’799 |
Outstanding as of December 31, 2017 |
– |
76’130 |
97’795 |
6’594 |
– |
180’519 |
|
|
|
|
|
|
|
Outstanding as of January 1, 2018 |
– |
76’130 |
97’795 |
6’594 |
– |
180’519 |
Granted |
74’467 |
– |
– |
– |
– |
74’467 |
Exercised |
– |
–2’395 |
–4’762 |
–6’594 |
– |
–13’751 |
Forfeited |
– |
–4’976 |
–2’043 |
– |
– |
–7’019 |
Outstanding as of December 31, 2018 |
74’467 |
68’759 |
90’990 |
– |
– |
234’216 |
The Board of Directors decided in May 2018 to set TSR floors reflecting the exceptional market conditions and share price collapse following the US sanctions against Russia and the collateral damages to Sulzer. The introduction of the floor led to a step-up in the market valuation of the respective PSU, which is the difference between the fair value of the modified PSU granted and the original PSU, both measured as at the date of the modification. The step-up in the fair value of CHF 40.62 per PSU for the PSP 2016 and CHF 18.91 per PSU for the PSP 2017 is expensed over the remaining vesting period of the affected plans. The fair value was measured using the same pricing model as for the grant date fair value.
32 Transactions with members of the Board of Directors, Executive Committee and related parties
Key management compensation
|
2018 |
2017 |
||||||
thousands of CHF |
Short-term benefits |
Equity-based compensation |
Pension and social security contributions |
Total |
Short-term benefits |
Equity-based compensation |
Pension and social security contributions |
Total |
Board of Directors |
1’226 |
1’155 |
257 |
2’638 |
1’272 |
802 |
268 |
2’342 |
Executive Committee |
10’175 |
4’462 |
2’066 |
16’703 |
8’387 |
5’746 |
1’784 |
15’917 |
Equity-based compensation for 2018 is based on the full fair value of the PSU granted under the PSP 2018. Equity-based compensation for 2017 is valued according to the requirements of IFRS 2. There are no outstanding loans with members of the Board of Directors or the Executive Committee as per balance sheet date. No shares have been granted to members of the Board of Directors, the Executive Committee, or related persons, with the exception of shares granted in connection with equity-settled plans and service awards.
Related parties
As of December 31, 2018, sales with related parties controlled by the major shareholder amounted to CHF 3.1 million (2017: CHF 22.6 million) with open receivables of CHF 0.4 million (2017: CHF 17.3 million). Open payables of CHF 185.1 million (2017: CHF 0.4 million) were recognized (thereof CHF 108.9 million related to the purchase of treasury shares and CHF 76.0 million outstanding dividend payments, see note 23 and note 27). The income from released provisions for loss/unprofitable contracts/warranties/guarantees/liquidated damages recognized in the income statement amounted to CHF 0.6 million (2017: expense CHF 1.3 million).
Sales with associates in 2018 amounted to CHF 11.4 million (2017: CHF 6.1 million) with open receivables of CHF 0.1 million (2017: CHF 2.0 million). Open payables with associates amounted to CHF 0.0 million (2017: CHF 1.3 million). The income from released provisions for loss/unprofitable contracts/warranties/guarantees/liquidated damages recognized in the income statement amounted to CHF 1.6 million (2017: expense CHF 2.5 million). Income for services with associates amounted to CHF 0.1 million (2017: CHF 0.1 million). Expenses for services from associates amounted to CHF 0.5 million (2017: CHF 0.0 million).
During 2018, the group sold unquoted equity instruments previously measured at cost to Sulzer Vorsorgeeinrichtung, Sulzer’s pension fund in Switzerland. The transaction price was CHF 31.7 million and the resulting profit CHF 28.5 million. The transaction was priced on an arm’s length basis and was settled in cash prior to December 31, 2018.
During 2017, Sulzer acquired 51% of the business of Rotec GT, the gas turbine maintenance division of the Rotec Group. Sulzer obtained control of the acquired business. Rotec GT is considered to be a related party to the group (controlled by the major shareholder). During 2018, Sulzer acquired the outstanding 49% of Sulzer Turbo Services Rus LLC (formerly the gas turbine maintenance division of the Rotec Group) for CHF 14.3 million, after the seller exercised its put option. The transaction was priced on an arm’s length basis and was settled in cash prior to December 31, 2018. For more information please refer to note 4.
33 Auditor remuneration
Fees for the audit services by KPMG as the appointed group auditor amounted to CHF 4.0 million (2017: CHF 2.9 million). Additional services provided by the group auditor amounted to a total of CHF 1.7 million (2017: CHF 1.0 million). This amount includes CHF 1.1 million (2017: CHF 0.7 million) for tax and legal advisory services and CHF 0.6 million for other consulting services (2017: CHF 0.3 million).
34 Key accounting policies and valuation methods
34.1 Basis of preparation
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) using the historical cost convention except for the following:
- financial assets at fair value through profit and loss and financial assets at fair value through other comprehensive income, and
- net position from defined benefit plans, where plan assets are measured at fair value and the plan liabilities are measured at the present value of the defined benefit obligation (see note 34.19 a).
The accounting policies set out below have been applied consistently to all periods presented in these consolidated financial statements and have been applied consistently by all subsidiaries.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the group’s accounting policies. The areas involving a higher degree of judgment or complexity or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in note 5 “Critical accounting estimates and judgments.”
Rounding
Due to rounding, numbers presented throughout the consolidated financial statements may not add up precisely to the totals provided. All ratios, percentages and variances are calculated using the underlying amount rather than the presented rounded amount.
Tables
Within tables, blank fields generally indicate that the field is not applicable or not meaningful, or that information is not available as of the relevant date or for the relevant period. Dashes (–) generally indicate that the respective figure is zero on an actual or rounded basis.
34.2 Change in accounting policies
a) Standards, amendments and interpretations which are effective for 2018
The group has initially adopted IFRS 9 “Financial Instrumentsˮ and IFRS 15 “Revenue from Contracts with Customersˮ from January 1, 2018. A number of other new standards are effective from January 1, 2018, but they do not have a material effect on the group’s financial statements.
The effect of initially applying these standards is mainly attributed to the following:
- An increase in the allowance for doubtful trade accounts receivable.
- A different timing in the recognition of sales, costs of goods sold and gross profit for some construction contracts.
The following table summarizes the impact of the two new accounting standards on the consolidated balance sheet as of January 1, 2018.
millions of CHF |
December 31, 2017, as originally presented |
Adjustment IFRS 9 |
Adjustment IFRS 15 |
January 1, 2018, adjusted |
Non-current assets |
|
|
|
|
Goodwill |
865.7 |
|
|
865.7 |
Other intangible assets |
420.8 |
|
|
420.8 |
Property, plant and equipment |
531.6 |
|
|
531.6 |
Associates |
10.3 |
|
|
10.3 |
Other financial assets |
13.6 |
|
|
13.6 |
Non-current receivables |
8.8 |
|
|
8.8 |
Deferred income tax assets |
139.7 |
2.1 |
6.4 |
148.2 |
Total non-current assets |
1’990.5 |
2.1 |
6.4 |
1’999.0 |
|
|
|
|
|
Current assets |
|
|
|
|
Inventories |
488.0 |
|
87.4 |
575.4 |
Current income tax receivables |
27.2 |
|
|
27.2 |
Advance payments to suppliers |
84.7 |
|
4.6 |
89.3 |
Contract assets |
– |
|
201.1 |
201.1 |
Trade accounts receivable |
901.8 |
–8.9 |
–244.1 |
648.8 |
Other current receivables and prepaid expenses |
136.3 |
|
|
136.3 |
Cash and cash equivalents |
488.8 |
|
|
488.8 |
Total current assets |
2’126.8 |
–8.9 |
49.0 |
2’166.9 |
|
|
|
|
|
Total assets |
4’117.3 |
–6.8 |
55.4 |
4’165.9 |
|
|
|
|
|
Equity |
|
|
|
|
Share capital |
0.3 |
|
|
0.3 |
Reserves |
1’679.8 |
–6.6 |
–23.1 |
1’650.1 |
Equity attributable to shareholders of Sulzer Ltd |
1’680.1 |
–6.6 |
–23.1 |
1’650.4 |
Non-controlling interests |
22.3 |
|
–0.1 |
22.2 |
Total equity |
1’702.4 |
–6.6 |
–23.1 |
1’672.6 |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Non-current borrowings |
458.7 |
|
|
458.7 |
Deferred income tax liabilities |
104.8 |
–0.2 |
|
104.6 |
Non-current income tax liabilities |
2.3 |
|
|
2.3 |
Defined benefit obligations |
239.1 |
|
|
239.1 |
Non-current provisions |
77.6 |
|
|
77.6 |
Other non-current liabilities |
17.6 |
|
|
17.6 |
Total non-current liabilities |
900.1 |
–0.2 |
– |
899.9 |
|
|
|
|
|
Current liabilities |
|
|
|
|
Current borrowings |
255.1 |
|
|
255.1 |
Current income tax liabilities |
24.8 |
|
|
24.8 |
Current provisions |
158.5 |
|
|
158.5 |
Contract liabilities |
– |
|
291.1 |
291.1 |
Trade accounts payable |
433.8 |
|
|
433.8 |
Advance payments from customers |
210.1 |
|
–210.1 |
– |
Other current and accrued liabilities |
432.5 |
|
–2.4 |
430.1 |
Total current liabilities |
1’514.8 |
– |
78.6 |
1’593.4 |
Total liabilities |
2’414.9 |
–0.2 |
78.6 |
2’493.3 |
|
|
|
|
|
Total equity and liabilities |
4’117.3 |
–6.8 |
55.4 |
4’165.9 |
IFRS 9 “Financial Instrumentsˮ
IFRS 9 sets out requirements for recognizing and measuring financial assets, financial liabilities and some contracts to buy or sell non-financial items. This standard replaces IAS 39 “Financial Instruments: Recognition and Measurementˮ.
