Jan 1– Dec | Jan 1– Dec | ||||
MEUR | Note | 31, 2025 | % | 31, 2024 | % |
Sales | 2.1 | ||||
Costs, expenses and depreciation | 2.2, 2.3 | - | - | ||
Operating income | 11.9 | 11.3 | |||
Financing income | 2.5 | ||||
Financing expenses | 2.5 | - | - | ||
Share of result of associated companies | 5.4 | - | |||
Income before taxes | 11.8 | 11.3 | |||
Taxes | 2.6 | - | - | ||
Net income | 8.8 | 8.7 | |||
| Net income attributable to: | |||||
Shareholders of the parent company | |||||
Non-controlling interests | |||||
Total | |||||
Earnings per share for profit attributable to the shareholders of the parent company, EUR | 2.7 | ||||
Basic earnings per share, EUR | |||||
Diluted earnings per share, EUR |
Jan 1– Dec | Jan 1– Dec | ||
MEUR | Note | 31, 2025 | 31, 2024 |
Net income | |||
Other comprehensive income, net of tax: | 2.8 | ||
Translation differences | - | ||
Hedging of foreign subsidiaries | - | ||
Cash flow hedges | - | ||
Items that may be subsequently reclassified to statement of income | - | ||
Changes in fair value | - | - | |
Remeasurements of employee benefits | - | ||
Items that will not be reclassified to statement of income | - | - | |
Total other comprehensive income, net of tax | - | ||
Total comprehensive income | |||
| Total comprehensive income | |||
| attributable to: | |||
Shareholders of the parent company | |||
Non-controlling interests | |||
Total |
| Equity and liabilities, | |||||||||
| MEUR | Note | Dec 31, 2025 | Dec 31, 2024 | MEUR | Note | Dec 31, 2025 | Dec 31, 2024 | ||
| Non-current assets | Equity attributable to the equity holders | ||||||||
Goodwill | 4.2 | of the parent | |||||||
Other intangible assets | 4.3 | Share capital | 5.2 | ||||||
Tangible assets | 4.4 | Share premium account | |||||||
Employee benefit assets | I | 5.6 | Paid-up unrestricted equity reserve | ||||||
Deferred tax assets | II | 3.6 | Fair value and hedge reserves | - | - | ||||
Shares and other non-current assets | I/II | 5.4 | Translation differences | - | |||||
Total non-current assets | Remeasurements of employee benefits | - | - | ||||||
Retained earnings | |||||||||
| Current assets | Total shareholders' equity | ||||||||
Inventories | II | 3.1 | |||||||
Accounts receivable | II | 3.2, 5.3 | Non-controlling interests | ||||||
Deferred assets | II | 3.3, 5.3 | Total equity | ||||||
Income tax receivables | II | ||||||||
Deposits and other current assets | I | 5.4 | Non-current liabilities | ||||||
Cash and cash equivalents | I | 5.3 | Loans and other interest-bearing liabilities | I | 5.3 | ||||
Total current assets | Employee benefit liabilities | I | 5.6 | ||||||
Total assets | Deferred tax liabilities | II | 3.6 | ||||||
Total non-current liabilities | |||||||||
| Provisions | II | 3.5 | |||||||
| Current liabilities | |||||||||
Loans and other interest-bearing liabilities | I | 5.3 | |||||||
Advances received and deferred revenue | II | 3.2 | |||||||
Accounts payable | II | 5.3 | |||||||
Accruals | II | 3.4, 5.3 | |||||||
Income tax payables | II | ||||||||
Total current liabilities | |||||||||
Total equity and liabilities |
Share | Paid- up | |||||||||
Share | premium | unrestricted | Fair value and | Translation | Remeasurements of | Retained Non- controlling | ||||
MEUR | Note | capital | account | equity reserve | other reserves | differences | employee benefits | earnings | interests | Total equity |
Jan 1, 2025 | - | - | ||||||||
Net income for the period | ||||||||||
Other comprehensive income: | 2.8 | |||||||||
Translation differences | - | - | ||||||||
Hedging of foreign subsidiaries | ||||||||||
Cash flow hedges | ||||||||||
Changes in fair value | - | - | ||||||||
Remeasurements of employee benefits | ||||||||||
Transactions with shareholders and non - controlling interests: | 5.2 | |||||||||
Profit distribution | - | - | ||||||||
Change in non-controlling interests | - | - | - | |||||||
Share-based compensation | ||||||||||
Dec 31, 2025 | - | - | - | |||||||
Jan 1, 2024 | - | - | ||||||||
Net income for the period | ||||||||||
Other comprehensive income: | 2.8 | |||||||||
Translation differences | ||||||||||
Hedging of foreign subsidiaries | - | - | ||||||||
Cash flow hedges | - | - | ||||||||
Changes in fair value | - | - | ||||||||
Remeasurements of employee benefits | - | - | ||||||||
Transactions with shareholders and non-controlling interests: | 5.2 | |||||||||
Profit distribution | - | - | ||||||||
Change in non-controlling interests | - | - | - | |||||||
Share-based compensation | ||||||||||
Dec 31, 2024 | - | - | ||||||||
| Consolidated statement of cash flows | ||
MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
