Semiannual Report 2024

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 2024 have been prepared in accordance with IAS 34 Interim Financial Reporting and should be read in conjunction with the annual consolidated financial statements 2023. In general, the same estimates, assumptions, and judgements as in the annual consolidated financial statements 2023 have been applied. 
However, income taxes were calculated using the expected tax rate for the 2024 financial year. The Belimo Group falls within the scope of the global minimum tax regulations. An evaluation of the potential impact has been conducted using the financial statements from the previous three years. The findings of this assessment indicate that no significant top-up tax liabilities are anticipated in the foreseeable future.
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, 2024 (June 30, 2023: zero).

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 Accounting Policies

The accounting policies applied 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, 2023, except for the adoption of new or amended IFRS® Accounting Standards effective as of January 1, 2024. 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 2024, but do not have an impact on the interim consolidated financial statements of the Group.

1 Change to the Scope of Consolidation

1 Change to the Scope of Consolidation

There were no changes to the scope of consolidation in the first half of 2024 and in 2023.

2 Segment Reporting

2 Segment Reporting

Changes in Segment Reporting

As of January 2024, the accounting and reporting of intragroup transactions has been changed. Intercompany relationships within the reportable operating segment "Shared Services" are now fully consolidated within the segment. Comparative figures have been re-presented 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, 2024 and 2023:

in CHF 1'000

 

EMEA

 

Americas

 

Asia Pacific

 

Shared Services

 

Elimination

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

1 st half 2024

 

 

 

 

 

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

 

 

 

 

 

 

Net sales – Third parties

 

199'621

 

219'212

 

54'699

 

-

 

-

 

473'533

Operating expenses

 

-31'279

 

-27'910

 

-9'862

 

-111'366

 

-1

 

-180'419

Other operating income

 

330

 

-

 

101

 

338

 

-

 

769

Depreciation and amortization

 

-2'303

 

-2'807

 

-1'142

 

-11'356

 

-

 

-17'607

Segment profit

 

166'369

 

188'495

 

43'796

 

-122'384

 

-1

 

276'275

Unallocated material expenses

 

 

 

 

 

 

 

 

 

 

 

-185'137

Unallocated changes in inventories

 

 

 

 

 

 

 

 

 

 

 

1'907

Unallocated financial result

 

 

 

 

 

 

 

 

 

 

 

-172

Earnings before taxes (EBT)

 

 

 

 

 

 

 

 

 

 

 

92'873

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash effective investments in property, plant and equipment and in intangible assets

 

3'065

 

447

 

1'702

 

11'205

 

-

 

16'417

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet as at June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables – Third parties

 

64'202

 

69'884

 

18'341

 

-

 

-

 

152'427

Trade receivables – Group companies

 

36'034

 

3'121

 

11

 

-

 

-39'167

 

-

Property, plant and equipment and intangible assets

 

28'820

 

46'111

 

28'420

 

150'103

 

-

 

253'454

Unallocated assets

 

 

 

 

 

 

 

 

 

 

 

273'304

Total assets

 

 

 

 

 

 

 

 

 

 

 

679'185

in CHF 1'000

 

EMEA

 

Americas

 

Asia Pacific

 

Shared Services 1)

 

Elimination 1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

1 st half 2023

 

 

 

 

 

 

 

 

 

 

 

 

Income statement, re-presented

 

 

 

 

 

 

 

 

 

 

 

 

Net sales – Third parties

 

201'855

 

193'397

 

53'111

 

-

 

-

 

448'363

Operating expenses 1)

 

-29'956

 

-24'863

 

-10'013

 

-106'852

 

-3

 

-171'688

Other operating income 1)

 

394

 

-

 

122

 

3'134

 

-6

 

3'644

Depreciation and amortization

 

-2'249

 

-2'106

 

-1'659

 

-11'484

 

-

 

-17'498

Segment profit

 

170'044

 

166'428

 

41'561

 

-115'202

 

-9

 

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 in intangible assets

 

2'430

 

5'056

 

1'015

 

10'192

 

-

 

18'693

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet as at December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables – Third parties

 

44'472

 

49'841

 

16'702

 

-

 

-

 

111'015

Trade receivables – Group companies

 

22'117

 

2'267

 

20

 

-

 

-24'404

 

-

Property, plant and equipment and intangible assets

 

26'433

 

43'641

 

26'773

 

149'795

 

-

 

246'641

Unallocated assets

 

 

 

 

 

 

 

 

 

 

 

304'333

Total assets

 

 

 

 

 

 

 

 

 

 

 

661'989

1) Operating expenses and Other operating income in "Shared Services" and "Elimination" re-presented to reflect the change in 2024 in the reporting to the Chief Operating Decision Maker.