The group has adopted IFRS 9 using the simplified approach to providing for expected credit losses by using the lifetime expected loss provision for all trade receivables.
The table above (combined table IFRS 9 and IFRS 15) summarizes the impact of the new accounting standards on the balance sheet as of January 1, 2018.
IFRS 9 contains three principal classification categories for financial assets: measured at amortized cost, fair value through other comprehensive income (FVOCI), and fair value through profit or loss (FVTPL). The standard eliminated the IAS 39 categories of held to maturity, loans and receivables, and available for sale.
The group has reviewed its financial assets and financial liabilities as of December 31, 2017. The financial assets classified as loans and receivables as well as the financial liabilities valued at amortized costs have been classified as financial instruments at amortized costs. The fair values of forward foreign exchange contracts not used for hedge accounting have been classified as financial instruments at fair value through profit or loss.
The accounting for financial liabilities is unchanged, as the new requirements only affect the accounting for financial liabilities that are designated at fair value through profit or loss and the group does not have any such liabilities.
The new hedge accounting rules aligned the accounting for hedging instruments more closely with the group’s risk management practices. As a general rule, more hedge relationships might be eligible for hedge accounting, as the standard introduced a more principles-based approach. However, the group has not identified new hedge relationships. The group’s hedge relationships as of December 31, 2017 qualify as continuing hedges upon the adoption of IFRS 9. As a consequence, there is no significant impact on the accounting for these hedging relationships.
The new impairment model requires the recognition of impairment provisions based on expected credit losses rather than only incurred credit losses as was the case under IAS 39. It applies to financial assets classified at amortized cost such as trade accounts receivable and contract assets. Based on this impairment methodology, the allowance for doubtful trade accounts receivable increased (see table above). There is no impact for contract assets or other financial assets.
IFRS 15 “Revenue from Contracts with Customersˮ
IFRS 15 establishes a comprehensive framework for determining if, when and how much sales are recognized. It replaced IAS 18 “Revenueˮ, IAS 11 “Construction Contractsˮ and IFRIC 13 “Customer Loyalty Programsˮ.
The group has applied IFRS 15 “Revenue from contracts with customers” as of January 1, 2018, using the cumulative effect method (cumulative catch-up effect in retained earnings). Accordingly, the information presented for 2017 has not been adjusted – i.e. it is presented as previously reported under IAS 18, IAS 11 and related interpretations.
The table above (combined table IFRS 9 and IFRS 15) summarizes the impact of the new accounting standards on the balance sheet as of January 1, 2018.
The details of the new accounting policies and the nature of the changes to previous accounting policies are set out below.
Under IFRS 15, sales are recognized when a customer obtains control of the goods or services. Determining the timing of the transfer of control requires judgment. There are two ways to recognize sales, costs of goods sold and the corresponding profit margin:
- Point in time method: Sales recognition when the performance obligation is satisfied at a certain point in time.
- Over time method (previous accounting policies: Percentage of completion method, POC): Sales, costs and profit margin recognition in line with the progress of the project.
The core principle of IFRS 15 is that an entity should recognize sales as a transfer of promised goods and services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services.
New balance sheet items
Following the adoption of IFRS 15, the group discloses two new balance sheet items, which are defined as follows:
- Contract assets: Represent the group’s right to consideration in exchange for goods or services before the final customer invoice has been issued. When the group performs services or transfers goods in advance of receiving consideration, the group recognizes a contract asset. If the final invoice has been issued and the right to consideration depends only on the passage of time, contract assets are reclassified to “trade accounts receivableˮ. According to the previous accounting policies, the group disclosed contract assets (receivables resulting from construction contracts) as “trade accounts receivableˮ.
- Contract liabilities: Represent the group’s obligation to transfer goods or services to a customer for which the group has received consideration (or the amount is due) from the customer. A contract liability applies if the group receives consideration in advance of performance. According to the previous accounting policies, the group disclosed such liabilities as “advance payments from customersˮ.
Because of this change in presentation in the balance sheet, the positions “trade accounts receivableˮ and “advance payments from customersˮ decreased after applying IFRS 15.
Change from over time method to point in time method
The significant part of the adjustments (besides the new balance sheet positions as described above) results from limitations in applying the over time method. This is mainly due to construction contracts without right to payment clauses in cases of termination for convenience. For some construction contracts for which the group recognized sales and profit over time according to the previous accounting standards, these limitations led to point in time sales, costs and profit recognition under IFRS 15. With these changes, sales, costs and profit recognition generally occurs later for such contracts. Sales, costs of goods sold and the corresponding profit margin of ongoing construction contracts without right to payment clauses have been reversed as of January 1, 2018 and will be recognized at point in time (or have already been recognized during the period).
The change from the over time method to the point in time method leads to the following main impacts:
- Lower receivables from construction contracts (disclosed as “trade accounts receivableˮ according to the previous accounting policies and as “contract assetsˮ under IFRS 15).
- Higher inventories.
- Lower netting between receivables from construction contracts and advance payments from customers leads to higher receivables from construction contracts and higher advance payments from customers.
Explanation of balance sheet impact
As a result of the aforementioned impacts (new balance sheet items and change from over time method to point in time method), the significant adjustments for IFRS 15 are as follows (see also tables below):
- Inventories: Lower receivables from construction contracts leads to higher inventories.
- Contract assets: Different disclosure of receivables from construction contracts in the balance sheet leads to this new balance sheet item under IFRS 15.
- Trade accounts receivable: Separate disclosure of receivables from construction contracts in the balance sheet leads to lower accounts receivable under IFRS 15. The change from the over time to the point in time method leads to lower receivables from construction contracts under IFRS 15. Lower netting between receivables from construction contracts and advance payments from customers leads to higher receivables from construction contracts.
- Contract liabilities: Different disclosure of advance payments from customers in the balance sheet leads to this new balance sheet item under IFRS 15.
- Advance payments from customers: Lower netting between receivables from construction contracts and advance payments from customers leads to higher advance payments from customers. Different disclosure of advance payments from customers as contract liabilities leads to zero advance payments from customers under IFRS 15.
Impacts of adopting IFRS 15
The following tables summarize the impacts of adopting IFRS 15 on the group’s consolidated income statement, consolidated statement of comprehensive income, consolidated balance sheet and consolidated statement of cash flows as of December 31, 2018.