Cash receipts from customers | ||
Cash paid to suppliers and employees | - | - |
Cash flow from operations before financing items and taxes | ||
Interest received | ||
Interest paid | - | - |
Dividends received and capital repayments | ||
Other financing items | - | - |
Income taxes paid | - | - |
Cash flow from operating activities | ||
Capital expenditure | - | - |
Proceeds from sales of fixed assets | ||
Acquisitions, net of cash | - | - |
Cash flow from investing activities | - | - |
Cash flow after investing activities | ||
Profit distribution | - | - |
Change in deposits and loan receivables, net | - | |
Change of current creditors | - | - |
Change in non-current liabilities | ||
Change in non-controlling interests | - | - |
Cash flow from financing activities | - | - |
Change in cash and cash equivalents | - | |
Cash and cash equivalents at beginning of period | ||
Translation difference | - | |
Cash and cash equivalents at end of period | ||
The impact of changes in exchange rates has been eliminated in the statement of cash flows by translating the opening balance sheet with the closing rates of the period. |
| MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
| Operating income | ||
| Change in working capital before financing items | ||
| and taxes | ||
| Depreciation and amortization | ||
Cash flow from operations before financing items and taxes |
| Sales by business, | Jan 1– Dec 31, | Jan 1– Dec 31, | ||
| MEUR | 2025 | % | 2024 | % |
| New Building | ||||
Solutions | 4,097.7 | 36 | 4,506.9 | 41 |
Service | 4,753.6 | 42 | 4,503.6 | 41 |
Modernization | 2,394.0 | 21 | 2,088.0 | 19 |
Total | 11,245.2 | 11,098.4 |
| Sales by Area, | Jan 1– Dec 31, | Jan 1– Dec 31, | ||
| MEUR | 2025 | % | 2024 | % |
Americas | 2,812.1 | 25 | 2,727.1 | 25 |
Europe | 4,524.4 | 40 | 4,233.8 | 38 |
APMEA | 1,742.7 | 15 | 1,609.3 | 14 |
Greater China | 2,166.0 | 19 | 2,528.2 | 23 |
Total | 11,245.2 | 11,098.4 |
| Cost and expenses, | |||
| MEUR | Note | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
Direct materials, supplies and subcontracting | 3,877.9 | 3,947.5 | |
| Wages, salaries, and other employment expenses including pensions | 5.6 | 4,090.7 | 3,907.0 |
Other production costs | 879.2 | 882.4 | |
Selling, administrative and other expenses | 782.8 | 860.0 | |
Depreciation and amortization | 2.3 | 319.9 | 292.2 |
Costs, expenses, depreciation and amortization | 9,950.5 | 9,889.1 | |
Other income | 41.4 | 39.6 | |
Total costs, expenses, depreciation and amortization | 9,909.1 | 9,849.5 |
| Research and development costs, | |||
| MEUR or as indicated | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |
R&D costs included in total costs | 233.9 | 203.6 | |
As percentage of sales | % | 2.1 | 1.8 |
| Auditors' fee, | ||
| MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
Audit (to member firms of Ernst & Young network) | 4.3 | 4.0 |
Sustainability assurance | 0.3 | 0.3 |
| Auditors' statements | - | 0.0 |
Tax services | 0.1 | 0.4 |
Other services | 0.2 | 1.7 |
Total | 4.9 | 6.3 |
| Depreciation and amortization, | ||
| MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
| Intangible assets: | ||
Customer-related intangibles | 53.2 | 46.7 |
Other Tangible assets: | 10.7 | 11.5 |
Buildings | 83.4 | 81.6 |
Machinery and equipment | 172.6 | 152.4 |
Total | 319.9 | 292.2 |
| F | |||||||||||||
Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | ||||
Key exchange rates | Average rate | End rate | Average rate | End rate | |
Chinese yuan | EUR/CNY | 8.0693 | 8.2262 | 7.7793 | 7.5833 |
US dollar | EUR/USD | 1.1243 | 1.1750 | 1.0826 | 1.0389 |
British pound | EUR/GBP | 0.8546 | 0.8726 | 0.8469 | 0.8292 |
Indian rupee | EUR/INR | 98.0741 | 105.5965 | 90.6243 | 88.9335 |
Australian dollar | EUR/AUD | 1.7484 | 1.7581 | 1.6424 | 1.6772 |
| Financing income and expenses, | ||
| MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
Dividend income ¹ | 3.2 | 0.0 |
| Interest income: | ||
Change in fair value of interest ² | 19.0 | 26.2 |
Interest income on foreign exchange rate derivatives | 1.9 | 0.0 |
Interest income on loan receivables and financial assets | 15.1 | 15.2 |
Other financing income | 0.3 | 1.6 |
Exchange rate gains ³ | 2.0 | 5.2 |
Financing income | 41.5 | 48.3 |
| Interest expenses: | ||
Change in fair value of interest | -0.3 | -2.2 |
Interest expenses on lease liabilities | -27.5 | -23.4 |
Interest expense on foreign exchange rate derivatives | -0.2 | -2.9 |
Interest expenses on other financial liabilities | -12.4 | -6.8 |
Other financing expenses ⁴ | -5.8 | -5.2 |
Exchange rate losses ³ | -3.5 | -2.5 |
Financing expenses | -49.7 | -43.1 |
