Notes to the Consolidated Financial Statements
Notes to the Consolidated Financial Statements
General
Corporate Information
The Belimo Group (hereinafter referred to as “Belimo” or “the Group”) is the global market leader in the development, production, and sales of field devices for the energy-efficient control of heating, ventilation, and air conditioning systems. The focus of the core business is on damper actuators, control valves, sensors and meters. The shares of BELIMO Holding AG have been listed on the SIX Swiss Exchange since 1995. The registered office is in Hinwil (Switzerland). The business activities of Belimo are not subject to any significant seasonal fluctuations.
Basis of Preparation
These unaudited interim consolidated financial statements 2023 have been prepared in accordance with accounting standard IAS 34 Interim Financial Reporting and should be read in conjunction with the annual consolidated financial statements 2022. In general, the same estimates, assumptions, and judgements as in the annual consolidated financial statements 2022 were applied. However, income taxes were calculated using the expected tax rate for the 2023 financial year. The Group analyzed the development of plan assets and IAS 19 discount rates and concluded that the asset ceiling remains applicable. Therefore, the surplus was not recognized as a non-current asset as of June 30, 2023 (June 30, 2022: zero).
The ongoing war in Ukraine and the sanctions against Russia had no material impact on significant accounting estimates, assumptions, and judgements.
The consolidated financial statements are presented in Swiss francs (CHF), rounded to the nearest thousand. Due to rounding, amounts presented throughout this report may not add up precisely to the totals provided. All ratios and variances were calculated using the underlying amount rather than the presented rounded amount.
Changes in Presentation / Restatement
Depreciation of property, plant and equipment and amortization of intangible assets are now shown as two separate line items. This change in presentation has been applied retrospectively with no financial impact on EBIT, net income, or equity.
Changes in Accounting Policies
The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the Group’s annual consolidated financial statements for the year ended December 31, 2022, except for the adoption of new standards effective as of January 1, 2023. The Group has not early adopted any standard, interpretation, or amendment that has been issued but is not yet effective. Several amendments apply for the first time in 2023, but do not have an impact on the interim consolidated financial statements of the Group. In May 2023, the International Tax Reform – Pillar Two Model Rules – Amendments to IAS 12, have been issued. The Group has applied the exception to recognize and disclose deferred tax assets and liabilities related to Pillar Two income taxes.
1 Change to the Scope of Consolidation
In 2022 and the first half of 2023, there were no changes to the scope of consolidation.
2 Segment Reporting
Change in Segment Reporting
As of July 2022, the internal sales reporting to the Chief Operating Decision Maker has changed. Net sales by application are now reported as the business lines damper actuators, control valves, and sensors and meters. Comparative figures have been adjusted accordingly.
Segment Information
The following tables present revenue and profit information for the Group’s operating segments, investments, and information on the segment assets for the six months ended June 30, 2023 and 2022:
in CHF 1'000 |
|
EMEA |
|
Americas |
|
Asia Pacific |
|
Shared Services |
|
Elimination |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 st half 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales – Third parties |
|
201'855 |
|
193'397 |
|
53'111 |
|
- |
|
- |
|
448'363 |
Operating expenses |
|
-29'956 |
|
-24'863 |
|
-10'013 |
|
-116'222 |
|
9'367 |
|
-171'688 |
Other operating income |
|
394 |
|
- |
|
122 |
|
3'128 |
|
- |
|
3'644 |
Depreciation and amortization |
|
-2'249 |
|
-2'106 |
|
-1'659 |
|
-11'484 |
|
- |
|
-17'498 |
Segment profit |
|
