Sulzer AG
SIX:SUN
Sulzer AG
SIX:SUN
Price:
159.8
CHF
0.13%
Market Cap:
CHf5.5B
Income Statement
Earnings Waterfall
Sulzer AG
Sulzer AG
Income Statement
Sulzer AG
Sulzer AG
Currency: CHF
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
15
|
18
|
21
|
21
|
21
|
23
|
23
|
12
|
24
|
27
|
25
|
24
|
24
|
24
|
0
|
|
| Revenue |
3 365
N/A
|
3 535
+5%
|
3 729
+5%
|
3 553
-5%
|
2 968
-16%
|
2 864
-3%
|
3 155
+10%
|
4 672
+48%
|
3 180
-32%
|
3 265
+3%
|
3 282
+1%
|
3 379
+3%
|
3 531
+4%
|
3 575
+1%
|
3 555
-1%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(2 387)
|
(2 520)
|
(2 607)
|
(2 488)
|
(2 095)
|
(2 021)
|
(2 208)
|
(3 294)
|
(2 191)
|
(2 239)
|
(2 181)
|
(2 239)
|
(2 328)
|
(2 380)
|
(2 314)
|
|
| Gross Profit |
978
N/A
|
1 014
+4%
|
1 121
+11%
|
1 065
-5%
|
873
-18%
|
843
-3%
|
947
+12%
|
1 378
+46%
|
989
-28%
|
1 026
+4%
|
1 101
+7%
|
1 141
+4%
|
1 202
+5%
|
1 196
-1%
|
1 241
+4%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(784)
|
(799)
|
(850)
|
(824)
|
(680)
|
(634)
|
(715)
|
(1 122)
|
(767)
|
(729)
|
(756)
|
(784)
|
(797)
|
(785)
|
(782)
|
|
| Selling, General & Administrative |
(739)
|
(758)
|
(783)
|
(757)
|
(646)
|
(617)
|
(679)
|
(1 062)
|
(720)
|
(676)
|
(693)
|
(711)
|
(718)
|
(713)
|
(701)
|
|
| Research & Development |
(86)
|
(87)
|
(86)
|
(84)
|
(64)
|
(53)
|
(64)
|
(97)
|
(66)
|
(69)
|
(71)
|
(73)
|
(76)
|
(76)
|
(78)
|
|
| Other Operating Expenses |
42
|
46
|
19
|
17
|
30
|
35
|
28
|
37
|
19
|
16
|
8
|
(0)
|
(2)
|
4
|
(3)
|
|
| Operating Income |
195
N/A
|
216
+11%
|
271
+26%
|
241
-11%
|
193
-20%
|
209
+8%
|
232
+11%
|
256
+10%
|
222
-13%
|
296
+33%
|
345
+17%
|
357
+3%
|
406
+14%
|
410
+1%
|
459
+12%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(9)
|
(16)
|
(23)
|
(28)
|
(14)
|
(12)
|
(14)
|
(14)
|
(14)
|
(29)
|
(25)
|
(27)
|
(28)
|
(41)
|
(59)
|
|
| Non-Reccuring Items |
(13)
|
(28)
|
(29)
|
(58)
|
(60)
|
(18)
|
(15)
|
(55)
|
(97)
|
(1)
|
(13)
|
(5)
|
(19)
|
3
|
(9)
|
|
| Total Other Income |
(7)
|
(6)
|
(6)
|
(5)
|
(7)
|
(5)
|
(5)
|
(7)
|
(5)
|
(4)
|
(3)
|
(1)
|
(6)
|
(6)
|
(4)
|
|
| Pre-Tax Income |
166
N/A
|
166
0%
|
213
+29%
|
150
-29%
|
111
-26%
|
175
+57%
|
198
+13%
|
180
-9%
|
107
-40%
|
263
+146%
|
304
+16%
|
323
+6%
|
354
+9%
|
366
+4%
|
387
+6%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(49)
|
(49)
|
(55)
|
(42)
|
(40)
|
(59)
|
(57)
|
(88)
|
(79)
|
(82)
|
(74)
|
(79)
|
(88)
|
(90)
|
(92)
|
|
| Income from Continuing Operations |
116
|
117
|
158
|
108
|
72
|
115
|
141
|
92
|
28
|
181
|
231
|
244
|
265
|
276
|
295
|
|
| Income to Minority Interest |
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(2)
|
|
| Net Income (Common) |
114
N/A
|
115
+1%
|
154
+34%
|
104
-32%
|
84
-20%
|
154
+84%
|
1 417
+821%
|
1 368
-3%
|
29
-98%
|
181
+532%
|
229
+27%
|
242
+6%
|
262
+8%
|
273
+4%
|
293
+7%
|
|
| EPS (Diluted) |
3.52
N/A
|
3.37
-4%
|
4.48
+33%
|
3.04
-32%
|
2.43
-20%
|
3.16
+30%
|
41.27
+1 206%
|
40.51
-2%
|
0.83
-98%
|
5.27
+535%
|
6.66
+26%
|
7.03
+6%
|
7.64
+9%
|
8.06
+5%
|
8.57
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