Total | -8.2 | 5.2 |
| Taxes in the statement of income, | ||
| MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
Tax expense for current year | 364.5 | 332.0 |
Change in deferred tax assets and liabilities | -22.1 | -47.1 |
Tax expense for previous years | -7.6 | 8.2 |
Total | 334.8 | 293.1 |
| Reconciliation of income before taxes with total income taxes in the statement of | |||
| income, | |||
MEUR or as indicated | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |
Income before taxes | 1,326.8 | 1,254.1 | |
Tax calculated at the domestic corporation tax rate (20%) | 265.4 | 250.8 | |
Effect of different tax rates in foreign subsidiaries | 27.7 | 17.0 | |
Permanent differences | 5.4 | -3.7 | |
Taxes from previous years and reassessment of deferred tax assets | -1.0 | 11.7 | |
Deferred tax liability on undistributed earnings | 7.0 | 13.6 | |
Other | 30.3 | 3.7 | |
Total | 334.8 | 293.1 | |
Effective tax rate ¹ | % | 25.2 | 23.4 |
Tax rate of parent company | % | 20.0 | 20.0 |
| Earnings per share | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |
Net income attributable to the shareholders of the parent | |||
company | MEUR | 980.1 | 951.3 |
Weighted average number of shares | 1,000 shares | 517,810 | 517,501 |
Basic earnings per share | EUR | 1.89 | 1.84 |
Dilution effect of share-based incentive plans | 1,000 shares | 1,277 | 514 |
Weighted average number of shares, dilution adjusted | 1,000 shares | 519,087 | 518,014 |
Diluted earnings per share | EUR | 1.89 | 1.84 |
| Components of other comprehensive income, | ||
| MEUR | ||
| Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |
Translation differences | -184.3 | 78.4 |
Hedging of foreign subsidiaries | 28.8 | -12.8 |
Changes in fair value | -14.8 | -1.6 |
Remeasurements of employee benefits | 15.7 | -10.7 |
| Cash flow hedges: | ||
Gains/losses incurred during the year | 19.1 | 8.0 |
Reclassifications included in profit or loss | -9.6 | -11.7 |
Cash flow hedges, net | 9.6 | -3.8 |
Income tax relating to components of other comprehensive income | -2.2 | 2.1 |
Total other comprehensive income, net of tax | -147.3 | 51.6 |
Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |||||
| Tax effects relating to components of other | Tax | Tax | ||||
| comprehensive income, | Gross | expense/ | Net of tax | Gross | expense/ | Net of tax |
| MEUR | amount | benefit | amount | amount | benefit | amount |
Translation differences | -184.3 | - | -184.3 | 78.4 | - | 78.4 |
Hedging of foreign subsidiaries | 28.8 | - | 28.8 | -12.8 | - | -12.8 |
Cash flow hedges | 9.6 | -0.5 | 9.1 | -3.8 | 0.1 | -3.7 |
Items that may be subsequently reclassified | ||||||
to statement of income | -146.0 | -0.5 | -146.5 | 61.8 | 0.1 | 61.9 |
Changes in fair value | -14.8 | - | -14.8 | -1.6 | - | -1.6 |
Remeasurements of employee benefits | 15.7 | -1.7 | 14.0 | -10.7 | 2.0 | -8.7 |
Items that will not be reclassified to statement of income | 0.9 | -1.7 | -0.8 | -12.3 | 2.0 | -10.3 |
| Total other comprehensive income, net of tax | -145.1 | -2.2 | -147.3 | 49.5 | 2.1 | 51.6 |
| Net working capital, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
Inventories | 843.1 | 856.7 |
| Advances received and deferred | ||
revenue | -1,965.2 | -2,016.9 |
Accounts receivable | 2,350.7 | 2,494.8 |
| Deferred assets and income tax | ||
receivables | 778.7 | 812.5 |
| Accruals and income tax payables | -1,985.3 | -2,131.0 |
Provisions | -176.4 | -185.9 |
Accounts payable | -967.6 | -982.9 |
Other non-current assets | 60.9 | 47.0 |
Net deferred tax assets/liabilities | 263.4 | 278.4 |
Total | -797.6 | -827.2 |
| Inventories, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
Raw materials, supplies and finished goods | 371.9 | 364.2 |
Work in progress | 454.8 | 476.7 |
Advance payments | 16.4 | 15.9 |
Total | 843.1 | 856.7 |
| Assets and liabilities related to contracts with customer, | |||
| MEUR | |||
| Note | Dec 31, 2025 | Dec 31, 2024 | |
Accounts receivable | 2,350.7 | 2,494.8 | |
Accrued income on maintenance contracts | 3.3 | 51.3 | 45.5 |
Unbilled contract revenue | 3.3 | 360.2 | 346.3 |
Other contract assets | 3.3 | 7.0 | 3.5 |
Assets related to contracts with customers | 2,769.1 | 2,890.1 | |
Deferred income on maintenance contracts | 3.4 | 372.5 | 418.1 |
Advances received and deferred revenue | 1,965.2 | 2,016.9 | |
Liabilities related to contracts with customers | 2,337.8 | 2,435.0 |
| Deferred assets, | |||
| MEUR | Note | Dec 31, 2025 | Dec 31, 2024 |
Deferred interests | 1.7 | 1.9 | |
Accrued income on maintenance contracts | 3.2 | 51.3 | 45.5 |
Unbilled contract revenue | 3.2 | 360.2 | 346.3 |