Net sales development compared to the previous period in the market regions was as follows:

 

 

1 st half 2024

 

1 st half 2023

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

 

199'621

 

42%

 

-1.1%

 

2.0%

 

201'855

 

45%

 

4.1%

 

9.3%

Americas

 

219'212

 

46%

 

13.3%

 

17.6%

 

193'397

 

43%

 

11.6%

 

14.9%

Asia Pacific

 

54'699

 

12%

 

3.0%

 

9.9%

 

53'111

 

12%

 

7.9%

 

16.1%

Total

 

473'533

 

100%

 

5.6%

 

9.7%

 

448'363

 

100%

 

7.7%

 

12.4%

1) in % of total net sales

Net sales by business line was as follows:

 

 

1 st half 2024

 

1 st half 2023

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

 

216'881

 

46%

 

1.9%

 

5.8%

 

212'809

 

47%

 

-0.9%

 

3.8%

Control Valves

 

234'144

 

49%

 

7.8%

 

11.9%

 

217'289

 

48%

 

15.7%

 

20.5%

Sensors and Meters

 

22'507

 

5%

 

23.2%

 

28.6%

 

18'266

 

4%

 

31.0%

 

38.1%

Total

 

473'533

 

100%

 

5.6%

 

9.7%

 

448'363

 

100%

 

7.7%

 

12.4%

1) in % of total net sales

Overall, movements in exchange rates had an effect of -4.1 percentage points on net sales growth (first half 2023: -4.8 percentage points).

3 Property, Plant and Equipment

3 Property, Plant and Equipment

in CHF 1'000

 

Land, buildings

 

Tools, machinery

 

Furniture, fixtures, movable equipment

 

Advance payments, assets under con-struction

 

Total

 

 

 

 

 

 

 

 

 

 

 

Costs

 

 

 

 

 

 

 

 

 

 

As at January 1, 2023

 

262'820

 

143'667

 

32'229

 

18'595

 

457'312

Additions

 

10'653

 

8'394

 

5'022

 

20'758

 

44'827

Disposals

 

-3'949

 

-421

 

-1'974

 

-

 

-6'344

Reclassifications

 

9'755

 

7'493

 

431

 

-17'680

 

-

Translation differences

 

-11'463

 

-2'919

 

-1'945

 

-820

 

-17'147

As at December 31, 2023

 

267'816

 

156'215

 

33'763

 

20'854

 

478'647

Additions

 

3'029

 

2'769

 

1'899

 

8'388

 

16'085

Disposals

 

-1'371

 

-14

 

-1'698

 

-

 

-3'082

Reclassifications

 

26

 

1'893

 

195

 

-2'114

 

-

Translation differences

 

7'691

 

2'087

 

1'250

 

413

 

11'441

As at June 30, 2024

 

277'192

 

162'949

 

35'409

 

27'541

 

503'091

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

 

As at January 1, 2023

 

-99'334

 

-118'190

 

-22'781

 

 

 

-240'304

Depreciation

 

-13'155

 

-11'155

 

-4'163

 

 

 

-28'474

Disposals

 

3'929

 

420

 

1'898

 

 

 

6'247

Translation differences

 

3'673

 

2'187

 

1'297

 

 

 

7'158

As at December 31, 2023

 

-104'887

 

-126'737

 

-23'749

 

 

 

-255'373

Depreciation

 

-6'609

 

-5'751

 

-2'161

 

 

 

-14'521

Disposals

 

1'370

 

12

 

1'631

 

 

 

3'013

Translation differences

 

-2'617

 

-1'583

 

-825

 

 

 

-5'024

As at June 30, 2024

 

-112'743

 

-134'059

 

-25'104

 

 

 

-271'905

 

 

 

 

 

 

 

 

 

 

 

Carrying amounts

 

 

 

 

 

 

 

 

 

 

As at January 1, 2023

 

163'486

 

25'477

 

9'448

 

18'595

 

217'007

As at December 31, 2023

 

162'929

 

29'477

 

10'014

 

20'854

 

223'274

As at June 30, 2024

 

164'449

 

28'891

 

10'305

 

27'541

 

231'186

The additions consisted of:

in CHF 1'000

 

1 st half 2024

 

1 st half 2023

 

 

 

 

 

Cash effective investments in property, plant and equipment

 

14'422

 

14'626

Non-cash effective additions to the right-of-use-assets

 

3'301

 

2'301

Net change in deferred consideration for investments

 

-1'639

 

-386

Total additions

 

16'085

 

16'541

Commitments for investments in property, plant and equipment amounted to CHF 66.5 million (December 31, 2023: CHF 24.5 million), of which CHF 36.3 million (December 31, 2023: CHF 11.9 million) was in relation to building extension projects in EMEA and Asia Pacific, and CHF 29.2 million for tools and machinery (December 31, 2023: CHF 11.3 million).

