1.2 Personnel Expenses

As at December 31, 2022, Belimo had 2‘163 (2021: 1‘921) full-time equivalent employees, of whom 890 (2021: 840) were located in Switzerland. 

in CHF 1'000

 

2022

 

2021

 

 

 

 

 

Wages and salaries

 

-177'721

 

-160'176

Expenses for share-based payments

 

-1'172

 

-1'570

Social security contributions

 

-24'471

 

-21'798

Defined benefit expenses

 

-9'180

 

-9'672

Defined contribution expenses

 

-5'920

 

-4'768

Other personnel expenses

 

-14'037

 

-9'103

Total

 

-232'502

 

-207'087

Other personnel expenses comprised costs of staff recruitment, training and development as well as external staff costs.

Share-based Payments

The employee share purchase plan granted eligible employees in Switzerland, Germany, Canada, the United States, Hong Kong, and China the option of purchasing Belimo shares up to a maximum of 20% of their variable remuneration or between one and ten shares. For the members of the Executive Committee, the mandatory contribution to the employee share purchase plan amounted to 40% of the variable remuneration paid in December 2022, with the option to voluntarily further participate up to 100% of the variable remuneration paid in December 2022. The employee share purchase plan did not change compared to the previous year.

The relevant parameter for share-based payments were as follows:

 

 

 

 

2022

 

2021

 

 

 

 

 

 

 

Number of shares granted

 

Number

 

8'972

 

8'972

Share price at grant date

 

in CHF

 

435.50

 

535.00

Fair value of share-based payment element at grant date

 

in CHF

 

130.65

 

160.50

 

 

 

 

 

 

 

Cash contribution share-based payments

 

in CHF 1'000

 

661

 

1'036

Deferred compensation share-based payments 1)

 

in CHF 1'000

 

2'074

 

2'324

Total contribution by employees

 

in CHF 1'000

 

2'735

 

3'360

 

 

 

 

 

 

 

Expenses for share-based payments

 

in CHF 1'000

 

1'172

 

1'570

1) Employee contribution settled through salary deductions, treated in the cash flow statement as non-cash transaction.

Accounting Policies - Share-based Payments

The share purchase plan gives the employees of Belimo (including members of the Executive Committee) an opportunity to purchase shares of BELIMO Holding AG at preferential conditions. These shares are subject to a restriction period of three years.

The share-based payment transactions are classified as equity-settled share-based payments within IFRS 2. The cost of equity-settled transactions is measured with reference to the fair value at the date on which they are granted. The fair value is determined indirectly, based on observable market prices of the shares of BELIMO Holding AG, reduced by the contribution of the employee. Upon transfer of the shares, the employee will have full shareholder rights (including voting and dividend rights) and as such, the restriction period has no impact on the fair value. The fair value is not subsequently re-measured after the grant date. The purchase price per share shall generally be equivalent to 70% of the lower of the average closing price one month before the purchase date or the closing price at the purchase date of BELIMO Holding AG shares at the SIX Swiss Exchange.

The shares are granted with the final approval of the execution of the share-based payment transactions by the Board of Directors close before or at the purchase date. The Board of Directors may amend, suspend or terminate the employee share purchase plan at any time in any respect the Board of Directors deems necessary or advisable. No purchase rights may be granted under the employee share purchase plan while the employee share purchase plan is suspended or after it is terminated. The plan includes a vesting condition (service condition between the grant date and the purchase date), but no option features.

Non-current Employee Benefits

Non-current employee benefits contain post-employment benefits and other long-term employee benefits. The only significant post-employment defined benefit plans exist in Switzerland. The employees in Switzerland are insured under the Belimo pension plan against the risks of old age, death, or disability.
Other long-term employee benefits mainly include jubilee provisions.

in CHF 1'000

 

December 31, 2022

 

December 31, 2021

 

 

 

 

 

Other long-term employee benefits

 

5'168

 

5'380

Non-current employee benefit liabilities

 

5'168

 

5'380

Pension Plan

Swiss pension schemes are governed by the Swiss Federal Law on Occupational Retirement, Survivors‘ and Disability Pension Plans (BVG) and their implementing regulations. The BVG defines the minimum insured salary, the minimum retirement credits, as well as the interest rate applied to these credits and the conversion rate. Based on these legal provisions and the plan structure, the employer is exposed to actuarial risks such as investment risk, interest rate risk and the risk of disability, as well as the risk of longevity. The employee and employer contributions are defined by the Board of Trustees of the foundation. In the event of statutory underfunding, measures for its elimination must be taken. Possible measures could be an adjustment to the conversion rate or restructuring contributions from both the employer and the employees.

