Consolidated statement of changes in equity
January 1 – June 30
|
|
|
|
|
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 |
|
|
|
|
|
116.6 |
|
|
|
|
|
|
|
116.6 |
|
0.8 |
|
117.4 |
|
- Cash flow hedges, net of tax |
|
|
|
– |
|
|
|
– |
|
–11.3 |
|
– |
|
–11.3 |
|
– |
|
–11.3 |
|
- Remeasurements of defined benefit plans, net of tax |
|
|
|
– |
|
21.0 |
|
– |
|
– |
|
– |
|
21.0 |
|
– |
|
21.0 |
|
- Equity investments at FVOCI – net change in fair value, net of tax |
|
|
|
– |
|
–2.7 |
|
– |
|
– |
|
– |
|
–2.7 |
|
– |
|
–2.7 |
|
- Currency translation differences |
|
|
|
– |
|
– |
|
– |
|
– |
|
61.1 |
|
61.1 |
|
0.4 |
|
61.5 |
|
Other comprehensive income |
|
|
|
– |
|
18.3 |
|
– |
|
–11.3 |
|
61.1 |
|
68.1 |
|
0.4 |
|
68.5 |
|
Total comprehensive income for the period |
|
|
|
– |
|
134.9 |
|
– |
|
–11.3 |
|
61.1 |
|
184.7 |
|
1.2 |
|
185.9 |
|
Transactions with owners of the company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-controlling interests |
|
|
|
– |
|
–3.2 |
|
– |
|
– |
|
– |
|
–3.2 |
|
3.2 |
|
0.0 |
|
Contribution from medmix |
|
|
|
– |
|
0.1 |
|
– |
|
– |
|
– |
|
0.1 |
|
– |
|
0.1 |
|
Allocation of treasury shares to share plan participants |
|
|
|
– |
|
–18.1 |
|
18.1 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
Purchase of treasury shares |
|
|
– |
|
– |
|
–15.7 |
|
– |
|
– |
|
–15.7 |
|
– |
|
–15.7 |
|
|
Share-based payments |
|
|
|
– |
|
6.6 |
|
– |
|
– |
|
– |
|
6.6 |
|
– |
|
6.6 |
|
Dividends |
|
|
– |
|
–127.3 |
|
– |
|
– |
|
– |
|
–127.3 |
|
–0.1 |
|
–127.3 |
|
|
Equity as of June 30, 2024 |
|
|
|
0.3 |
|
1’972.6 |
|
–34.3 |
|
–7.1 |
|
–790.8 |
|
1’140.7 |
|
7.5 |
|
1’148.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
127.5 |
|
|
|
|
|
|
|
127.5 |
|
0.8 |
|
128.2 |
|
- Cash flow hedges, net of tax |
|
|
|
– |
|
– |
|
– |
|
14.9 |
|
– |
|
14.9 |
|
– |
|
14.9 |
|
- Remeasurements of defined benefit plans, net of tax |
|
|
|
– |
|
25.7 |
|
– |
|
– |
|
– |
|
25.7 |
|
– |
|
25.7 |
|
- Equity investments at FVOCI – net change in fair value, net of tax |
|
|
|
– |
|
1.3 |
|
– |
|
– |
|
– |
|
1.3 |
|
– |
|
1.3 |
|
- Currency translation differences |
|
|
|
– |
|
– |
|
– |
|
– |
|
–106.5 |
|
–106.5 |
|
–0.3 |
|
–106.8 |
|
Other comprehensive income |
|
|
|
– |
|
27.0 |
|
– |
|
14.9 |
|
–106.5 |
|
–64.6 |
|
–0.3 |
|
–64.9 |
|
Total comprehensive income for the period |
|
|
|
– |
|
154.5 |
|
– |
|
14.9 |
|
–106.5 |
|
62.8 |
|
0.5 |
|
63.3 |
|
Transactions with owners of the company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of treasury shares to share plan participants |
|
|
|
– |
|
–11.2 |
|
11.2 |
|
– |
|
– |
|
– |
|
|
|
– |
|
Purchase of treasury shares |
|
|
– |
|
– |
|
–18.8 |
|
– |
|
– |
|
–18.8 |
|
|
|
–18.8 |
|
|
Share-based payments |
|
|
|
– |
|
8.0 |
|
– |
|
– |
|
– |
|
8.0 |
|
|
|
8.0 |
|
Dividends |
|
|
– |
|
–143.6 |
|
– |
|
– |
|
– |
|
–143.6 |
|
–0.9 |
|
–144.5 |
|
|
Equity as of June 30, 2025 |
|
|
|
0.3 |
|
2’102.9 |
|
–59.2 |
|
11.7 |
|
–923.7 |
|
1’132.0 |
|
11.1 |
|
1’143.1 |