Derivative assets | 5.3 | 18.3 | 44.4 |
Value added tax assets | 76.0 | 78.3 | |
Prepaid expenses and other receivables | 161.3 | 173.7 | |
Other contract assets | 3.2 | 7.0 | 3.5 |
Total | 675.8 | 693.6 |
| Accruals, | |||
| MEUR | Note | Dec 31, 2025 | Dec 31, 2024 |
Accrued interests | 2.7 | 2.6 | |
Deferred income on maintenance contracts | 3.2 | 372.5 | 418.1 |
Late cost accruals ¹ | 182.2 | 212.0 | |
Accrued salaries, wages and employment costs | 637.3 | 625.8 | |
Derivative liabilities | 5.3 | 18.8 | 44.5 |
Value added tax liabilities | 80.7 | 75.1 | |
Accruals on acquisitions | 21.1 | 26.7 | |
Other accruals | 531.2 | 581.8 | |
Total | 1,846.5 | 1,986.6 |
| Jan 1–Dec 31, 2025 | ||||||
Provision for | Provision | |||||
| Changes in provisions, | Provision | Provision | business | for loss | Other | |
| MEUR | for warranty | for claims | restructuring | contracts | provisions | Total |
Total provisions at beginning of period | 63.6 | 5.5 | 31.4 | 44.5 | 40.9 | 185.9 |
Translation differences | -2.5 | 0.0 | -1.1 | -2.7 | -3.1 | -9.4 |
Increase | 13.8 | 4.8 | 6.9 | 51.1 | 31.8 | 108.4 |
Provisions used | -8.9 | -2.0 | -24.3 | -32.5 | -4.9 | -72.6 |
Reversal of provisions | -3.7 | -1.4 | -5.0 | -10.0 | -17.3 | -37.4 |
Companies acquired | 0.1 | 0.3 | - | 0.1 | 0.9 | 1.4 |
Total provisions at end of period | 62.4 | 7.2 | 7.9 | 50.6 | 48.2 | 176.4 |
of which non-current | 34.9 | |||||
of which current | 141.5 |
| Jan 1–Dec 31, 2024 | ||||||
Provision for | Provision | |||||
| Changes in provisions, | Provision | Provision | business | for loss | Other | |
| MEUR | for warranty | for claims | restructuring | contracts | provisions | Total |
Total provisions at beginning of period | 74.0 | 8.2 | 26.4 | 48.3 | 40.0 | 196.9 |
Translation differences | 1.1 | 0.0 | 0.5 | 1.2 | 0.6 | 3.3 |
Increase | 16.9 | 2.9 | 26.9 | 50.5 | 20.4 | 117.6 |
Provisions used | -14.3 | -2.0 | -16.4 | -46.1 | -8.9 | -87.7 |
Reversal of provisions | -14.0 | -3.7 | -6.2 | -9.3 | -12.2 | -45.5 |
Companies acquired | 0.0 | 0.2 | 0.3 | 0.0 | 0.9 | 1.4 |
Total provisions at end of period | 63.6 | 5.5 | 31.4 | 44.5 | 40.9 | 185.9 |
of which non-current | 42.0 | |||||
of which current | 143.9 |
| Deferred tax assets by category, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
Tax losses carried forward | 0.4 | 2.5 |
Provisions and accruals | 297.5 | 311.6 |
Post-retirement obligations | 11.2 | 15.8 |
Inventory | 35.8 | 32.5 |
Property, plant and equipment | 23.5 | 14.0 |
Other temporary differences | 107.3 | 103.3 |
Offset against deferred tax liabilities | -110.0 | -114.0 |
Total | 365.7 | 365.7 |
| Changes in deferred tax assets during the period, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
Total at beginning of period | 365.7 | 320.2 |
Translation differences | -4.1 | 7.3 |
Change in statement of income | 6.2 | 31.7 |
Charged or credited to equity | -2.2 | 2.1 |
Acquisitions, divestments and other | - | 4.5 |
Total at end of period | 365.7 | 365.7 |
| Deferred tax liabilities by category, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
Property, plant and equipment | 30.7 | 12.5 |
Goodwill and intangible assets | 90.1 | 87.1 |
Other temporary differences | 91.6 | 101.7 |
Offset against deferred tax assets | -110.0 | -114.0 |
Total | 102.4 | 87.3 |
| Changes in deferred tax liabilities during the period, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
Total at beginning of period | 87.3 | 86.3 |
Translation difference | 19.0 | 4.8 |
Change in statement of income | -15.9 | -15.4 |
Acquisitions, divestments and other | 12.0 | 11.6 |
Total at end of period | 102.4 | 87.3 |
Net deferred tax assets and liabilities | 263.3 | 278.4 |
| Assets and liabilities of the acquired businesses, | ||
| MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
Customer-related intangibles | 72.0 | 67.8 |
Other intangible assets | 0.1 | 0.1 |
Tangible assets | 1.5 | 3.4 |
Deferred tax assets | 0.0 | 1.0 |
Inventories | 1.6 | 5.0 |
Accounts receivables and other assets | 8.8 | 18.3 |
Cash and cash equivalents | 8.1 | 4.4 |
Total assets | 92.0 | 100.0 |
Employee benefit liabilities | 0.3 | 0.7 |
Interest-bearing loans | 0.1 | 0.5 |
Provisions | 1.1 | 1.4 |
Deferred tax liabilities | 12.0 | 11.6 |
Other liabilities | 13.5 | 15.1 |
Total liabilities | 27.0 | 29.3 |
Net assets | 64.7 | 70.2 |
Non-controlling interest | 0.2 | 0.5 |
Acquisition cost paid in cash | 104.8 | 106.7 |
Contingent and deferred consideration | 12.9 | 18.8 |
Acquisition cost at date of acquisitions | 117.7 | 125.6 |
Goodwill | 52.9 | 55.4 |
| Goodwill by Area, | ||||||
| MEUR | Discount rates used | Discount rates used | ||||