The Swiss pension plan is organized via an autonomous foundation. The plan is classified as a defined benefit plan in accordance with IAS 19 and as a defined contribution plan in accordance with the BVG. The most senior management body is the Board of Trustees, which is composed of an equal number of employee and employer representatives. It is legally obliged to act in the interests of the plan participants. The Board of Trustees is responsible for defining the investment strategy, effecting changes to the post­-employment benefit plan regulations, and determining the funding of pension plan benefits. The investment strategy is reviewed at least once a year.

Employer contributions to the pension scheme are defined in the applicable regulations as a fixed percentage of the insured salaries and include both savings and risk components. Retirement benefits are determined on the basis of the retirement savings capital held at the time of retirement. The insured individual can choose between a life­long annuity and a lump sum payment. The annuity is calculated by multiplying the retirement savings capital by the conversion rate as defined in the regulations. The annual retirement contributions and interest thereon are credited to the retirement savings capital. When employees leave the Company, their retirement savings capital is transferred to the pension scheme of the new employer or to a vested benefits account.

An additional post-employment benefit plan at a collective foundation in Switzerland exists for employees of BELIMO Automation AG with an exceeding annual income of CHF 250‘000.

Development

In the reporting year, there were no amendments to the plan. For the additional post-employment benefit plan of BELIMO Automation AG at Sammelstiftung Vita Select (1e plan), it was decided to transfer all risks to the beneficiaries and collective fund in the financial year 2021. The pension plan was therefore classified as a defined contribution plan under IAS 19. The effects of the amendment to the pension plan resulted in a net gain on settlement of CHF 0.7 million recognized in 2021. The plan modification was applicable as of February 1, 2022.

The movements in the net defined benefit asset/liability were as follows:

 

 

2022

 

2021

in CHF 1'000

 

Defined benefit obligations

 

Fair value of plan assets

 

Asset ceiling

 

Net defined benefit asset/ (liability)

 

Defined benefit obligations

 

Fair value of plan assets

 

Asset ceiling

 

Net defined benefit asset/ (liability)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at January 1

 

-327'061

 

362'997

 

-35'936

 

-

 

-325'220

 

327'770

 

-

 

2'550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Movements included in the income statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current service costs

 

-9'180

 

 

 

 

 

-9'180

 

-10'380

 

 

 

 

 

-10'380

Gains and losses on settlement (net)

 

-

 

-

 

 

 

-

 

5'499

 

-4'791

 

 

 

708

Interest result (net)

 

-1'170

 

1'300

 

-126

 

4

 

-333

 

336

 

 

 

3

Total movements included in the income statement

 

-10'351

 

1'300

 

-126

 

-9'176

 

-5'214

 

-4'455

 

-

 

-9'669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Movements included in other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in demographic assumptions

 

-

 

 

 

 

 

-

 

14'392

 

 

 

 

 

14'392

Change in financial assumptions

 

73'604

 

 

 

 

 

73'604

 

8'698

 

 

 

 

 

8'698

Experience adjustments

 

-17'110

 

 

 

 

 

-17'110

 

-14'236

 

 

 

 

 

-14'236

Return on plan assets (excluding interest income)

 

 

 

-61'284

 

 

 

-61'284

 

 

 

23'515

 

 

 

23'515

Change in asset ceiling (excluding interest expense)

 

 

 

 

 

2'497

 

2'497

 

 

 

 

 

-35'936

 

-35'936

Total movements included in other comprehensive income

 

56'494

 

-61'284

 

2'497

 

-2'293

 

8'855

 

23'515

 

-35'936

 

-3'566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other movements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employer contributions

 

 

 

11'469

 

 

 

11'469

 

 

 

10'685

 

 

 

10'685

Employee contributions

 

-8'332

 

8'332

 

 

 

-

 

-7'797

 

7'797

 

 

 

-

Benefits paid from plan assets

 

2'719

 

-2'719

 

 

 

-

 

2'315

 

-2'315

 

 

 

-

Total other movements

 

-5'613

 

17'082

 

-

 

11'469

 

-5'482

 

16'167

 

-

 

10'685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31

 

-286'531

 

320'094

 

-33'565

 

-

 

-327'061

 

362'997

 

-35'936

 

-

In 2022, the return on plan assets (including interest income) of CHF -60.0 million (2021: CHF 23.9 million), an actuarial gain on the defined benefit obligation of CHF 56.5 million (2021: Gain of CHF 8.9 million), as well as other movements of CHF 1.1 million (2021: CHF 0.7 million) led to a total surplus of CHF 33.6 million (2021: Surplus of CHF 35.9 million). The asset ceiling, being the economic benefits available in the form of reduction in future contribution to the Swiss pension plan, was zero in the reporting period (2021: zero). Therefore, the surplus was not recognized as a non-­current asset as at December 31, 2022 and 2021. 