170'044 |
|
166'428 |
|
41'561 |
|
-124'578 |
|
9'367 |
|
262'822 |
Unallocated material expenses |
|
|
|
|
|
|
|
|
|
|
|
-175'362 |
Unallocated changes in inventories |
|
|
|
|
|
|
|
|
|
|
|
-2'716 |
Unallocated financial result |
|
|
|
|
|
|
|
|
|
|
|
-5'698 |
Earnings before taxes (EBT) |
|
|
|
|
|
|
|
|
|
|
|
79'045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash effective investments in property, plant and equipment and intangible assets |
|
2'430 |
|
5'056 |
|
1'015 |
|
10'192 |
|
- |
|
18'693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet as at June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables – Third parties |
|
60'303 |
|
60'363 |
|
16'958 |
|
- |
|
- |
|
137'625 |
Trade receivables – Group companies |
|
25'705 |
|
3'196 |
|
52 |
|
- |
|
-28'953 |
|
- |
Property, plant and equipment and intangible assets |
|
26'350 |
|
47'639 |
|
25'114 |
|
140'177 |
|
- |
|
239'280 |
Unallocated assets |
|
|
|
|
|
|
|
|
|
|
|
266'322 |
Total assets |
|
|
|
|
|
|
|
|
|
|
|
643'227 |
in CHF 1'000 |
|
EMEA |
|
Americas |
|
Asia Pacific |
|
Shared Services |
|
Elimination |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 st half 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales – Third parties |
|
193'940 |
|
173'238 |
|
49'243 |
|
- |
|
- |
|
416'421 |
Operating expenses |
|
-27'501 |
|
-23'067 |
|
-8'805 |
|
-106'803 |
|
9'102 |
|
-157'074 |
Other operating income |
|
409 |
|
- |
|
666 |
|
2'495 |
|
- |
|
3'570 |
Depreciation and amortization |
|
-2'197 |
|
-2'311 |
|
-1'781 |
|
-12'649 |
|
- |
|
-18'939 |
Segment profit |
|
164'651 |
|
147'860 |
|
39'323 |
|
-116'957 |
|
9'102 |
|
243'978 |
Unallocated material expenses |
|
|
|
|
|
|
|
|
|
|
|
-176'264 |
Unallocated changes in inventories |
|
|
|
|
|
|
|
|
|
|
|
8'975 |
Unallocated financial result |
|
|
|
|
|
|
|
|
|
|
|
-1'555 |
Earnings before taxes (EBT) |
|
|
|
|
|
|
|
|
|
|
|
75'134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash effective investments in property, plant and equipment and intangible assets |
|
2'191 |
|
216 |
|
2'992 |
|
19'784 |
|
- |
|
25'184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet as at December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables – Third parties |
|
42'201 |
|
49'817 |
|
18'400 |
|
- |
|
- |
|
110'418 |
Trade receivables – Group companies |
|
22'285 |
|
2'004 |
|
9 |
|
- |
|
-24'298 |
|
- |
Property, plant and equipment and intangible assets |
|
26'082 |
|
45'514 |
|
25'867 |
|
141'884 |
|
- |
|
239'348 |
Unallocated assets |
|
|
|
|
|
|
|
|
|
|
|
322'218 |
Total assets |
|
|
|
|
|
|
|
|
|
|
|
671'983 |
Net sales development compared to the previous year in the market regions was as follows:
|
|
1 st half 2023 |
|
1 st half 2022 |
||||||||||||
in CHF 1'000 |
|
Net sales |
|
% 1) |
|
Growth in CHF |
|
Growth in local currencies |
|
Net sales |
|
% 1) |
|
Growth in CHF |
|
Growth in local currencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA |
|
201'855 |
|
45% |
|
4.1% |
|
9.3% |
|
193'940 |
|
47% |
|
-0.7% |
|
4.3% |
Americas |
|
193'397 |
|
43% |
|
11.6% |
|
14.9% |
|
173'238 |
|
42% |
|
20.9% |
|
17.1% |
Asia Pacific |
|
53'111 |
|
12% |
|
7.9% |
|
16.1% |
|
49'243 |
|
12% |
|
7.0% |
|
4.4% |
Total |
|
448'363 |
|
100% |
|
7.7% |
|
12.4% |
|
416'421 |
|
100% |
|
8.2% |
|
9.1% |
1) in % of total net sales
The net sales by business lines were as follows:
|
|
1 st half 2023 |
|
1 st half 2022 |
||||||||||||
in CHF 1'000 |
|
Net sales |
|
% 1) |
|
Growth in CHF |
|
Growth in local currencies |
|
Net sales |
|
% 1) |
|
Growth in CHF |
|
Growth in local currencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Damper Actuators |
|
212'809 |
|
47% |
|
-0.9% |
|
3.8% |
|
214'749 |
|
52% |
|
4.4% |
|
5.7% |
Control Valves |
|
217'289 |
|
48% |
|
15.7% |
|
20.5% |
|
187'733 |
|
45% |
|
10.9% |
|
11.1% |
Sensors and Meters |
|
18'266 |
|
4% |
|
31.0% |
|
38.1% |
|
13'939 |
|
3% |
|
42.1% |
|
43.3% |
Total |
|
448'363 |
|
100% |
|
7.7% |
|
12.4% |
|
416'421 |
|
100% |
|
8.2% |
|
9.1% |
1) in % of total net sales
Overall, movements in exchange rates had an effect of -4.8 percentage points on net sales (first half 2022: -0.8 percentage points).