| Dec 31, 2025 | % | (pre-tax), % | Dec 31, 2024 | % | (pre-tax), % | |
Americas | 343.1 | 22 | 11.03 | 383.4 | 25 | 11.23 |
Europe | 977.0 | 63 | 9.59 | 924.1 | 59 | 8.90 |
APMEA | 61.0 | 4 | 11.65 | 64.6 | 4 | 10.77 |
Greater China | 171.8 | 11 | 9.14 | 186.2 | 12 | 8.60 |
Total | 1,552.9 | 1,558.4 |
| Changes in goodwill, | |||
| MEUR | Note | Dec 31, 2025 | Dec 31, 2024 |
Opening net book value | 1,558.4 | 1,469.0 | |
Translation differences | -60.8 | 34.0 | |
Increase | 3.1 | - | |
Decrease | -0.7 | - | |
Companies acquired | 4.1 | 52.9 | 55.4 |
Closing net book value | 1,552.9 | 1,558.4 |
| Other intangible assets, | Customer- related | Jan 1–Dec 31, 2025 | ||
| MEUR | Note | intangibles | Other | Total |
Opening gross acquisition cost | 682.8 | 308.4 | 991.2 | |
Opening accumulated amortization and impairment | -419.0 | -238.9 | -657.9 | |
Opening net book value | 263.8 | 69.5 | 333.3 | |
| Changes during the period | ||||
Translation differences | -4.0 | -1.1 | -5.1 | |
Increase | 0.3 | 11.3 | 11.7 | |
Decrease | -0.1 | -1.6 | -1.7 | |
Reclassifications | - | -9.7 | -9.7 | |
Companies acquired | 4.1 | 72.0 | 0.1 | 72.0 |
Amortization | -53.2 | -10.7 | -63.9 | |
Closing net book value | 278.9 | 57.8 | 336.7 | |
Closing gross acquisition cost | 751.1 | 301.4 | 1,052.4 | |
Closing accumulated amortization and impairment | -472.2 | -243.5 | -715.7 | |
Closing net book value | 278.9 | 57.8 | 336.7 |
| Other intangible assets, | Customer- related | Jan 1–Dec 31, 2024 | ||
| MEUR | Note | intangibles | Other | Total |
Opening gross acquisition cost | 612.9 | 279.1 | 892.0 | |
Opening accumulated amortization and impairment | -372.3 | -232.5 | -604.8 | |
Opening net book value | 240.6 | 46.6 | 287.2 | |
| Changes during the period | ||||
Translation differences | 2.1 | 0.4 | 2.5 | |
Increase | 3.0 | 36.8 | 39.8 | |
Decrease | -3.0 | -2.8 | -5.7 | |
Reclassifications | - | -0.2 | -0.2 | |
Companies acquired | 4.1 | 67.8 | 0.1 | 67.9 |
Amortization | -46.7 | -11.5 | -58.2 | |
Closing net book value | 263.8 | 69.5 | 333.3 | |
Closing gross acquisition cost | 682.8 | 308.4 | 991.2 | |
Closing accumulated amortization and impairment | -419.0 | -238.9 | -657.9 | |
Closing net book value | 263.8 | 69.5 | 333.3 |
| Jan 1–Dec 31, 2025 | |||||||||
Machinery | Leased | Fixed assets | |||||||
| Tangible assets, | Leased | & | machinery & | under | Advance | ||||
MEUR | Note | Land | Buildings | buildings | equipment | equipment | construction | payments | Total |
Opening gross acquisition cost | 5.9 | 402.4 | 486.1 | 806.4 | 376.4 | 46.1 | 2.1 | 2,125.4 | |
| Opening accumulated depreciation | - | -192.3 | -290.8 | -587.7 | -156.1 | - | - | -1,226.9 | |
Opening net book value | 5.9 | 210.1 | 195.3 | 218.7 | 220.4 | 46.1 | 2.1 | 898.5 | |
| Changes during the period | |||||||||
Translation differences | 0.0 | -11.2 | -11.1 | -12.6 | -11.7 | -0.6 | -0.2 | -47.5 | |
Increase | - | 14.3 | 71.4 | 97.1 | 152.8 | 29.4 | 1.8 | 366.8 | |
Decrease | -0.1 | -0.5 | -3.6 | -6.3 | -17.9 | -1.3 | - | -29.7 | |
Reclassifications | - | 24.7 | 0.0 | 39.4 | 0.0 | -52.9 | -1.5 | 9.6 | |
Companies acquired | 4.1 | 0.0 | 0.1 | 0.5 | 0.5 | 0.3 | - | - | 1.5 |
Depreciation | - | -19.1 | -64.4 | -77.3 | -95.9 | 0.0 | - | -256.7 | |
Closing net book value | 5.8 | 218.4 | 188.2 | 259.5 | 247.9 | 20.7 | 2.1 | 942.5 | |
Closing gross acquisition cost | 5.8 | 423.6 | 470.6 | 866.5 | 418.0 | 20.7 | 2.1 | 2,207.3 | |
Closing accumulated depreciation | - | -205.2 | -282.4 | -607.0 | -170.1 | - | - | -1,264.7 | |
Closing net book value | 5.8 | 218.4 | 188.2 | 259.5 | 247.9 | 20.7 | 2.1 | 942.5 |
| Jan 1–Dec 31, 2024 | |||||||||
Machinery | Leased | Fixed assets | |||||||
| Tangible assets, | Leased | & | machinery & | under | Advance | ||||
MEUR | Note | Land | Buildings | buildings | equipment | equipment | construction | payments | Total |
Opening gross acquisition cost | 5.9 | 350.9 | 435.6 | 750.8 | 280.4 | 50.5 | 3.6 | 1,877.8 | |
| Opening accumulated depreciation | - | -173.1 | -243.3 | -547.3 | -134.3 | - | - | -1,098.1 | |
Opening net book value | 5.9 | 177.8 | 192.3 | 203.5 | 146.0 | 50.5 | 3.6 | 779.7 | |
| Changes during the period | |||||||||
Translation differences | 0.0 | 3.3 | 4.1 | 4.1 | 4.0 | -0.6 | 0.0 | 14.9 | |
Increase | - | 15.3 | 72.3 | 62.2 | 159.9 | 48.9 | 1.7 | 360.2 | |
Decrease | 0.0 | -0.4 | -9.8 | -2.9 | -6.5 | -5.8 | -0.4 | -25.9 | |
Reclassifications | - | 30.7 | 0.5 | 18.7 | 0.0 | -46.9 | -2.8 | 0.2 | |
Companies acquired | 4.1 | - | 0.2 | 0.7 | 2.4 | 0.1 | - | 0.0 | 3.4 |
Depreciation | - | -16.7 | -64.9 | -69.3 | -83.1 | - | - | -234.0 | |
