Consolidated statement of changes in equity
January 1 – December 31
|
|
|
|
|
Attributable to shareholders of Sulzer Ltd |
|
|
|
|
||||||||||
|
millions of CHF |
|
|
Share capital |
|
Retained earnings |
|
Treasury shares |
|
Cash flow hedge reserve |
|
Currency translation adjustment |
|
Total |
|
Non-controlling interests |
|
Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity as of January 1, 2025 |
|
|
|
0.3 |
|
2’095.2 |
|
–51.6 |
|
–3.2 |
|
–817.2 |
|
1’223.6 |
|
11.5 |
|
1’235.1 |
|
Comprehensive income for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
292.8 |
|
|
|
|
|
|
|
292.8 |
|
1.9 |
|
294.7 |
|
- Cash flow hedges, net of tax |
|
|
– |
|
– |
|
– |
|
8.0 |
|
– |
|
8.0 |
|
– |
|
8.0 |
|
|
- Remeasurements of defined benefit plans, net of tax |
|
|
– |
|
25.9 |
|
– |
|
– |
|
– |
|
25.9 |
|
– |
|
25.9 |
|
|
- Equity investments at FVOCI – net change in fair value, net of tax |
|
|
– |
|
1.0 |
|
– |
|
– |
|
– |
|
1.0 |
|
– |
|
1.0 |
|
|
- Currency translation differences |
|
|
|
– |
|
– |
|
– |
|
– |
|
–112.9 |
|
–112.9 |
|
–0.1 |
|
–113.1 |
|
Other comprehensive income |
|
|
|
– |
|
26.9 |
|
– |
|
8.0 |
|
–112.9 |
|
–78.0 |
|
–0.1 |
|
–78.1 |
|
Total comprehensive income for the period |
|
|
|
– |
|
319.7 |
|
– |
|
8.0 |
|
–112.9 |
|
214.8 |
|
1.8 |
|
216.6 |
|
Transactions with owners of the company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of treasury shares to share plan participants |
|
|
|
– |
|
–11.6 |
|
11.6 |
|
– |
|
– |
|
– |
|
|
|
– |
|
Purchase of treasury shares |
|
|
– |
|
– |
|
–18.9 |
|
– |
|
– |
|
–18.9 |
|
|
|
–18.9 |
|
|
Share-based payments |
|
|
– |
|
17.3 |
|
– |
|
– |
|
– |
|
17.3 |
|
|
|
17.3 |
|
|
Dividends |
|
|
– |
|
–143.6 |
|
– |
|
– |
|
– |
|
–143.6 |
|
–1.2 |
|
–144.7 |
|
|
Equity as of December 31, 2025 |
|
|
0.3 |
|
2’277.1 |
|
–58.6 |
|
4.8 |
|
–930.4 |
|
1’293.2 |
|
12.1 |
|
1’305.4 |
|
January 1 – December 31
|
|
|
|
|
Attributable to shareholders of Sulzer Ltd |
|
|
|
|
||||||||||
|
millions of CHF |
|
|
Share capital |
|
Retained earnings |
|
Treasury shares |
|
Cash flow hedge reserve |
|
Currency translation adjustment |
|
Total |
|
Non-controlling interests |
|
Total equity |
|
|
Equity as of January 1, 2024 |
|
|
|
0.3 |
|
1’979.5 |
|
–36.7 |
|
4.2 |
|
–852.0 |
|
1’095.4 |
|
3.2 |
|
1’098.6 |
|
Comprehensive income for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
261.9 |
|
|
|
|
|
|
|
261.9 |
|
3.5 |
|
265.4 |
|
- Cash flow hedges, net of tax |
|
|
– |
|
– |
|
– |
|
–7.5 |
|
– |
|
–7.5 |
|
– |
|
–7.5 |
|
|
- Remeasurements of defined benefit plans, net of tax |
|
|
– |
|
0.8 |
|
– |
|
– |
|
– |
|
0.8 |
|
– |
|
0.8 |
|
|
- Equity investments at FVOCI – net change in fair value, net of tax |
|
|
– |
|
–4.9 |
|
– |
|
– |
|
– |
|
–4.9 |
|
– |
|
–4.9 |
|
|
- Currency translation differences |
|
|
|
– |
|
– |
|
– |
|
– |
|
30.3 |
|
30.3 |
|
0.4 |
|
30.7 |
|
Other comprehensive income |
|
|
|
– |
|
–4.0 |
|
– |
|
–7.5 |
|
30.3 |
|
18.7 |
|
0.4 |
|
19.1 |
|
Total comprehensive income for the period |
|
|
|
– |
|
257.8 |
|
– |
|
–7.5 |
|
30.3 |
|
280.6 |
|
3.9 |
|
284.5 |
|
Transactions with owners of the company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-controlling interests |
|
|
|
|
|
–3.2 |
|
– |
|
– |
|
– |
|
–3.2 |
|
3.2 |
|
0.0 |
|
Transactions with non-controlling interests |
|
|
– |
|
–6.1 |
|
– |
|
– |
|
4.6 |
|
–1.5 |
|
1.5 |
|
0.0 |
|
|
Contribution from medmix |
|
|
|
– |
|
0.1 |
|
– |
|
– |
|
– |
|
0.1 |
|
– |
|
0.1 |
|
Allocation of treasury shares to share plan participants |
|
|
|
– |
|
–18.3 |
|
18.3 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
Purchase of treasury shares |
|
|
– |
|
– |
|
–33.2 |
|
– |
|
– |
|
–33.2 |
|
– |
|
–33.2 |
|
|
Share-based payments |
|
|
– |
|
12.7 |
|
– |
|
– |
|
– |
|
12.7 |
|
– |
|
12.7 |
|
|
Dividends |
|
|
– |
|
–127.3 |
|
– |
|
– |
|
– |
|
–127.3 |
|
–0.3 |
|
–127.6 |
|
|
Equity as of December 31, 2024 |
|
|
0.3 |
|
2’095.2 |
|
–51.6 |
|
–3.2 |
|
–817.2 |
|
1’223.6 |
|
11.5 |
|
1’235.1 |
|