Consolidated income statement
January 1 – December 31
millions of CHF |
Notes |
2018 (as reported) |
Adjustments |
2018 (amounts without adoption of IFRS 15) |
Sales |
3 |
3’364.9 |
39.7 |
3’404.5 |
Cost of goods sold |
|
–2’386.6 |
–39.9 |
–2’426.5 |
Gross profit |
|
978.3 |
–0.3 |
978.0 |
Selling and distribution expenses |
|
–354.4 |
– |
–354.4 |
General and administrative expenses |
|
–384.4 |
– |
–384.4 |
Research and development expenses |
10 |
–86.4 |
– |
–86.4 |
Other operating income and expenses, net |
11 |
30.8 |
0.0 |
30.8 |
Operating income |
|
183.8 |
–0.3 |
183.6 |
Interest and securities income |
12 |
2.9 |
– |
2.9 |
Interest expenses |
12 |
–20.3 |
– |
–20.3 |
Other financial income and expenses, net |
12 |
–1.5 |
– |
–1.5 |
Share of profit and loss of associates |
16 |
0.7 |
– |
0.7 |
Income before income tax expenses |
|
165.6 |
–0.3 |
165.4 |
Income tax expenses |
13 |
–49.2 |
–0.1 |
–49.3 |
Net income |
|
116.5 |
–0.4 |
116.1 |
attributable to shareholders of Sulzer Ltd |
|
113.7 |
–0.7 |
113.0 |
attributable to non-controlling interests |
|
2.8 |
0.3 |
3.1 |
|
|
|
|
|
Earnings per share (in CHF) |
|
|
|
|
Basic earnings per share |
24 |
3.56 |
–0.02 |
3.54 |
Diluted earnings per share |
24 |
3.53 |
–0.02 |
3.50 |
Consolidated statement of comprehensive income
January 1 – December 31
millions of CHF |
Notes |
2018 (as reported) |
Adjustments |
2018 (amounts without adoption of IFRS 15) |
Net income |
|
116.5 |
–0.4 |
116.1 |
|
|
|
|
|
Items that may be reclassified subsequently to the income statement |
|
|
|
|
Cash flow hedges, net of tax |
28 |
–2.2 |
– |
–2.2 |
Currency translation differences |
|
–90.6 |
– |
–90.6 |
Total of items that may be reclassified subsequently to the income statement |
|
–92.8 |
– |
–92.8 |
|
|
|
|
|
Items that will not be reclassified to the income statement |
|
|
|
|
Remeasurements of defined benefit obligations, net of tax |
9 |
55.9 |
– |
55.9 |
Total of items that will not be reclassified to the income statement |
|
55.9 |
– |
55.9 |
|
|
|
|
|
Total other comprehensive income |
|
–36.9 |
– |
–36.9 |
|
|
|
|
|
Total comprehensive income for the period |
|
79.6 |
–0.4 |
79.2 |
attributable to shareholders of Sulzer Ltd |
|
78.2 |
–0.4 |
77.8 |
attributable to non-controlling interests |
|
1.4 |
– |
1.4 |
Consolidated balance sheet
December 31
millions of CHF |
Notes |
2018 (as reported) |
Adjustments |
2018 (amounts without adoption of IFRS 15) |
Non-current assets |
|
|
|
|
Goodwill |
14 |
923.4 |
– |
923.4 |
Other intangible assets |
14 |
439.4 |
– |
439.4 |
Property, plant and equipment |
15 |
527.0 |
– |
527.0 |
Associates |
16 |
13.4 |
– |
13.4 |
Other financial assets |
17 |
9.4 |
– |
9.4 |
Non-current receivables |
|
6.2 |
– |
6.2 |
Deferred income tax assets |
13 |
138.9 |
–5.4 |
133.6 |
Total non-current assets |
|
2’057.7 |
–5.4 |
2’052.4 |
|
|
|
|
|
Current assets |
|
|
|
|
Inventories |
18 |
658.9 |
–114.6 |
544.3 |
Current income tax receivables |
|
29.0 |
– |
29.0 |
Advance payments to suppliers |
|
79.9 |
– |
79.9 |
Contract assets |
19 |
205.1 |
–205.1 |
– |
Trade accounts receivable |
20 |
622.3 |
311.5 |
933.8 |
Other current receivables and prepaid expenses |
21 |
150.2 |
– |
150.2 |
Cash and cash equivalents |
22 |
1’095.2 |
– |
1’095.2 |
Total current assets |
|
2’840.6 |
–8.1 |
2’832.4 |
|
|
|
|
|
Total assets |
|
4’898.3 |
–13.5 |
4’884.8 |
|
|
|
|
|
Equity |
|
|
|
|
Share capital |
23 |
0.3 |
– |
0.3 |
Reserves |
|
1’629.5 |
21.1 |
1’650.6 |
Equity attributable to shareholders of Sulzer Ltd |
|
1’629.9 |
21.1 |
1’651.0 |
Non-controlling interests |
|
11.2 |
0.3 |
11.5 |
Total equity |
|
1’641.0 |
21.4 |
1’662.4 |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Non-current borrowings |
25 |
1’316.3 |
– |
1’316.3 |
Deferred income tax liabilities |
13 |
89.5 |
0.9 |
90.4 |
Non-current income tax liabilities |
13 |
2.3 |
– |
2.3 |
Defined benefit obligations |
9 |
160.9 |
– |
160.9 |
Non-current provisions |
26 |
74.4 |
– |
74.4 |
Other non-current liabilities |
|
3.6 |
– |
3.6 |
Total non-current liabilities |
|
1’646.8 |
0.9 |
1’647.7 |
|
|
|
|
|
Current liabilities |
|
|
|
|
Current borrowings |
25 |
18.0 |
– |
18.0 |
Current income tax liabilities |
13 |
32.0 |
– |
32.0 |
Current provisions |
26 |
139.6 |
– |
139.6 |
Contract liabilities |
|
256.4 |
–256.4 |
– |
Trade accounts payable |
|
521.8 |
– |
521.8 |
Advance payments from customers |
|
– |
219.7 |
219.7 |
Other current and accrued liabilities |
27 |
642.6 |
0.9 |
643.6 |
Total current liabilities |
|
1’610.4 |
–35.8 |
1’574.6 |
Total liabilities |
|
3’257.3 |
–34.9 |
3’222.3 |
|
|
|
|
|
Total equity and liabilities |
|
4’898.3 |
–13.5 |
4’884.8 |
Consolidated statement of cash flows
January 1 – December 31
millions of CHF |
Notes |
2018 (as reported) |
Adjustments |
2018 (amounts without adoption of IFRS 15) |
Cash and cash equivalents as of January 1 |
|
488.8 |
– |
488.8 |
|
|
|
|
|
Net income |
|
116.5 |
–0.4 |
116.1 |
Interest and securities income |
12 |
–2.9 |
– |
–2.9 |
Interest expenses |
12 |
20.3 |
– |
20.3 |
Income tax expenses |
13 |
49.2 |
0.1 |
49.3 |
Depreciation, amortization and impairments |
14,15 |
145.1 |
– |
145.1 |
Income from disposals of property, plant and equipment |
11,15 |
–5.8 |
– |
–5.8 |
Changes in inventories |
|
–98.4 |
32.4 |
–66.0 |
Changes in advance payments to suppliers |
|
6.1 |
–4.4 |
1.7 |
Changes in contract assets |
|
–11.0 |
11.0 |
– |
Changes in trade accounts receivable |
|
19.9 |
–79.7 |
–59.8 |
Changes in advance payments from customers |
|
– |
18.6 |
18.6 |
Changes in contract liabilities |
|
–23.7 |
23.7 |
– |
Changes in trade accounts payable |
|
106.2 |
– |
106.2 |
Change in provision for employee benefit plans |
|
–2.8 |
– |
–2.8 |
Changes in provisions |
|
–21.3 |
– |
–21.3 |
Changes in other net current assets |
|
20.8 |
–1.4 |
19.3 |
Other non-cash items |
|
17.6 |
– |
17.6 |
Interest received |
|
2.9 |
– |
2.9 |
Interest paid |
|
–12.2 |
– |
–12.2 |
Income tax paid |
|
–65.6 |
– |
–65.6 |
Total cash flow from operating activities |
|
260.8 |
– |
260.8 |
|
|
|
|
|
Purchase of intangible assets |
14 |
–6.9 |
– |
–6.9 |
Purchase of property, plant and equipment |
15 |
–89.3 |
– |
–89.3 |
Sale of property, plant and equipment |
11, 15 |
16.6 |
– |
16.6 |
Acquisitions of subsidiaries, net of cash acquired |
4 |
–217.5 |
– |
–217.5 |
Acquisitions of associates |
16 |
–1.2 |
– |
–1.2 |
Dividends from associates |
16 |
0.1 |
– |
0.1 |
Divestitures of subsidiaries |
|
0.7 |
– |
0.7 |
Purchase of financial assets |
17 |
–0.6 |
– |
–0.6 |
Sale of financial assets |
17 |
0.6 |
– |
0.6 |
Total cash flow from investing activities |
|
–297.4 |
– |
–297.4 |
|
|
|
|
|
Dividend |
23 |
–43.1 |
– |
–43.1 |
Dividend paid to non-controlling interests |
|
–1.9 |
– |
–1.9 |
Purchase of treasury shares |
|
–454.9 |
– |
–454.9 |
Sale of treasury shares |
23 |
557.4 |
– |
557.4 |
Changes in non-controlling interests |
|
–14.3 |
– |
–14.3 |
Additions in non-current borrowings |
25 |
859.4 |
– |
859.4 |
Repayment of non-current borrowings |
25 |
–1.1 |
– |
–1.1 |
Additions in current borrowings |
25 |
426.4 |
– |
426.4 |
Repayment of current borrowings |
25 |
–658.9 |
– |
–658.9 |
Total cash flow from financing activities |
|
669.1 |
– |
669.1 |
|
|
|
|
|
Exchange losses on cash and cash equivalents |
|
–26.1 |
– |
–26.1 |
|
|
|
|
|
Net change in cash and cash equivalents |
|
606.4 |
– |
606.4 |
|
|
|
|
|
Cash and cash equivalents as of December 31 |
22 |
1’095.2 |
– |
1’095.2 |
b) Standards, amendments and interpretations issued but not yet effective which the group has decided not to early adopt in 2018
The group has not early adopted any new or amended standards in preparing these consolidated financial statements.
IFRS 16 “Leases”
IFRS 16, published in January 2016, introduces a single lessee accounting model and requires a lessee to recognize assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value. A lessee is required to recognize a right-of-use asset representing its right to use the underlying leased asset and a lease liability representing its obligation to make lease payments.
The group is required to adopt IFRS 16 from January 1, 2019. The group has assessed the estimated impact that initial application will have on its consolidated financial statements, as described below. The actual impacts of adopting the standard may change because the group has not finalized the validation of the results of the assessments.
The group will recognize new assets and liabilities for its operating leases of buildings and equipment. The nature of expenses related to those leases will change as IFRS 16 replaces the straight-line operating lease expense with a depreciation charge for right-of-use assets and interest expense on lease liabilities.
The undiscounted operating lease commitments as of December 31, 2018 amounted to CHF 127.3 million (see note 29). This includes short-term leases as well as low-value asset leases that will be recognized on a straight-line basis as expense in the income statement. For the remaining lease commitments, the group expects to recognize lease liabilities and leased assets in the range of CHF 105 to CHF 120 million. This does not include leased assets and lease liabilities on finance lease agreements of CHF 8.6 million (see note 15) and CHF 7.7 million, respectively.
No significant impact is expected for the group’s finance leases.