Closing net book value | 5.9 | 210.1 | 195.3 | 218.7 | 220.4 | 46.1 | 2.1 | 898.5 | |
Closing gross acquisition cost | 5.9 | 402.4 | 486.1 | 806.4 | 376.4 | 46.1 | 2.1 | 2,125.4 | |
Closing accumulated depreciation | 0.0 | -192.3 | -290.8 | -587.7 | -156.1 | - | - | -1,226.9 | |
Closing net book value | 5.9 | 210.1 | 195.3 | 218.7 | 220.4 | 46.1 | 2.1 | 898.5 |
| Non-current assets by country, | Dec 31, | Dec 31, |
| MEUR | 2025 | 2024 |
USA | 575.0 | 602.1 |
Germany | 418.8 | 377.8 |
China | 411.9 | 457.9 |
Spain | 280.2 | 276.2 |
France | 264.2 | 221.9 |
Italy | 239.9 | 215.5 |
Finland | 213.7 | 219.2 |
Other | 967.0 | 950.7 |
Total | 3,370.6 | 3,321.2 |
| Capital management, | |||||
| MEUR | |||||
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| Assets employed | |||||
Goodwill and shares | 1,645.4 | 1,657.3 | 1,566.9 | 1,536.4 | 1,549.7 |
Tangible and other intangible assets | 1,279.3 | 1,231.8 | 1,066.9 | 924.9 | 953.6 |
Net working capital | -797.6 | -827.2 | -861.2 | -903.9 | -1,468.2 |
Total assets employed | 2,127.0 | 2,061.9 | 1,772.6 | 1,557.5 | 1,035.0 |
| Capital employed | |||||
Equity | 2,826.8 | 2,893.1 | 2,786.0 | 2,866.5 | 3,199.2 |
Interest-bearing net debt | -699.8 | -831.2 | -1,013.4 | -1,309.0 | -2,164.1 |
Total capital employed | 2,127.0 | 2,061.9 | 1,772.6 | 1,557.5 | 1,035.1 |
Gearing | -24.8% | -28.7% | -36.4% | -45.7% | -67.6% |
Equity ratio | 39.9% | 39.8% | 40.9% | 40.3% | 41.2% |
| Change in interest-bearing net debt, | ||
| MEUR | ||
| Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |
Interest-bearing net debt at beginning of period | -831.2 | -1,013.4 |
Interest-bearing net debt at end of period | -699.8 | -831.2 |
Change in interest-bearing net debt | 131.4 | 182.2 |
Treasury shares | Number of shares | Purchase cost, MEUR |
Jan 1, 2025 | 11,867,752 | 217.5 |
Distributed to the share-based incentive plan, January | -50,484 | -2.3 |
Distributed to the share-based incentive plan, February | -253,248 | -11.8 |
Distributed as the annual compensation of the Board, May | -7,605 | -0.4 |
Distributed to the share-based incentive plan, August | -19,177 | -0.9 |
Dec 31, 2025 | 11,537,238 | 202.1 |
Jan 1, 2024 | 12,159,159 | 230.2 |
Distributed to the share-based incentive plan, January | -280,902 | -12.3 |
Distributed as the annual compensation of the Board, April | -9,027 | -0.4 |
Distributed to the share-based incentive plan, June | -1,478 | -0.1 |
Dec 31, 2024 | 11,867,752 | 217.5 |
Reconciliation of own shares | Quantity | Purchase cost, MEUR | Average price, EUR |
December 31, 2024 | 11,867,752 | 217.5 | 18.32 |
January 31, 2025 | -50,484 | -2.3 | 45.19 |
February 13, 2025 | -253,248 | -11.8 | 46.44 |
May 2, 2025 | -7,605 | -0.4 | 49.13 |
August 28, 2025 | -19,177 | -0.9 | 49.13 |
December 31, 2025 | 11,537,238 | 202.1 | 17.52 |
| Maturity analysis of financial liabilities | Dec 31, 2025 | Dec 31, 2024 | ||||||
| and interest payment, | ||||||||
| MEUR | < 1 year | 1-5 years | > 5 years | Total | < 1 year | 1-5 years | > 5 years | Total |
| Interest-bearing debt | ||||||||
Loans | -200.3 | -0.2 | -200.0 | -400.4 | - | -200.7 | -200.0 | -400.7 |
Lease liabilities | -141.1 | -269.3 | -45.2 | -455.5 | -132.8 | -265.1 | -34.7 | -432.6 |
Current loans and other liabilities | 0.0 | - | - | 0.0 | -2.2 | - | - | -2.2 |
Used bank overdraft limits | -1.9 | - | - | -1.9 | -0.9 | - | - | -0.9 |
Option liabilities from acquisitions | - | -10.0 | -1.8 | -11.8 | - | -9.2 | - | -9.2 |
| Non-interest-bearing debt | ||||||||
Accounts payable | -967.6 | - | - | -967.6 | -982.9 | - | - | -982.9 |
| Derivatives | ||||||||
Capital inflow | 2,567.3 | 160.5 | - | 2,727.8 | 3,241.7 | 153.5 | - | 3,395.2 |
Capital outflow | -2,569.9 | -163.1 | - | -2,733.0 | -3,245.2 | -152.7 | - | -3,397.9 |
Interest payments | -23.8 | -48.0 | -11.0 | -82.7 | -24.3 | -50.3 | -16.7 | -91.3 |
Net outflow | -1,337.1 | -330.0 | -257.9 | -1,925.1 | -1,146.5 | -524.6 | -392.9 | -2,064.0 |
| Dec 31, 2025 | Dec 31, 2024 | |||
| Fair values of derivative financial instruments, | Derivative | |||
MEUR | Derivative assets | liabilities | Fair value, net | Fair value, net |
| Foreign exchange derivatives | ||||
In cash flow hedge accounting | 12.9 | -16.7 | -3.8 | -13.5 |
In net investment hedge accounting | 1.0 | - | 1.0 | -13.3 |
Other foreign exchange hedges | 4.5 | -2.1 | 2.3 | 26.7 |
Total | 18.3 | -18.8 | -0.5 | -0.1 |
| Nominal values of derivative financial instruments, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
| Foreign exchange derivatives | ||
In cash flow hedge accounting | 1,334.7 | 1,313.5 |
In net investment hedge accounting | 122.6 | 315.9 |