There are no significant unfunded plans in the reporting period (2021: none).

The weighted average duration of the defined benefit obligations is 12.0 years (2021: 14.7 years). The expected employer contributions for 2023 amount to CHF 11.3 million.

Investment Portfolio

The major categories of plan assets were as follows:

 

 

December 31, 2022

 

December 31, 2021

 

 

 

 

 

Bonds

 

39.9%

 

38.2%

Shares

 

35.3%

 

37.2%

Real estate

 

24.0%

 

23.9%

Cash and cash equivalents

 

0.8%

 

0.7%

Total

 

100.0%

 

100.0%

The shares and bonds have quoted market prices on an active market. Real estate includes nationally and internationally listed real estate funds investing in residential and office properties. The investment strategy ensures the availability of liquidity at all times. The Group does not use any pension scheme assets.

Actuarial Assumptions and Sensitivity Analysis

In 2021, Belimo changed the basic probabilities used within the demographic assumptions to BVG 2020 for the Swiss pension plan. Life expectancy assumptions are arrived at through a projection of future mortality improvements in accordance with the Continuous Mortality Investigation Model (CMI). The computations are made with a future long-term mortality improvement rate of 1.25% (2021: 1.25%). The following principal actuarial assumptions were applied:

 

 

December 31, 2022

 

December 31, 2021

 

 

 

 

 

Discount rate

 

2.30%

 

0.35%

Interest rate used in projecting retirement benefits

 

1.50%

 

1.00%

Expected salary increases

 

1.50%

 

1.50%

Mortality tables

 

BVG 2020 GT–CMI

 

BVG 2020 GT–CMI

Long-term rate of mortality improvement

 

1.25%

 

1.25%

Life expectancy as at age of 65 in years:

 

 

 

 

Active employees (female/male)

 

25.21/23.46

 

25.04/23.41

Pensioners (female/male)

 

23.55/21.83

 

23.47/21.80

The following sensitivity analysis shows the impact of a reasonably possible change in the principal actuarial assumptions on the present value of the defined benefit obligations at the reporting date. Each change was analyzed separately. Interdependencies were not considered.

 

 

December 31, 2022

 

December 31, 2021

 

 

 

 

 

Increase (+)/decrease (-) of the present value of defined benefit obligations

 

 

 

 

 

 

 

 

 

Discount rate

 

 

 

 

Increase by 25 basis points

 

-2.2%

 

-3.5%

Decrease by 25 basis points

 

3.0%

 

3.8%

 

 

 

 

 

Interest rate used in projecting retirement benefits

 

 

 

 

Increase by 25 basis points

 

1.2%

 

1.4%

Decrease by 25 basis points

 

-1.1%

 

-1.3%

 

 

 

 

 

Expected salary increases

 

 

 

 

Increase by 50 basis points

 

0.5%

 

0.7%

Decrease by 50 basis points

 

-0.8%

 

-0.7%

 

 

 

 

 

Life expectancy

 

 

 

 

Increase by 1 year

 

1.6%

 

2.3%

Decrease by 1 year

 

-1.7%

 

-2.3%

Management Assumptions and Estimates

The determination of post-em­ploy­ment retirement benefit obligations re­quires an estimation of the future service periods, the de­vel­op­ment of future salaries and pensions, interest accruing on the employee savings accounts, the timing of contractual pension benefit payments, and the employees’ share of the funding shortfall. This evaluation is made based on prior experience and anticipated future trends. Anticipated future payments are discounted with the yields of Swiss franc-denominated corporate bonds from domestic and foreign issuers quoted on the Swiss Exchange with an AA rating. The discount rates match the anticipated payment maturities of the liabilities.

Accounting Policies - Non-current Employee Benefits

The present value of the defined benefit obligations and the fair value of the plan assets are determined annually by independent actuaries for each plan and are recognized as a net defined benefit asset/liability. The present values of the defined benefit obligations are calculated using the projected unit credit method. The discount rate is based on the interest rate of high-quality corporate bonds in the currency in which the benefits will be paid and with terms approximating to the terms of the related defined benefit obligations.

Defined benefit costs recognized in the income statement include current service costs (service costs in the reporting period), past service costs (gains/losses from plan amendments and curtailments) and gains/losses on settlements. The net interest result (multiplication of the net defined benefit asset/liability and the effect of the asset ceiling with the discount rate) is recognized in the financial result. Remeasurement of the net defined benefit asset/liability, which comprise actuarial gains and losses, the return on plan assets (excluding interest), and the effect of the asset ceiling (excluding interest), are recognized in other comprehensive income and are not reclassified subsequently to the income statement. Asset surpluses are considered only to the extent of possible future reimbursement or reduction of contributions in accordance with IFRIC 14.