The group has no significant sub-leases and is therefore not acting as a lessor.
The group plans to apply IFRS 16 initially on January 1, 2019, using the modified retrospective approach. Therefore, the cumulative effect of adopting IFRS 16 will be recognized as an adjustment to the opening balance, with no restatement of comparative information.
IFRIC 23 “Uncertainty over Income Tax Treatmentsˮ
IFRIC 23, published in June 2017, clarifies how the recognition and measurement requirements of IAS 12 are applied where there is uncertainty over income tax treatments. IFRIC 23 is effective for periods beginning on or after January 1, 2019.
The group has reviewed its uncertain tax positions and has adapted its procedures accordingly. The estimated impact of the application of the clarification of the standard is assessed to be not significant on the amount of reported tax provisions for uncertain tax positions.
Other IFRS standards and interpretations
There are no other IFRS standards or interpretations not yet effective that would be expected to have a material impact on the group.
34.3 Consolidation
a) Business combinations
The group accounts for business combinations using the acquisition method when control is transferred to the group (see 34.3 b). The consideration transferred in the acquisition is measured at the fair value of the assets given, the liabilities incurred to the former owner of the acquiree, and the equity interest issued by the group. Any goodwill arising is tested annually for impairment (see 34.6 a). Any gain on a bargain purchase is recognized in the income statement immediately. Acquisition-related costs are expensed as incurred, except if related to the issue of debt or equity securities. Identifiable assets acquired, and liabilities and contingent liabilities assumed in a business combination, are measured initially at their fair values at the acquisition date.
Any contingent consideration payable is measured at fair value at the acquisition date. If the contingent consideration is classified as equity, then it is not remeasured and settlement is accounted for within equity. Otherwise, subsequent changes in the fair value of the contingent consideration are recognized in the income statement.
If share-based payment awards (replacement awards) are required to be exchanged for awards held by the acquiree’s employees (acquiree’s awards), then all or a portion of the amount of the acquirer’s replacement awards is included in measuring the consideration transferred in the business combination. The determination is based on the difference between the market-based measure of the replacement awards compared with the market-based measure of the acquiree’s awards and the extent to which the replacement awards relate to pre-combination service.
b) Subsidiaries
Subsidiaries are all entities controlled by the group. The group controls an entity when it is exposed to, or has the rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The financial statements of subsidiaries are included in the consolidated financial statements from the date on which control commences until the date on which control ceases.
According to the full consolidation method, all assets and liabilities as well as income and expenses of the subsidiaries are included in the consolidated financial statements. The share of non-controlling interests in the net assets and results is presented separately as non-controlling interests in the consolidated balance sheet and income statement, respectively.
c) Non-controlling interests
The group recognizes any non-controlling interest in the acquiree on an acquisition-by-acquisition basis, at the non-controlling interest’s proportionate share of the recognized amounts of the acquiree’s identifiable net assets. Transactions with non-controlling interests that do not result in loss of control are accounted for as equity transactions.
When the group loses control over a subsidiary, it derecognizes the assets and liabilities of the subsidiary, and any related non-controlling interest and other components of equity. Any resulting gain or loss is recognized in the income statement. Any interest retained in the former subsidiary is measured at fair value when control is lost.
d) Associates and joint ventures
Associates are those entities in which the group has significant influence, but no control, over the financial and operating policies. Significant influence is presumed to exist when the group holds, directly or indirectly, between 20% and 50% of the voting rights. Joint ventures are those entities over whose activities the group has joint control, established by contractual agreement and requiring unanimous consent for strategic, financial and operating decisions. Associates and joint ventures are accounted for using the equity method and are initially recognized at cost.
e) Transactions eliminated on consolidation
All material intercompany transactions and balances and any unrealized gains arising from intercompany transactions are eliminated in preparing the consolidated financial statements. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment.
34.4 Segment reporting
Operating segments are reported in a manner consistent with the internal reporting provided to the Chief Executive Officer. The Chief Executive Officer, who is responsible for allocating resources and assessing performance (e.g. operating income) of the operating segments, has been identified as chief operating decision maker.
34.5 Foreign currency translation
a) Functional and presentation currency
Items included in the financial statements of subsidiaries are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The consolidated financial statements are presented in Swiss francs (CHF).
The following table shows the major currency exchange rates for the reporting periods 2018 and 2017:
|
2018 |
2017 |
||
CHF |
Average rate |
Year-end rate |
Average rate |
Year-end rate |
1 EUR |
1.16 |
1.13 |
1.11 |
1.17 |
1 GBP |
1.31 |
1.25 |
1.27 |
1.32 |
1 USD |
0.98 |
0.99 |
0.98 |
0.98 |
100 CNY |
14.80 |
14.32 |
14.58 |
14.99 |
100 INR |
1.43 |
1.41 |
1.51 |
1.53 |
b) Transactions and balances
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the income statement.
c) Subsidiaries
The results and balance sheet positions of all the subsidiaries (excluding the ones with hyperinflationary economy) that have a functional currency different from the presentation currency of the group are translated into the presentation currency as follows:
- assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet, and
- income and expenses for each income statement are translated at average exchange rates.
Translation differences resulting from consolidation are taken to other comprehensive income. In the event of a sale or liquidation of foreign subsidiaries, exchange differences that were recorded in other comprehensive income are recognized in the income statement as part of the gain or loss on sale or liquidation.
If a loan is made to a group company, and the loan in substance forms part of the group’s investment in the group company, translation differences arising from the loan are recognized directly in other comprehensive income as foreign currency translation differences. When the group company is sold or partially disposed of, and control no longer exists, gains and losses accumulated in equity are reclassified to the income statement as part of the gain or loss on disposal.
34.6 Intangible assets
The intangible assets with finite useful life are amortized in line with the expected useful life, usually on a straight-line basis. The period of useful life is to be assessed according to business rather than legal criteria. This assessment is made at least once a year. An impairment might be required in the event of sudden or unforeseen value changes.
a) Goodwill
Goodwill represents the difference between the consideration transferred and the fair value of the group’s share in the identifiable net asset value of the acquired business at the time of acquisition. Any goodwill arising as a result of a business combination is included within intangible assets.
Goodwill is subject to an annual impairment test and valued at its original acquisition cost less accumulated impairment losses. In cases where circumstances indicate a potential impairment, impairment tests are conducted more frequently. Profits and losses arising from the sale of a business include the book value of the goodwill assigned to the business being sold.
For impairment testing goodwill is allocated to those cash-generating units or groups of cash-generating units that are expected to benefit from the business combination in which the goodwill arose. Goodwill originating from the acquisition of an associated company is included in the book value of the participation in associated companies.
b) Trademarks and licenses
Trademarks, licenses and similar rights acquired from third parties are stated at acquisition cost. Such assets are amortized over their expected useful life, generally not exceeding ten years.
c) Research and development
Expenditure on research activities is recognized in the income statement as incurred. Development costs for major projects are capitalized only if the expenditure can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable, and the group intends and has sufficient resources to complete development and to use or sell the asset. Otherwise, it is recognized in the income statement as incurred. Subsequently such assets are measured at cost less accumulated amortization (max. five years) and any accumulated impairment loss.
d) Computer software
Acquired computer software licenses are capitalized on the basis of the cost incurred to acquire and bring to use the specific software. These costs are amortized over their estimated useful lives (three to max. five years).
e) Customer relationships
As part of a business combination, acquired customer rights are recorded at fair value (cost at the time of acquisition). These costs are amortized over their estimated useful lives, generally not exceeding 15 years.
34.7 Property, plant and equipment
Property, plant and equipment is stated at acquisition cost less depreciation and impairments. Acquisition cost includes expenditure that is directly attributable to the acquisition of the item. Subsequent costs are included in the asset’s carrying amount or recognized as a separate asset, as appropriate, only when it is probable that the future economic benefits associated with the item will flow to the group and the cost of the item can be measured reliably. The carrying amount of the replaced item is derecognized. All other repairs and maintenance are charged to the income statement during the financial period in which they are incurred.
Depreciation is provided on a straight-line basis over the estimated useful life. Land is stated at cost and is not depreciated.
The useful lives are as follows:
Buildings 20 – 50 years
Machinery 5 – 15 years
Technical equipment 5 – 10 years
Other non-current assets max. 5 years
Property, plant and equipment financed by long-term financial leases is capitalized and amortized in the same way as other assets. The applicable leasing commitments are shown as liabilities and are included under long-term borrowings. An asset’s carrying amount is impaired immediately to its recoverable amount if the asset’s carrying amount is greater than its estimated recoverable amount.
34.8 Impairment of property, plant and equipment and intangible assets
Assets with a finite useful life are only tested for impairment if relevant events or changes in circumstances indicate that the book value is no longer recoverable. An impairment loss is recorded equal to the excess of the carrying value over the recoverable amount. The recoverable amount is the higher of the fair value of the asset less disposal costs and its value in use. The value in use is based on the estimated cash flow over a five-year period and the extrapolated projections for subsequent years. The results are discounted using an appropriate pre-tax, long-term interest rate. For the purposes of the impairment test, assets are grouped together at the lowest level for which separate cash flows can be identified (cash-generating units).
34.9 Financial assets
Financial assets are classified into the following three categories:
- financial assets at fair value through profit or loss (FVTPL),
- financial assets at fair value through other comprehensive income (FVOCI),
- financial assets measured at amortized cost.
