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, 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity as of January 1, 2026 |
|
|
|
0.3 |
|
2’277.1 |
|
–58.6 |
|
4.8 |
|
–930.4 |
|
1’293.2 |
|
12.1 |
|
1’305.4 |
|
Comprehensive income for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
137.8 |
|
|
|
|
|
|
|
137.8 |
|
0.9 |
|
138.8 |
|
- Cash flow hedges, net of tax |
|
|
|
– |
|
– |
|
– |
|
–4.3 |
|
– |
|
–4.3 |
|
– |
|
–4.3 |
|
- Remeasurements of defined benefit plans, net of tax |
|
|
|
– |
|
22.7 |
|
– |
|
– |
|
– |
|
22.7 |
|
– |
|
22.7 |
|
- Equity investments at FVOCI – net change in fair value, net of tax |
|
|
|
– |
|
–1.3 |
|
– |
|
– |
|
– |
|
–1.3 |
|
– |
|
–1.3 |
|
- Currency translation differences |
|
|
|
– |
|
– |
|
– |
|
– |
|
16.3 |
|
16.3 |
|
0.3 |
|
16.5 |
|
Other comprehensive income |
|
|
|
– |
|
21.3 |
|
– |
|
–4.3 |
|
16.3 |
|
33.3 |
|
0.3 |
|
33.5 |
|
Total comprehensive income for the period |
|
|
|
– |
|
159.2 |
|
– |
|
–4.3 |
|
16.3 |
|
171.1 |
|
1.2 |
|
172.3 |
|
Transactions with owners of the company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of treasury shares to share plan participants |
|
|
|
– |
|
–13.4 |
|
13.4 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
Share-based payments |
|
|
|
– |
|
9.4 |
|
– |
|
– |
|
– |
|
9.4 |
|
|
|
9.4 |
|
Dividends |
|
|
– |
|
–160.8 |
|
– |
|
– |
|
– |
|
–160.8 |
|
–0.4 |
|
–161.2 |
|
|
Equity as of June 30, 2026 |
|
|
|
0.3 |
|
2’271.4 |
|
–45.2 |
|
0.4 |
|
–914.1 |
|
1’312.9 |
|
13.0 |
|
1’325.8 |