Other foreign exchange hedges | 1,270.5 | 1,765.8 |
Total | 2,727.8 | 3,395.2 |
| Dec 31, 2025 | ||||||
Measured at | ||||||
Measured at | fair value | |||||
| Values of financial assets and liabilities by | fair value | Measured at | through other | |||
| category, | through | amortized comprehensive | Total book | |||
MEUR | Note | profit or loss | cost | income | value | |
| Non-current assets | ||||||
| Shares and other non-current financial assets¹ | 5.4 | - | - | 86.7 | 86.7 | |
Non-current loans receivable | I | 5.4 | - | 5.4 | - | 5.4 |
| Current assets | ||||||
Accounts receivable | - | 2,350.7 | - | 2,350.7 | ||
Derivative assets | 4.5 | - | 13.9 | 18.3 | ||
Current deposits and loans receivable | I | 5.4 | 935.9 | 332.5 | - | 1,268.4 |
Cash and cash equivalents | I | - | 440.5 | - | 440.5 | |
Total financial assets | 940.4 | 3,129.1 | 100.5 | 4,170.0 | ||
| Non-current liabilities ² | ||||||
Loans | I | - | 200.2 | - | 200.2 | |
| Current liabilities | ||||||
Loans | I | - | 200.3 | - | 200.3 | |
Other interest-bearing liabilities ³ | I | - | 1.9 | - | 1.9 | |
Option liabilities from acquisitions | I | 11.8 | - | - | 11.8 | |
Accounts payable | - | 967.6 | - | 967.6 | ||
Derivative liabilities | 2.1 | - | 16.7 | 18.8 | ||
Total financial liabilities | 13.9 | 1,369.9 | 16.7 | 1,400.5 | ||
| Dec 31, 2024 | ||||||
Measured at | ||||||
Measured at | fair value | |||||
| Values of financial assets and liabilities by | fair value | Measured at | through other | |||
| category, | through | amortized comprehensive | Total book | |||
MEUR | Note | profit or loss | cost | income | value | |
| Non-current assets | ||||||
| Shares and other non-current financial assets | 5.4 | - | - | 98.9 | 98.9 | |
Non-current loans receivable | I | 5.4 | - | 4.4 | - | 4.4 |
| Current assets | ||||||
Accounts receivable | - | 2,494.8 | - | 2,494.8 | ||
Derivative assets | 31.2 | - | 13.3 | 44.4 | ||
Current deposits and loans receivable | I | 5.4 | 909.1 | 313.9 | - | 1,223.0 |
Cash and cash equivalents | I | - | 576.0 | - | 576.0 | |
Total financial assets | 940.3 | 3,389.1 | 112.2 | 4,441.5 | ||
| Non-current liabilities ¹ | ||||||
Loans | I | - | 400.7 | - | 400.7 | |
| Current liabilities | ||||||
Other interest-bearing liabilities ² | I | - | 3.1 | - | 3.1 | |
Option liabilities from acquisitions | I | 9.2 | - | - | 9.2 | |
Accounts payable | - | 982.9 | - | 982.9 | ||
Derivative liabilities | 4.5 | - | 40.0 | 44.5 | ||
Total financial liabilities | 13.7 | 1,386.7 | 40.0 | 1,440.5 | ||
| Shares, deposits and other assets, | |||
| MEUR | Dec 31, 2025 | Dec 31, 2024 | |
| Shares and other non-current assets | |||
Shares | 89.8 | 96.2 | |
Other financial assets | 2.7 | 2.7 | |
Non-current loans receivable | I | 5.4 | 4.4 |
Investment properties | II | - | 0.4 |
Other non-current receivables | II | 60.9 | 46.6 |
Total | 158.9 | 150.3 | |
| Deposits and other current assets | |||
Current deposits | I | 1,258.4 | 1,221.9 |
Current loans receivable | I | 10.0 | 1.1 |
Total | 1,268.4 | 1,223.0 |
Other post-employment | ||||||||
| Changes in benefit plan assets and liabilities by | Defined benefit plan liability | benefit liability | Fair value of plan assets | Net defined benefit balance | ||||
category, MEUR | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2024 |
Balance at beginning of period ¹ | 568.5 | 535.1 | 8.1 | 7.5 | 435.5 | 418.7 | 141.2 | 123.9 |
Current service costs | 11.2 | 18.0 | 0.2 | 0.2 | - | - | 11.4 | 18.2 |
Interest expense | 24.1 | 23.5 | 0.3 | 0.3 | - | - | 24.4 | 23.8 |
Interest income | - | - | - | - | 19.9 | 18.8 | -19.9 | -18.8 |
Other | 7.4 | -3.9 | - | - | -3.8 | -3.2 | 11.2 | -0.7 |
| Components of defined benefit costs recognized | 42.6 | 37.7 | 0.5 | 0.5 | 16.1 | 15.6 | 27.1 | 22.6 |
| in the consolidated statements of income | ||||||||
| Return on plan assets, excluding interest income | - | - | - | - | -2.9 | -18.9 | 2.9 | 18.9 |
Remeasurements | -14.0 | -11.7 | -0.5 | 0.3 | - | - | -14.5 | -11.5 |
| Remeasurements recognized in the consolidated | -14.0 | -11.7 | -0.5 | 0.3 | -2.9 | -18.9 | -11.5 | 7.4 |
| statements of comprehensive income | ||||||||
Employer contributions | - | - | - | - | 7.6 | 20.6 | -7.6 | -20.6 |
Plan participants’ contributions | 2.0 | 2.2 | 0.2 | 0.2 | 2.2 | 2.4 | - | - |
Benefits paid | -32.2 | -27.2 | -1.0 | -0.8 | -25.9 | -21.3 | -7.3 | -6.7 |
Settlement payments | -3.8 | -0.1 | - | - | -3.8 | -0.1 | - | - |
Business combinations, disposals and other | 0.3 | 0.7 | - | - | 1.2 | - | -0.9 | 0.7 |
Foreign currency translation effects | -24.1 | 17.3 | -0.9 | 0.5 | -28.9 | 18.5 | 3.9 | -0.7 |