The classification depends on the business model for managing the financial assets and the contractual terms of the cash flows. For assets measured at fair value, gains and losses will either be recorded in profit or loss or OCI. For investments in equity instruments that are not held for trading, this will depend on whether the group has made an irrevocable election at the time of initial recognition to account for the equity investment at fair value through other comprehensive income (FVOCI). The group reclassifies debt investments when and only when its business model for managing those assets changes.
Debt instruments
Financial assets at fair value through profit or loss (FVTPL)
Assets that do not meet the criteria for amortized cost or FVOCI are measured at FVTPL. A gain or loss on a debt investment that is subsequently measured at FVTPL is recognized in profit or loss and presented within other operating income and expenses or other financial income and expenses, depending on the nature of the investment, in the period in which it arises.
Financial assets at fair value through other comprehensive income (FVOCI)
Assets that are held for collection of contractual cash flows and for selling the financial assets, where the assets’ cash flows represent solely payments of principal and interest, are measured at FVOCI. Movements in the carrying amount are taken through OCI, except for the recognition of impairment gains or losses, interest income and foreign exchange gains and losses which are recognized in profit or loss. When the financial asset is derecognized, the cumulative gain or loss previously recognized in OCI is reclassified from equity to profit or loss and recognized in other gains/(losses). Interest income from these financial assets is included in finance income using the effective interest rate method. Foreign exchange gains and losses are presented in other gains/(losses) and impairment expenses are presented as separate line item in the statement of profit or loss.
Financial assets measured at amortized cost
Assets that are held for collection of contractual cash flows where those cash flows represent solely payments of principal and interest are measured at amortized cost. Interest income from these financial assets is included in finance income using the effective interest rate method. Any gain or loss arising on derecognition is recognized directly in profit or loss and presented in other gains/(losses) together with foreign exchange gains and losses. Impairment losses are presented as separate line item in the statement of profit or loss.
Equity instruments
The group subsequently measures all equity investments at fair value. Where the group’s management has elected to present fair value gains and losses on equity investments in OCI, there is no subsequent reclassification of fair value gains and losses to profit or loss following the derecognition of the investment. Dividends from such investments continue to be recognized in profit or loss as other income when the group’s right to receive payments is established. A gain or loss on an equity investment that is subsequently measured at FVTPL is recognized in profit or loss and presented within other operating income and expenses or other financial income and expenses, depending on the nature of the investment, in the period in which it arises.
There is an exemption from measurement at fair value of such assets if its fair value cannot be measured reliably. The exemption applies to equity instruments that do not have a quoted price in an active market. The group therefore measures some of its fair value assets at cost.
34.10 Derivative financial instruments and hedging activities
The group uses derivative financial instruments, such as forward currency contracts, other forward contracts and options, to hedge its risks associated with fluctuations in foreign currencies arising from operational and financing activities. Such derivative financial instruments are initially recognized at fair value on the date on which a derivative contract is entered into and are subsequently remeasured at fair value. Derivatives are carried as assets when the fair value is positive and as liabilities when the fair value is negative.
Any gains or losses arising from changes in fair value on the derivatives during the year that do not qualify for hedge accounting are taken directly into profit or loss.
The group applies hedge accounting to secure the foreign currency risks of future cash flows which have a high probability of occurrence. These hedges are classified as “cash flow hedges,” whereas the hedge instrument is recorded on the balance sheet at fair value and the effective portions are booked against “Other comprehensive income” in the column “cash flow hedge reserve.” If the hedge relates to a non-financial transaction which will subsequently be recorded on the balance sheet, the adjustments accumulated under “other comprehensive income” at that time will be included in the initial book value of the asset or liability. In all other cases, the cumulative changes of fair value of the hedging instrument that have been recorded in other comprehensive income are included as a charge or credit to income when the forecasted transaction is recognized or when hedge accounting is discontinued as the criteria are no longer met. In general, the fair value of financial instruments traded in active markets is based on quoted market prices at the balance sheet date.
Hedges of net investments in foreign operations are accounted for similarly to cash flow hedges. Any gain or loss on the hedging instrument relating to the effective portion on the hedge is recognized in other comprehensive income. The gain or loss relating to the ineffective portion is recognized immediately in the income statement. Gains and losses accumulated in equity are included in the income statement when the foreign operation is partially disposed of or sold.
At the inception of the transaction, the group documents the relationship between hedging instruments and hedged items, as well as its risk management objectives and strategy for undertaking various hedging transactions. The group also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items.
34.11 Offsetting financial assets and liabilities
Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is a legally enforceable right to offset the recognized amounts, and there is an intention to settle on a net basis or realize the asset and settle the liability simultaneously.
34.12 Inventories
Raw materials, supplies and consumables are stated at the lower of cost or net realizable value. Finished products and work in progress are stated at the lower of production cost or net realizable value. Production cost includes the costs of materials, direct and indirect manufacturing costs, and contract-related costs of construction. Inventories are valued by reference to weighted average costs. Provisions are made for slow-moving and excess inventories.
34.13 Trade receivables
Trade and other accounts receivable are recognized initially at fair value and subsequently measured at amortized cost, less allowances for doubtful trade accounts receivable.
The allowance for doubtful trade accounts receivable is based on expected credit losses. These are based on historical observed default rates over the expected life of the trade receivables and are adjusted for forward-looking information such as development of gross domestic product (GDP) and oil price development.
34.14 Cash and cash equivalents
Cash and cash equivalents comprise bills, postal giros and bank accounts, together with other short-term highly liquid investments with a maturity of three months or less from the date of acquisition. Bank overdrafts are reported within borrowings in the current liabilities.
34.15 Share capital
Ordinary shares are classified as equity. Costs directly attributable to the issue of ordinary shares and share options are recognized as a deduction from equity, net of any tax effects. When share capital is repurchased, the amount of the consideration paid, which includes directly attributable cost, is net of any tax effects and is recognized as a deduction from equity. Repurchased shares are classified as treasury shares and are presented as a deduction from total equity. When treasury shares are sold or reissued subsequently, the amount received is recognized as an increase in equity and the resulting surplus or deficit on the transaction is transferred to/from retained earnings.
34.16 Trade payables
Trade payables and other payables are stated at face value. The respective value corresponds approximately to the amortized cost.
34.17 Borrowings
Financial debt is stated at fair value when initially recognized, after recognition of transaction costs. In subsequent periods, it is valued at amortized cost. Any difference between the amount borrowed (after deduction of transaction costs) and the repayment amount is reported in the income statement over the duration of the loan using the effective interest method. Borrowings are classified as current liabilities unless the group has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.
34.18 Current and deferred income taxes
The current income tax charge comprises the expected tax payable or receivable on the taxable income or loss for the year and any adjustment to the tax payable or receivable in respect of previous years. It is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date in the countries where the group’s subsidiaries and associates operate and generate taxable income. The management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities.
The liability method is used to provide deferred taxes on all temporary differences between the tax base of assets and liabilities and their carrying amounts in the consolidated financial statements. Deferred taxes are valued by applying tax rates (and regulations) substantially enacted on the balance sheet date or any that have essentially been legally approved and are expected to apply at the time when the deferred tax asset is realized or the deferred tax liability is settled.
Income tax is recognized in profit of loss except to the extent that it relates to items recognized directly in equity or other comprehensive income, in which case it is recognized directly in equity or other comprehensive income.
Deferred tax assets are recognized for unused tax losses and deductible temporary differences to the extent that it is probable that a taxable profit will be available against which they can be used. Deferred tax liabilities arising as a result of temporary differences relating to investments in subsidiaries and associated companies are applied, unless the group can control when temporary differences are reversed and it is unlikely that they will be reversed in the foreseeable future.
34.19 Employee benefits
a) Defined benefit plans
The group’s net obligation in respect of defined benefit plans is calculated separately for each plan by estimating the amount of future benefit that employees have earned in the current and prior periods, discounting that amount using interest rates of high-quality corporate bonds that are denominated in the currency in which the benefits will be paid and deducting the fair value of any plan assets.
The calculation of defined benefit obligations is performed annually by a qualified actuary using the projected unit credit method. When the calculation results in a potential asset for the group, the recognized asset is limited to the present value of economic benefits available in the form of any future refunds from the plan or reductions in future contributions to the plan. To calculate the present value of economic benefits, consideration is given to any applicable minimum funding requirements.
Remeasurements of the net defined benefit liability, which comprise actuarial gains and losses, the return on plan assets (excluding interest income on plan assets), and the effect of the asset ceiling (if any, excluding interest), are recognized immediately in OCI. The group determines the net interest expense/(income) on the net defined benefit liability/(asset) for the period by applying the discount rate used to measure the defined benefit obligation at the beginning of the annual period to the then net defined benefit liability/(asset), taking into account any changes in the net defined benefit liability/(asset) during the period as a result of contributions and benefit payments. Net interest expenses and other expenses related to defined benefit plans are recognized in the income statement.
