1 Performance
This chapter sets out information on the performance of the operating segments of Belimo in the reporting year. It also provides details on operating expenses, personnel expenses as well as employee benefits.
1.1 Segment Reporting / Revenue Recognition
Changes in Segment Reporting
As of April 2022, the reportable operating segment “Europe” has been renamed to “Europe, Middle East & Africa” (EMEA). The region of “EMEA” is the same as of the former segment “Europe”. In this regard, no reclassification or restatement was necessary. Furthermore, Belimo changed the internal presentation of other operating income, which is now reported within the corresponding segment.
During 2022, the internal sales reporting to the Chief Operating Decision Maker has been changed. Net sales by application are newly reported as damper actuators, control valves, and sensors and meters. Comparative figures have been adjusted accordingly.
Segment Information
Belimo has four reportable operating segments, which performed as follows:
in CHF 1'000 |
|
EMEA |
|
Americas |
|
Asia Pacific |
|
Shared Services |
|
Elimination |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales – Third parties |
|
367'902 |
|
368'261 |
|
110'737 |
|
- |
|
- |
|
846'900 |
Operating expenses |
|
-55'981 |
|
-49'043 |
|
-18'866 |
|
-219'427 |
|
17'896 |
|
-325'421 |
Other operating income |
|
803 |
|
- |
|
836 |
|
38'451 |
|
-32'804 |
|
7'286 |
Depreciation and amortization |
|
-4'391 |
|
-4'662 |
|
-3'624 |
|
-23'993 |
|
- |
|
-36'670 |
Segment profit |
|
308'333 |
|
314'556 |
|
89'084 |
|
-204'969 |
|
-14'908 |
|
492'095 |
Unallocated material expenses |
|
|
|
|
|
|
|
|
|
|
|
-364'353 |
Unallocated changes in inventories |
|
|
|
|
|
|
|
|
|
|
|
24'621 |
Unallocated financial result |
|
|
|
|
|
|
|
|
|
|
|
-4'854 |
Earnings before taxes (EBT) |
|
|
|
|
|
|
|
|
|
|
|
147'509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash effective investments in property, plant and equipment and intangible assets |
|
3'876 |
|
9'740 |
|
5'197 |
|
35'885 |
|
- |
|
54'698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
in CHF 1'000 |
|
EMEA |
|
Americas |
|
Asia Pacific |
|
Shared Services |
|
Elimination |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales – Third parties |
|
375'556 |
|
291'387 |
|
98'400 |
|
- |
|
- |
|
765'343 |
Operating expenses |
|
-47'944 |
|
-39'921 |
|
-19'562 |
|
-189'013 |
|
12'684 |
|
-283'757 |
Other operating income |
|
- |
|
- |
|
- |
|
2'252 |
|
- |
|
2'252 |
Depreciation and amortization |
|
-3'424 |
|
-4'707 |
|
-1'928 |
|
-22'972 |
|
- |
|
-33'032 |
Segment profit |
|
324'187 |
|
246'758 |
|
76'910 |
|
-209'734 |
|
12'684 |
|
450'806 |
Unallocated material expenses |
|
|
|
|
|
|
|
|
|
|
|
-311'504 |
Unallocated changes in inventories |
|
|
|
|
|
|
|
|
|
|
|
4'695 |
Unallocated other operating income |
|
|
|
|
|
|
|
|
|
|
|
1'367 |
Unallocated financial result |
|
|
|
|
|
|
|
|
|
|
|
-1'983 |
Earnings before taxes (EBT) |
|
|
|
|
|
|
|
|
|
|
|
143'380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash effective investments in property, plant and equipment and intangible assets |
|
2'186 |
|
1'121 |
|
18'174 |
|
25'244 |
|
- |
|
46'725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet as at December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables – Third parties |
|
39'155 |
|
41'565 |
|
17'479 |
|
- |
|
- |
|
98'199 |
Trade receivables – Group companies |
|
19'940 |
|
1 |
|
128 |
|
- |
|
-20'069 |
|
- |
Property, plant and equipment and intangible assets |
|
10'715 |
|
39'508 |
|
25'787 |
|
143'233 |
|
- |
|
219'242 |
Unallocated assets |
|
|
|
|
|
|
|
|
|
|
|
325'230 |
Total assets |
|
|
|
|
|
|
|
|
|
|
|
642'671 |
In property, plant and equipment, the service and logistics center in Großröhrsdorf (Germany) was reclassified from “Shared Services“ to “EMEA” at the beginning of 2022.