4 Financial Instruments

4 Financial Instruments

 

 

Carrying amounts

in CHF 1'000

 

June 30, 2024

 

December 31, 2023

 

 

 

 

 

Financial assets held to collect measured at amortized cost

 

 

 

 

Cash and cash equivalents

 

76'403

 

110'833

Trade receivables

 

152'427

 

111'015

Other receivables

 

665

 

1'575

Other financial assets

 

2'300

 

1'312

Total

 

231'795

 

224'736

 

 

 

 

 

Financial assets measured at fair value through OCI

 

 

 

 

Investments 1) 3)

 

2'711

 

2'524

Total

 

2'711

 

2'524

 

 

 

 

 

Financial assets measured at fair value through profit and loss

 

 

 

 

Investments 1) 3)

 

2'250

 

2'095

Derivative financial instruments 2)

 

201

 

1'914

Total

 

2'451

 

4'009

 

 

 

 

 

Financial liabilities measured at amortized cost

 

 

 

 

Trade payables

 

35'029

 

21'635

Bank loans

 

5'558

 

3'966

Lease liabilities

 

12'383

 

10'606

Other financial liabilities

 

524

 

138

Other liabilities and accrued expenses qualifying as financial instruments

 

36'079

 

36'739

Total

 

89'574

 

73'084

 

 

 

 

 

Financial liabilities measured at fair value through profit and loss

 

 

 

 

Derivative financial instruments 2)

 

519

 

112

Total

 

519

 

112

1) Measured at fair values that are calculated based on factors that are not observable market data (level 3).

2) Measured at fair values that are calculated based on observable market data (level 2).

3) Investments are presented within "non-current financial assets" in the primary statement.

In the first half of 2024, Belimo utilized committed credit lines in the amount of CHF 30.0 million to cover short-term financing needs (first half 2023: use of CHF 60.2 million of committed credit lines). Thereof, CHF 30.0 million has been repaid in the reporting period (first half 2023: CHF 50.7 million).

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 Accounting Standards, 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, 2024 and at December 31, 2023 for the financial instruments measured at fair value, as they are considered to be immaterial.

5 Provisions and Contingent Liabilities

5 Provisions and Contingent Liabilities

 

 

2024

 

2023

in CHF 1'000

 

Warranties

 

Others

 

Total

 

Warranties

 

Others

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

As at January 1

 

4'914

 

3'313

 

8'227

 

5'100

 

2'685

 

7'785

Increase

 

1'496

 

1'230

 

2'726

 

2'405

 

3'973

 

6'378

Utilization

 

-1'787

 

-

 

-1'787

 

-2'405

 

-2'308

 

-4'713

Reversals

 

-

 

-

 

-

 

-186

 

-1'020

 

-1'206

Translation differences

 

-

 

11

 

11

 

-

 

-17

 

-17

As at June 30 / December 31

 

4'623

 

4'554

 

9'177

 

4'914

 

3'313

 

8'227

 

 

 

 

 

 

 

 

 

 

 

 

 

of which current provisions

 

3'690

 

4'554

 

8'244

 

4'052

 

3'313

 

7'365

of which non-current provisions

 

933

 

-

 

933

 

862

 

-

 

862

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 non-income tax risks and for legal litigations.

As at June 30, 2024 and December 31, 2023, there were no contingent liabilities.

6 Share Capital / Dividend

6 Share Capital / Dividend

As per the resolution of the Annual General Meeting of BELIMO Holding AG held on March 25, 2024, a dividend of CHF 8.50 per registered share (2023: CHF 8.50) was paid out on April 2, 2024. In total, a dividend payment of CHF 104.5 million (2023: CHF 104.5 million) was made.

7 Foreign Exchange Rates

7 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, 2024

 

December 31, 2023

 

1 st half 2024

 

1 st half 2023

 

 

 

 

 

 

 

 

 

CAD

 

0.66

 

0.63

 

0.65

 

0.68

CNY

 

0.12

 

0.12

 

0.12

 

0.13

EUR

 

0.96

 

0.93

 

0.96

 

0.99

PLN

 

0.22

 

0.21

 

0.22

 

0.21

USD

 

0.90

 

0.84

 

0.88

 

0.92

8 Events after the Reporting Date

8 Events after the Reporting Date

On July 19, 2024, 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.