When the benefits of a plan are changed or when a plan is curtailed, the resulting change in benefit that relates to past service or the gain or loss on curtailment is recognized immediately in the income statement. The group recognizes gains and losses on the settlement of a defined benefit plan when the settlement occurs.
b) Defined contribution plans
Defined contribution plans are defined to be pure savings plans, under which the employer makes certain contributions into a separate legal entity (fund) and does not have a legal or an extendible (constructive) liability to contribute any additional amounts in the event this entity does not have enough funds to pay out benefits. A “constructive” commitment exists when it can be assumed that the employer will voluntarily make additional contributions in order not to endanger the relationship with its employees. Company contributions to such plans are considered in the income statement as personnel expenses.
c) Other employee benefits
Some subsidiaries provide other employee benefits like “Early retirement benefits” or “Jubilee gifts” to their employees. Early retirement benefits are defined as termination benefits for employees accepting voluntary redundancy in exchange for those benefits. Jubilee gifts are other long-term benefits. For example, in Switzerland, Sulzer makes provisions for jubilee benefits based on a Swiss local directive. The provisions are reported in the category “Other employee benefits” (note 26).
Short-term benefits are payable within 12 months after the end of the period in which the employees render the related employee service. In the case of liabilities of a long-term nature, the discounting effects and employee turnover are to be taken into consideration.
Obligations to employees arising from restructuring measures are included under the category “Restructuring provisions.”
34.20 Share-based compensation
Sulzer operates two equity-settled share-based payment plans. A performance share plan (PSP) covers the members of the Executive Committee and starting 2016 also the members of the Sulzer Management Group. A restricted share plan (RSP) covers the members of the Board of Directors and until 2015 also covered the members of the Sulzer Management Group.
a) Performance share plan (PSP)
The fair value of the employee services received in exchange for the grant of the performance share units is recognized as a personnel expense with a corresponding increase in equity. The total amount to be expensed over the vesting period is determined by reference to the fair value of the share units granted, excluding the impact of any non-market vesting conditions (e.g. profitability targets). At each balance sheet date, the group reassesses its estimates of the number of share units that are expected to vest. It recognizes the impact of the reassessment of original estimates, if any, in the income statement, and a corresponding adjustment to equity. The fair value of performance share units granted is measured by external valuation specialists based on a Monte Carlo simulation.
The group accrues for the expected cost of social charges in connection with the allotment of shares under the PSP. The dilution effect of the share-based awards is considered when calculating diluted earnings per share.
b) Restricted share plan (RSP)
The fair value of the employee services received in exchange for the grant of the share units is recognized as a personnel expense with a corresponding increase in equity. The total amount expensed is recognized over the vesting period, which is the period over which the specified service conditions are expected to be met.
The fair value of the restricted share units granted for services rendered is measured at the Sulzer closing share price at grant date, and discounted over the vesting period using a discount rate that is based on the yield of Swiss government bonds with maturities matching the duration of the vesting period. Participants are not entitled to dividends declared during the vesting period. The grant date fair value of the restricted share units is consequently reduced by the present value of dividends expected to be paid during the vesting period.
The group accrues for the expected cost of social charges in connection with the allotment of shares under the RSP. The dilutive effect of the share-based awards is considered when calculating diluted earnings per share.
34.21 Provisions
Provisions are recognized when: the group has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount can be reliably estimated. Restructuring provisions comprise lease termination penalties and employee termination payments. Provisions are not recognized for future operating losses. Where there are a number of similar obligations, the likelihood that an outflow will be required is determined by considering the class of obligation as a whole. A provision is recognized even if the likelihood of an outflow with respect to a single item included in the class of obligations may be small.
Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to the passage of time is recognized as interest expense.
34.22 Sales
Sales comprises the fair value of the consideration received or receivable for the sale of goods and rendering of services in the ordinary course of the group’s activities. This includes standard products (off the rack) as well as configured and engineered or tailor-made products. Sales are shown net of value-added tax, returns, rebates and discounts and after eliminating sales within the group.
The core principle is that sales are recognized at an amount that reflects the consideration to which the group expects to be entitled in exchange for transferring goods or services to a customer.
Sales are recognized when (or as) the group satisfies a performance obligation by transferring a promised good or service (that is, an asset) to a customer. An asset is transferred when (or as) the customer obtains control of that asset.
A customer obtains control of a good or service if it has the ability to direct the use of, and obtain substantially all of the remaining benefits from, that good or service (e.g. use, consume, sale, hold). A customer could have the future right to direct the use of the asset and obtain substantially all of the benefits from it (for example, upon making a prepayment for a specified product).
There are two methods to recognize sales:
- Over time method: Sales, costs and profit margin recognition in line with the progress of the project.
- Point in time method: Sales recognition when the performance obligation is satisfied at a certain point in time.
The group determines at contract inception, whether control of each performance obligation transfers to a customer over time or at a point in time. Arrangements where the performance obligations are satisfied over time are not limited to services arrangements. The assessment of whether control transfers over time or at a point in time is critical to the timing of revenue recognition.
Over time method (OT)
Sales are recognized over time if any of the following is met:
- Customer simultaneously receives/consumes as the group performs
- The group creates/enhances an asset and customer controls it during this process
- Created asset has no alternative use for the customer and the group has enforceable right to payment (including reasonable profit margin) for performance up to date if the customer terminates the contract for convenience.
The group has construction contracts without right to payment clauses in cases of termination for convenience by the customer. The group applies the point in time method to recognize sales for such contracts.
The over time method is based on the percentage of costs to date compared with the total estimated contract costs (cost-to-cost method). In rare cases, other methods, such as a milestones method, may be used for a particular project assuming that the stage of completion can be better estimated than by applying the cost-to-cost method. Work progress of sub-suppliers is considered to determine the stage of completion. If circumstances arise that may change the original estimates of sales, costs or extent of progress toward completion, estimates are revised. These revisions may result in increases or decreases in estimated sales or costs, and are reflected in income in the period in which the circumstances that give rise to the revision become known by management.
The income statement contains a share of sales, including an estimated share of profit. The balance sheet includes the corresponding contract assets if the assets exceed the advance payments from the customer of the project. When it appears probable that the total costs of an order will exceed the expected income, the total amount of expected loss is recognized immediately in the income statement.
Point in time method (PIT)
A performance obligation is satisfied at a point in time if none of the criteria for satisfying a performance obligation over time is met. Sales are recognized when (or as) the customer obtains control of that asset (depending on incoterms). The following points indicate that a customer has obtained control of an asset:
- The entity has a present right to payment
- The customer has legal title
- The customer has physical possession
- The customer has the significant risks and rewards of ownership
- The customer has accepted the asset
For contracts applying the point in time method, the transfer of risks and rewards of ownership (depending on international commercial terms) typically depicts the transfer in control most appropriately.
Contract classification per division
Sales are measured based on the consideration specified in a contract with a customer. Sales are recognized over time if any of the conditions above is met. If none of the criteria for satisfying a performance obligation over time is met, sales are recognized at a point in time.
The following table provides information about the nature and timing of the satisfaction of performance obligations in contracts with customers, and the related revenue recognition method.
Contract classification |
Characteristics |
Typical sales recognition method |
|
|
|
Created asset has no alternative use for the customer and the group has enforceable right to payment (including reasonable profit margin) for performance up to date if the customer terminates the contract for convenience |
Created asset has alternative use for the customer or the group has no enforceable right to payment (including reasonable profit margin) for performance up to date if the customer terminates the contract for convenience |
Pumps Equipment |
|
|
|
Standard business |
— Standard products made to stock |
n/a |
PIT |
— New pumps |
|||
|
— Spare parts |
|
|
Configured business |
— Preconfigured products |
OT |
PIT |
|
— Assembled and packaged on customer order |
|
|
Engineered business |
— Highly customized products |
OT |
PIT |
|
— Engineered to order according to customer’s specifications |
|
|
Rotating Equipment Services |
|
|
|
Repair |
— Turbo |
OT |
PIT |
— Electromechanical |
|||
|
— Pumps |
|
|
Parts |
— Gas turbines components |
OT |
PIT |
— Coils |
|||
— Pumps spares |
|||
— Retrofits |
|||
— Off-the-shelf articles or manufactured on customer order |
|||
|
— Others (tool container, remote monitoring, other spare parts) |
|
|
Services |
— Overhaul / field service |
OT |
PIT OT for field services (asset that the customer controls) |
— Site setup |
|||
— Disassembly / reassembly |
|||
— Installation / commissioning |
|||
— Technical support |
|||
— Refurb / retrofit |
|||
— Relocation |
|||
— Long-term service agreement (LTSA) / long-term parts agreement (LTPA) |
|||
|
— Customized services according to customer’s specifications |
|
|
Chemtech |
|
|
|
Rush orders |
— Off-the-shelf articles of stock materials |
n/a |
PIT |
|
— Articles purchased for sale |
|
|
Components |
— Standard configured to customer’s requirements |
OT |
PIT |
— Tailor made to customer’s requirements |
|||
— Replacement of components |
|||
— Standard mechanical engineering |
|||
— Supervision |
|||
— Installation workforce |
|||
|
— Combined order for Separation Technology (ST) & Tower Field Services (TFS) |
|
|
Services / Engineered solutions |
— Studies |
OT |
PIT OT for certain service contracts where the customer simultaneously receives the service |
— Engineering |
|||
— Site project management |
|||
— Supervision |
|||
— Key equipment |
|||
— Installation |
|||
|
— Procurement of equipment, spare parts |
|
|
Applicator Systems |
|
|
|
Rush orders |
— Off-the-shelf articles of stock materials (production to stock) |
n/a |
PIT |
Disaggregation of sales
In note 3 sales are disaggregated by:
- Divisions (group’s reportable segments)
- Timing of sales recognition (sales recognition method: over time, point in time) and divisions
- Market segments and divisions
- Geographical regions and divisions
Payment terms
The group’s general terms and conditions of supply require payments within 30 days after the invoice date.