Other reconciling items | -57.8 | -7.2 | -1.7 | -0.1 | -47.6 | 20.1 | -11.9 | -27.4 |
Balance at end of period | 539.4 | 553.8 | 6.5 | 8.1 | 401.1 | 435.5 | 144.8 | 126.5 |
Present value of unfunded obligations | 137.0 | 97.9 | 6.5 | 8.1 | - | - | 143.5 | 106.1 |
Present value of funded obligations | 402.4 | 455.9 | - | - | - | - | 402.4 | 455.9 |
Fair value of benefit plans' assets | - | - | - | - | 401.1 | 435.5 | -401.1 | -435.5 |
Total | 539.4 | 553.8 | 6.5 | 8.1 | 401.1 | 435.5 | 144.8 | 126.5 |
¹ Includes a reclassification of EUR 14.7 million from other liabilities to defined benefit plan liability. |
| Fair values of major classes of plan assets, | ||
| MEUR | Dec 31, 2025 | Dec 31, 2024 |
Fair value of plan assets with a quoted market price | 373.1 | 402.6 |
Other | 27.9 | 32.9 |
Total | 401.1 | 435.5 |
| Amounts recognized in the statement of income, | |||
| MEUR | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |
Defined contribution pension plans | 348.8 | 341.9 | |
Defined benefit pension plans | 26.6 | 22.1 | |
Other post-employment benefits | 0.5 | 0.5 | |
Total | 375.9 | . | 364.5 |
| Defined benefit plans: assumptions used in calculating | Dec 31, 2025 | Dec 31, 2024 | ||
| benefit obligations | Europe | USA | Europe | USA |
Discount rate | 4.2% | 5.3% | 4.1% | 5.5% |
Future salary increase | 2.3% | - | 1.6% | - |
Future pension increase | 1.3% | - | 4.6% | - |
| Sensitivity of the defined benefit | |||
| obligation to changes in actuarial | Change in | Impact on defined benefit obligation | |
| assumptions | assumptions | Dec 31, 2025 | Dec 31, 2024 |
Discount rate | +0.25p.p. | -2.3% | -1.9% |
Discount rate | -0.25p.p. | 2.5% | 3.0% |
Future pension increase | +0.25p.p. | 1.0% | 1.1% |
Future pension increase | -0.25p.p. | -1.0% | -1.0% |
| Compensation paid to the Board of Directors, ¹ ² | ||
| EUR, thousand | ||
| Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |
Herlin Antti, Chairman of the Board | 230.0 | 230.0 |
Herlin Jussi, Vice Chair of the Board ³ | 229.4 | 241.3 |
Agrawala Banmali ⁴ | 110.0 | - |
Alahuhta Matti | 120.0 | 120.0 |
Duinhoven Susan | 130.0 | 130.0 |
Fredriksson Marika | 130.0 | 130.0 |
Herlin Iiris | 110.0 | 110.0 |
Ihamuotila Timo | 120.0 | 120.0 |
Mikkilineni Krishna | 110.0 | 110.0 |
Kant Ravi ⁵ | - | 110.0 |
Total | 1,289.4 | 1,301.3 |
| Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |||
The President & CEO | Members of the | The President & CEO | Members of the | |
| Philippe Delorme | Executive Board | Philippe Delorme | Executive Board | |
Base salary | 844.1 | 4,261.0 | 819.4 | 3,880.2 |
Benefits | 87.8 | 695.2 | 131.7 | 999.0 |
Annual short-term incentive | 1,017.0 | 1,983.6 | - | 2,502.1 |
Long-term incentive plan | - | 9,574.0 | - | 3,854.7 |
Pensions | 80.0 | 21.0 | 80.0 | 18.3 |
Total compensation | 2,028.9 | 16,534.8 | 1,031.2 | 11,254.3 |
| President and CEO - | The President and | Executive Board - | Executive Board - | |||
Number of shares, | CEO - Number of | Number of shares, | Number of | |||
Performance | maximum earning | transferred shares | maximum earning | transferred shares | ||
| Plan ² | Period | Vesting Year | opportunity ³ | for vested plans | opportunity ³ | for vested plans |
| LTI 2022 | Jan 2022 - Dec | 2025 | - | - | 250,445 | 72,870 |
| 2024 | ||||||
| LTI 2023 | Jan 2023 - Dec | 2026 | - | - | 296,081 | 11,200 |
| 2025 | ||||||
| LTI 2024 | Jan 2024 - Dec | 2027 | 85,247 | - | 332,465 | 7,977 |
| 2026 |
Plan | LTI 2022 | LTI 2023 | LTI 2024 | LTI 2025 | |
| Jan 2022 - | Jan 2023 - | Jan 2024 - | Jan 2025 - | ||
| Performance Period | Dec 2024 | Dec 2025 | Dec 2026 | Dec 2027 | |
Vesting year 2025 | 2026 | 2027 | 2028 | ||
| Performance criteria | Adjusted EBIT Margin % and Sales Growth: 80% | ||||
| Sustainability: 20% | |||||
Maximum number of shares ¹ | 788,768 | 1,025,056 | 1,216,229 | 1,091,947 | |
Number of shares outstanding as of Dec 31, 2025 ¹ | - | 570,884 | 861,080 | 856,810 | |
Share price at initial grant date, EUR | 56.80 | 52.48 | 44.73 | 48.41 | |
Performance outcome for vested plans, % | 78.0% | - | - | - | |
Number of transferred shares for vested plans | 253,248 | 11,200 | 7,977 | - |
Plan | RSP 2022 | RSP 2023 | RSP 2024 | RSP 2025 |
| Jan 2022 - | Jan 2023 - | Jan 2024 - | Jan 2025 - | |
| Plan Period | Dec 2024 | Dec 2025 | Dec 2026 | Dec 2027 |
| Maximum number of shares ¹ | 55,650 | 163,429 | 80,000 | 81,250 |
| Number of shares outstanding as of Dec 31, 2025 ¹ | - | 80,091 | 67,442 | 55,950 |
Weighted average share price for outstanding shares, EUR | - | 40.37 | 45.79 | 50.45 |
| Number of transferred shares as of Dec 31, 2025 | 33,426 | 18,286 | 2,266 | - |