3 Financial Instruments
|
|
Carrying amounts |
||
in CHF 1'000 |
|
June 30, 2023 |
|
December 31, 2022 |
|
|
|
|
|
Financial assets held to collect measured at amortized cost |
|
|
|
|
Cash and cash equivalents |
|
67'757 |
|
86'780 |
Term deposits 1) |
|
- |
|
25'000 |
Trade receivables |
|
137'625 |
|
110'418 |
Other receivables |
|
1'018 |
|
860 |
Financial assets |
|
1'264 |
|
1'626 |
Total |
|
207'664 |
|
224'684 |
|
|
|
|
|
Financial assets measured at fair value through OCI |
|
|
|
|
Investments 2) 4) |
|
2'774 |
|
2'774 |
Total |
|
2'774 |
|
2'774 |
|
|
|
|
|
Financial assets measured at fair value through profit and loss |
|
|
|
|
Investments 2) 4) |
|
2'401 |
|
2'401 |
Derivative financial instruments 3) |
|
274 |
|
1'305 |
Total |
|
2'675 |
|
3'705 |
|
|
|
|
|
Financial liabilities measured at amortized cost |
|
|
|
|
Trade payables |
|
31'467 |
|
26'390 |
Current financial liabilities |
|
12'603 |
|
3'495 |
Non-current financial liabilities |
|
7'488 |
|
7'977 |
Other liabilities and accrued expenses qualifying as financial instruments |
|
36'339 |
|
38'732 |
Total |
|
87'897 |
|
76'595 |
|
|
|
|
|
Financial liabilities measured at fair value through profit and loss |
|
|
|
|
Derivative financial instruments 3) |
|
452 |
|
231 |
Total |
|
452 |
|
231 |
1) Term deposits are presented within "other current assets" as of December 31, 2022 in the primary statement.
2) Measured at fair values that are calculated based on factors that are not observable market data (level 3).
3) Measured at fair values that are calculated based on observable market data (level 2).
4) Investments are presented within "non-current financial assets" in the primary statement.
In the first half of 2023, Belimo utilized committed credit lines in the amount of CHF 60.2 million to cover short-term financing needs (2022: no use of credit lines). Thereof, CHF 50.7 million have been repaid in the reporting period (first half 2022: zero). As of June 30, 2023, CHF 9.0 million were outstanding and reported in current financial liabilities (December 31, 2022: none).
For financial assets and financial liabilities not measured at fair value in the table above (excluding lease liabilities), the carrying amount is a reasonable approximation of fair value. In accordance with IFRS, the fair value of the lease liabilities is neither calculated nor disclosed.
The Group did not perform any quantitative sensitivity analysis as at June 30, 2023 and at December 31, 2022 for the financial instruments measured at fair value, as they are considered to be immaterial.
4 Provisions
in CHF 1'000 |
|
Warranties |
|
Others |
|
Total 2023 |
|
Warranties |
|
Others |
|
Total 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
As at January 1 |
|
5'100 |
|
2'685 |
|
7'785 |
|
5'652 |
|
4'804 |
|
10'457 |
Increase |
|
1'717 |
|
3'693 |
|
5'410 |
|
2'846 |
|
4'192 |
|
7'038 |
Utilization |
|
-1'161 |
|
-2'308 |
|
-3'469 |
|
-2'996 |
|
-5'623 |
|
-8'619 |
Reversals |
|
-186 |
|
-100 |
|
-286 |
|
-402 |
|
-692 |
|
-1'094 |
Translation differences |
|
- |
|
-7 |
|
-7 |
|
- |
|
3 |
|
3 |
As at June 30 / December 31 |
|
5'470 |
|
3'963 |
|
9'434 |
|
5'100 |
|
2'685 |
|
7'785 |
|
|
|
|
|
|
|
|
|
|
|
|
|
of which current provisions |
|
4'511 |
|
3'963 |
|
8'475 |
|
4'170 |
|
2'685 |
|
6'855 |
of which non-current provisions |
|
959 |
|
- |
|
959 |
|
930 |
|
- |
|
930 |
Provisions for warranties were calculated considering experienced returns in the past as well as current sales developments. They generally cover product and replacement costs for a warranty period of five years. Product liability incidents with property, plant and equipment damages were considered separately on a case-by-case basis.
Other provisions mainly included expected costs for legal litigations and for non-income tax risks.
5 Share Capital / Dividend
As per the resolution of the Annual General Meeting of BELIMO Holding AG held on March 27, 2023, a dividend of CHF 8.50 per registered share (2022: CHF 8.50) was paid out on March 31, 2023. In total, a dividend payment of CHF 104.5 million (2022: CHF 104.5 million) was made.
6 Foreign Exchange Rates
The consolidated financial statements are based on the following closing and average exchange rates (rounded) for the main currencies:
|
|
Closing rates |
|
Average rates |
||||
in CHF |
|
June 30, 2023 |
|
December 31, 2022 |
|
1 st half 2023 |
|
1 st half 2022 |
|
|
|
|
|
|
|
|
|
CAD |
|
0.68 |
|
0.68 |
|
0.68 |
|
0.74 |
CNY |
|
0.12 |
|
0.13 |
|
0.13 |
|
0.15 |
EUR |
|
0.98 |
|
0.98 |
|
0.99 |
|
1.04 |
PLN |
|
0.22 |
|
0.21 |
|
0.21 |
|
0.22 |
USD |
|
0.90 |
|
0.92 |
|
0.92 |
|
0.94 |
7 Events after the Reporting Date
On July 21, 2023, the Board of Directors of BELIMO Holding AG approved the present interim consolidated financial statements for release. As of this date, no material events after the reporting date have occurred.