If the group’s general terms and conditions apply for a contract, the group is entitled to issue the invoices as follows: for one-third of the contract value within five days after effective date (date when the purchase order has been accepted by the supplier, or the date of the latest signing), for one-third after expiration of half of the delivery time, and for one-third within 45 days prior to delivery. Payments for prices calculated on a time basis are invoiced on a bi-weekly basis or after completion of the scope of supply, whichever occurs first.
Other payment terms may apply if otherwise defined in the customer contract, the purchase order, the respective change order or the quotation.
Variable considerations
If the consideration promised in a contract includes a variable amount (e.g. liquidated damages, early payment discount, volume discounts), the group estimate the amount of consideration to which the group will be entitled in exchange for transferring the promised goods or services to a customer. The amount of the variable consideration is estimated by using either of the following methods, depending on which method the group expect to better predict the amount of consideration to which it will be entitled: the expected value method or the most likely amount method. The method selected is applied consistently throughout the contract and to similar types of contracts when estimating the effect of uncertainty on the amount of variable consideration to which the group is entitled.
The group’s general terms and conditions of supply foresee the following warranty periods. Except in cases where the scope of supply is limited to services only, the warranty period ends on the earliest of the dates below:
- After 12 months from the initial operation of the scope of supply
- After 18 months from delivery of the scope of supply
- In the event that delivery is delayed or impeded for reasons beyond the supplier’s control, after 18 months from the date of the supplier’s notification that the scope of supply is ready for dispatch
Where the scope of supply is limited to services only, the warranty period ends six months after completion of such services.
If the group fails to meet the delivery date for more than two calendar weeks due to reasons for which the group is directly responsible, and provided that the purchase order expressly provides liquidated damages for such failure, the purchaser is entitled to demand that the group pays liquidated damages at the rate stated in the purchase order.
The group’s obligation for warranties, liquidated damages and other obligations is accounted for as a variable consideration in the sales and recognized as a provision.
Allocation of the transaction price
To allocate the transaction price to each performance obligation on a relative stand-alone selling price basis, the group determines the stand-alone selling price at contract inception of the distinct good or service underlying each performance obligation in the contract and allocates the transaction price in proportion to those stand-alone selling prices. If the stand-alone selling price is not directly observable, then the group estimates the amount with the expected cost plus margin method.
34.23 Assets and disposal groups held for sale
A non-current asset or a group of assets is classified as “held for sale” if its carrying amount will be recovered principally through a sale transaction rather than through continuing use. For this to be the case, the management must be committed to sell the assets, the assets must be actively marketed for sale, and the sale is expected to be completed within one year. A non-current asset or a group of assets classified as “held for sale” shall be measured at the lower of its carrying amount or fair value less selling cost.
34.24 Dividend distribution
Dividend distribution to the shareholders of Sulzer Ltd is resolved upon decision at the Annual General Meeting and will be paid in the same reporting period.
35 Subsequent events after the balance sheet date
The Board of Directors authorized these consolidated financial statements for issue on February 12, 2019. They are subject to approval at the Annual General Meeting, which will be held on April 3, 2019. At the time when these consolidated financial statements were authorized for issue, the Board of Directors and the Executive Committee were not aware of any events that would materially affect these financial statements.
36 Major subsidiaries
December 31, 2018
|
Subsidiary |
Sulzer ownership and voting rights |
Registered capital (including paid-in capital in the USA and Canada) |
Direct participation by Sulzer Ltd |
Research and development |
Production and engineering |
Sales |
Service |
Europe |
|
|
|
|
|
|
|
|
Switzerland |
Sulzer Chemtech AG, Winterthur |
100% |
CHF 10’000’000 |
• |
• |
• |
• |
• |
|
Sulzer Mixpac AG, Haag |
100% |
CHF 100’000 |
• |
• |
• |
• |
|
|
Sulzer Markets and Technology AG, Winterthur |
100% |
CHF 4’000’000 |
• |
|
|
|
|
|
Sulzer Management AG, Winterthur |
100% |
CHF 500’000 |
• |
|
|
|
|
|
Tefag AG, Winterthur |
100% |
CHF 500’000 |
• |
|
|
|
|
|
Sulzer International AG, Winterthur |
100% |
CHF 100’000 |
• |
|
|
|
|
|
Medmix Systems AG 1) , Rotkreuz |
100% |
CHF 178’572 |
• |
• |
• |
• |
• |
Belgium |
Sulzer Pumps Wastewater Belgium N.V./S.A., St. Stevens-Woluwe |
100% |
EUR 123’947 |
• |
|
|
• |
• |
|
Ensival Moret International SA, Thimister-Clermont |
100% |
EUR 9’400’000 |
• |
|
|
|
|
|
Ensival Moret Belgium SA, Thimister-Clermont |
100% |
EUR 7’400’000 |
• |
|
|
|
|
Germany |
Sulzer Pumpen (Deutschland) GmbH, Bruchsal |
100% |
EUR 3’000’000 |
• |
• |
• |
• |
• |
|
Sulzer Pumps Wastewater Germany GmbH, Bonn |
100% |
EUR 300’000 |
• |
|
|
• |
• |
|
Sulzer Chemtech GmbH, Linden |
100% |
EUR 300’000 |
• |
|
|
• |
• |
|
Sulzer APS Deutschland Holding GmbH, Bechhofen |
100% |
EUR 870’000 |
• |
|
|
|
|
|
Geka GmbH, Bechhofen |
100% |
EUR 878’600 |
|
• |
• |
• |
• |
|
Transcodent GmbH & Co. KG, Kiel |
100% |
EUR 2’000 |
|
• |
• |
• |
• |
Denmark |
Sulzer Mixpac Denmark A/S, Farum |
100% |
DKK 500’000 |
• |
|
|
|
|
|
Sulzer Pumps Denmark A/S, Farum |
100% |
DKK 500’000 |
• |
|
|
• |
• |
Finland |
Sulzer Pumps Finland Oy, Kotka |
100% |
EUR 16’000’000 |
• |
• |
• |
• |
• |
France |
Sulzer Pompes France SASU, Buchelay |
100% |
EUR 6’600’000 |
• |
• |
• |
• |
• |
|
Ensival Moret France SASU, Saint-Quentin |
100% |
EUR 10’000’000 |
• |
|
• |
• |
• |
Great Britain |
Sulzer Pumps (UK) Ltd., Leeds |
100% |
GBP 9’610’000 |
|
• |
• |
• |
• |
|
Sulzer Chemtech (UK) Ltd., Stockton on Tees |
100% |
GBP 100’000 |
|
|
|
• |
• |
|
Sulzer Electro Mechanical Services (UK) Ltd., Birmingham |
100% |
GBP 48’756 |
|
|
• |
• |
• |
|
Sulzer (UK) Holdings Ltd., Leeds |
100% |
GBP 6’100’000 |
• |
|
|
|
|
|
Sulzer Mixpac (UK) Ltd., Hungerford |
100% |
GBP 1’000’000 |
|
|
• |
• |
|
Ireland |
Sulzer Pump Solutions Ireland Ltd., Wexford |
100% |
EUR 2’222’500 |
• |
• |
• |
• |
• |
|
Sulzer Finance (Ireland) Limited, Wexford |
100% |
EUR 100 |
• |
|
|
|
|
Italy |
Sulzer Italy S.r.l., Casalecchio di Reno |
100% |
EUR 600’000 |
• |
|
|
• |
|
Norway |
Sulzer Pumps Wastewater Norway A/S, Sandvika |
100% |
NOK 502’000 |
• |
|
|
• |
• |
|
Sulzer Pumps Norway A/S, Klepp Stasjon |
100% |
NOK 500’000 |
• |
|
|
• |
• |
The Netherlands |
Sulzer Pumps Wastewater Netherlands B.V., Maastricht-Airport |
100% |
EUR 15’882 |
|
|
|
• |
• |
|
Sulzer Chemtech Nederland B.V., Breda |
100% |
EUR 1’134’451 |
|
|
|
• |
• |
|
Sulzer Turbo Services Rotterdam B.V., Europoort |
100% |
EUR 18’000 |
|
|
• |
• |
• |
|
Advanced Separation Company (Ascom) B.V., Arnhem |
100% |
EUR 18’000 |
|
• |
• |
• |
|
|
Process Laboratories Netherlands (PROLAB NL) B.V., Arnhem |
100% |
EUR 18’000 |
|
• |
|
|
• |
|
Sulzer Turbo Services Venlo B.V., Lomm |
100% |
EUR 444’704 |
|
• |
• |
• |
• |
|
Sulzer Netherlands Holding B.V., Breda |
100% |
EUR 10’010’260 |
• |
|
|
|
|
|
Sulzer Capital B.V., Breda |
100% |
EUR 50’000 |
|
|
|
|
|
Austria |
Sulzer Austria GmbH, Wiener Neudorf |
100% |
EUR 350’000 |
• |
|
|
• |
• |
Poland |
Sulzer Turbo Services Poland Sp. z o.o., Lublin |
100% |
PLN 2’427’000 |
|
|
• |
|
• |
|
Sulzer Pumps Wastewater Poland Sp. z o.o., Warsaw |
100% |
PLN 800’000 |
• |
|
|
• |
• |
|
Sulzer Mixpac Poland Sp. z o.o., Nowa Wies Wroclawska |
100% |
PLN 5’000 |
• |
|
• |
|
|
Russia |
ZAO Sulzer Pumps, St. Petersburg |
100% |
RUB 8’000’000 |
• |
|
|
• |
|
|
Sulzer Pumps Rus LLC, Moscow |
100% |
RUB 6’000’600 |
• |
|
|
• |
• |
|
Sulzer Turbo Services Rus LLC, Moscow |
100% |
RUB 14’705’882 |
• |
|
|
|
• |
|
Sulzer Chemtech LLC, Serpukhov |
100% |
RUB 55’500’000 |
• |
|
• |
• |
• |
Sweden |
Sulzer Pumps Sweden AB, Vadstena |
100% |
SEK 3’000’000 |
• |
• |
• |
• |
• |
Spain |
Sulzer Pumps Spain S.A., Madrid |
100% |
EUR 1’750’497 |
• |
|
• |
• |
• |
|
Sulzer Pumps Wastewater Spain S.A., Rivas Vaciamadrid |
100% |
EUR 2’000’000 |
|
|
|
• |
• |
North America |
|
|
|
|
|
|
|
|
Canada |
Sulzer Pumps (Canada) Inc., Burnaby |
100% |
CAD 2’771’588 |
|
|
• |
• |
• |
|
Sulzer Chemtech Canada Inc., Edmonton |
100% |
CAD 1’000’000 |
• |
|
• |
• |
• |
|
Sulzer Rotating Equipment Services (Canada) Ltd., Edmonton |
100% |
CAD 7’000’000 |
• |
|
• |
• |
• |
|
JWC Environmental Canada ULC 1) , Burnaby |
100% |
CAD 1’832’816 |
|
|
• |
• |
|
USA |
Sulzer Pumps (US) Inc., Houston, Texas |
100% |
USD 40’381’108 |
|
• |
• |
• |
• |
|
Sulzer Pumps Solutions Inc., Easley, South Carolina |
100% |
USD 27’146’250 |
|
|
• |
• |
• |
|
Sulzer Pump Services (US) Inc., Houston, Texas |
100% |
USD 1’000 |
|
|
• |
• |
• |
|
Sulzer Chemtech USA, Inc., Tulsa, Oklahoma |
100% |
USD 47’895’000 |
|
• |
• |
• |
• |
|
Sulzer Mixpac USA Inc., Salem, New Hampshire |
100% |
USD 100 |
|
|
|
• |
|
|
Sulzer Turbo Services Houston Inc., La Porte, Texas |
100% |
USD 18’840’000 |
|
|
• |
• |
• |
|
Sulzer Turbo Services New Orleans Inc., Belle Chasse, Louisiana |
100% |
USD 4’006’122 |
|
|
• |
• |
• |
|
Sulzer Electro-Mechanical Services (US) Inc., Pasadena, Texas |
100% |
USD 12’461’286 |
|
|
• |
• |
• |
|
Sulzer US Holding Inc., Houston, Texas |
100% |
USD 200’561’040 |
• |
|
|
|
|
|
Geka Manufacturing Corporation, Elgin |
100% |
USD 603’719 |
|
|
• |
• |
• |
|
JWC Environmental Inc. 1) , Santa Ana |
100% |
USD 220’818’520 |
|
• |
• |
• |
• |
Mexico |
Sulzer Pumps México, S.A. de C.V., Cuautitlán Izcalli |
100% |
MXN 4’887’413 |
• |
|
• |
• |
• |
|
Sulzer Chemtech, S. de R.L. de C.V., Cuautitlán Izcalli |
100% |
MXN 231’345’500 |
• |
|
• |
• |
• |
Central and South America |
|
|
|
|
|
|
|
|
Argentina |
Sulzer Turbo Services Argentina S.A., Buenos Aires |
100% |
ARS 9’730’091 |
• |
|
• |
• |
• |
Brazil |
Sulzer Brasil S.A., Jundiaí |
100% |
BRL 81’789’432 |
• |
|
• |
• |
• |
|
Sulzer Pumps Wastewater Brasil Ltda., Jundiaí |
100% |
BRL 37’966’785 |
• |
|
• |
• |
• |
|
Sulzer Services Brasil, Triunfo |
100% |
BRL 40’675’856 |
• |
|
|
|
• |
|
Geka do Brasil Indústria e Comércio de Embalagens Ltda., Sao Paulo |
100% |
BRL 15’009’794 |
• |
|
• |
• |
• |
Chile |
Sulzer Bombas Chile Ltda., Vitacura |
100% |
CLP 46’400’000 |
• |
|
|
• |
|
Colombia |
Sulzer Pumps Colombia S.A.S., Cota |
100% |
COP 7’142’000’000 |
• |
|
|
• |
• |
Venezuela |
Sulzer Pumps (Venezuela) S.A., Barcelona |
100% |
VES 2’000 |
|
|
|
• |
• |
Africa |
|
|
|
|
|
|
|
|
South Africa |
Sulzer Pumps (South Africa) (Pty) Ltd., Elandsfontein |
75% |
ZAR 100’450’000 |
|
• |
• |
• |
• |
|
Sulzer (South Africa) Holdings (Pty) Ltd., Elandsfontein |
100% |
ZAR 16’476 |
• |
|
• |
• |
• |
Morocco |
Sulzer Maroc S.A.R.L. A.U., Ain Sebaa |
100% |
MAD 3’380’000 |
• |
|
|
|
• |
Nigeria |
Sulzer Pumps (Nigeria) Ltd., Lagos |
100% |
NGN 10’000’000 |
• |
|
|
• |
• |
Zambia |
Sulzer Zambia Ltd., Chingola |
100% |
ZMK 15’000’000 |
• |
|
|
• |
• |
Middle East |
|
|
|
|
|
|
|
|
United Arab Emirates |
Sulzer Pumps Middle East FZCO, Dubai |
100% |
AED 500’000 |
• |
|
|
• |
• |
|
Sulzer Rotating Equipment FZE, Dubai |
100% |
USD 272’000 |
|
|
|
• |
• |
Saudi Arabia |
Sulzer Saudi Pump Company Limited, Riyadh |
75% |
SAR 44’617’000 |
• |
|
• |
• |
• |
Bahrain |
Sulzer Chemtech Middle East S.P.C., Al Seef |
100% |
BHD 50’000 |
• |
|
|
• |
|
Asia |
|
|
|
|
|
|
|
|
India |
Sulzer Pumps India Pvt. Ltd., Navi Mumbai |
99% |
INR 25’000’000 |
• |
|
• |
• |
• |
|
Sulzer India Pvt. Ltd., Pune |
100% |
INR 34’500’000 |
• |
|
• |
• |
• |
|
Sulzer Tech India Pvt. Ltd., Navi Mumbai |
100% |
INR 100’000 |
• |
|
• |
|
|
Indonesia |
PT. Sulzer Indonesia, Purwakarta |
95% |
IDR 28’234’800’000 |
• |
|
• |
• |
• |
Japan |
Sulzer Daiichi K.K., Tokyo |
60% |
JPY 30’000’000 |
• |
|
|
• |
|
|
Sulzer Japan Ltd., Tokyo |
100% |
JPY 30’000’000 |
• |
|
• |
• |
• |
Malaysia |
Sulzer Pumps Wastewater Malaysia Sdn. Bhd., Selangor Darul Ehsan |
100% |
MYR 500’000 |
• |
|
|
• |
|
Singapore |
Sulzer Singapore Pte. Ltd., Singapore |
100% |
SGD 1’000’000 |
• |
|
• |
• |
• |
South Korea |
Sulzer Korea Ltd., Seoul |
100% |
KRW 222’440’000 |
• |
|
|
• |
|
Thailand |
Sulzer Chemtech Co., Ltd., Rayong |
100% |
THB 25’000’000 |
• |
|
|
|
• |
People’s Republic of China |
Sulzer Dalian Pumps & Compressors Ltd., Dalian |
100% |
CHF 21’290’000 |
• |
|
• |
• |
• |
|
Sulzer Pumps Suzhou Ltd., Suzhou |
100% |
CNY 82’069’324 |
• |
|
• |
• |
• |
|
Sulzer Pump Solutions (Kunshan) Co., Ltd., Kunshan |
100% |
USD 5’760’000 |
• |
|
• |
|
|
|
Sulzer Shanghai Eng. & Mach. Works Ltd., Shanghai |
100% |
CNY 61’432’607 |
• |
• |
• |
• |
• |
|
Sulzer Pumps Wastewater Shanghai Co. Ltd., Shanghai |
100% |
USD 1’550’000 |
• |
|
|
• |
• |
Australia |
|
|
|
|
|
|
|
|
|
Sulzer Australia Pty Ltd., Brisbane |
100% |
AUD 5’308’890 |
|
|
|
• |
• |
|
Sulzer Australia Holding Pty Ltd., Brendale |
100% |
AUD 34’820’100 |
• |
|
|
|
|
1) Acquired in 2018.