Sales development compared to the previous year in the market regions was as follows:
|
|
2022 |
|
2021 |
||||||||||||
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 |
|
367'902 |
|
43% |
|
-2.0% |
|
4.7% |
|
375'556 |
|
49% |
|
16.5% |
|
15.9% |
Americas |
|
368'261 |
|
43% |
|
26.4% |
|
21.3% |
|
291'387 |
|
38% |
|
14.8% |
|
18.1% |
Asia Pacific |
|
110'737 |
|
13% |
|
12.5% |
|
11.4% |
|
98'400 |
|
13% |
|
15.7% |
|
14.4% |
Total |
|
846'900 |
|
100% |
|
10.7% |
|
11.9% |
|
765'343 |
|
100% |
|
15.7% |
|
16.6% |
1) in % of total net sales
Overall, movements in exchange rates had an effect of -1.2 percentage points on net sales (2021: -0.9 percentage points). Approximately 39% of net sales were denominated in US dollar, 28% in euro, 7% in Swiss franc and 26% in other currencies (2021: 34% in US dollar, 31% in euro, 9% in Swiss franc and 26% in other currencies).
The net sales by application were as follows:
|
|
2022 |
|
2021 |
||||||||||||
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 |
|
423'803 |
|
50% |
|
4.6% |
|
6.6% |
|
405'074 |
|
53% |
|
13.7% |
|
14.3% |
Control Valves |
|
393'492 |
|
46% |
|
16.2% |
|
16.5% |
|
338'547 |
|
44% |
|
16.5% |
|
17.6% |
Sensors and Meters |
|
29'605 |
|
3% |
|
36.3% |
|
38.5% |
|
21'722 |
|
3% |
|
52.1% |
|
52.6% |
Total |
|
846'900 |
|
100% |
|
10.7% |
|
11.9% |
|
765'343 |
|
100% |
|
15.7% |
|
16.6% |
1) in % of total net sales
The following table shows information on geographic regions:
|
|
Net sales to third parties |
|
Property, plant and equipment, intangible assets |
||||||||||||
in CHF 1'000 |
|
2022 |
|
% 1) |
|
2021 |
|
% 1) |
|
December 31, 2022 |
|
% 2) |
|
December 31, 2021 |
|
% 2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Germany |
|
78'235 |
|
9% |
|
78'400 |
|
10% |
|
16'233 |
|
7% |
|
15'629 |
|
7% |
Central Eastern Europe |
|
58'472 |
|
7% |
|
57'135 |
|
7% |
|
175 |
|
- |
|
254 |
|
- |
Italy |
|
26'869 |
|
3% |
|
26'259 |
|
3% |
|
1'791 |
|
1% |
|
1'747 |
|
1% |
Switzerland |
|
25'656 |
|
3% |
|
22'130 |
|
3% |
|
129'561 |
|
54% |
|
116'340 |
|
53% |
France |
|
25'175 |
|
3% |
|
25'167 |
|
3% |
|
489 |
|
- |
|
671 |
|
- |
Others |
|
153'494 |
|
18% |
|
166'464 |
|
22% |
|
9'274 |
|
4% |
|
7'887 |
|
4% |
EMEA |
|
367'902 |
|
43% |
|
375'556 |
|
49% |
|
157'524 |
|
66% |
|
142'529 |
|
65% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USA |
|
290'308 |
|
34% |
|
226'203 |
|
30% |
|
53'088 |
|
22% |
|
47'606 |
|
22% |
Canada |
|
66'034 |
|
8% |
|
56'329 |
|
7% |
|
2'222 |
|
1% |
|
2'664 |
|
1% |
Others |
|
11'919 |
|
1% |
|
8'855 |
|
1% |
|
71 |
|
- |
|
90 |
|
- |
Americas |
|
368'261 |
|
43% |
|
291'387 |
|
38% |
|
55'382 |
|
23% |
|
50'361 |
|
23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China |
|
54'983 |
|
6% |
|
53'667 |
|
7% |
|
14'068 |
|
6% |
|
16'217 |
|
7% |
Others |
|
55'755 |
|
7% |
|
44'733 |
|
6% |
|
12'374 |
|
5% |
|
10'137 |
|
5% |
Asia Pacific |
|
110'737 |
|
13% |
|
98'400 |
|
13% |
|
26'442 |
|
11% |
|
26'353 |
|
12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
846'900 |
|
100% |
|
765'343 |
|
100% |
|
239'348 |
|
100% |
|
219'242 |
|
100% |
1) in % of total net sales
2) in % of total property, plant and equipment and intangible assets
Belimo develops, produces, and distributes innovative damper actuator, control valve, and sensor and meter solutions for heating, ventilation, and air conditioning systems. All products are made from comparable materials and manufactured using similar processes.
The Group has four reportable operating segments, which constitute its strategic divisions. With a view to maintaining a market presence near its customers, the three geographical strategic Group divisions “EMEA”, “Americas”, and “Asia Pacific” are run by regional managers. The organization of the strategic Group division “Shared Services” is subdivided and managed mainly centrally as a cost center by the Swiss company. No sales are therefore allocated to this segment.
The activities of the reportable segments are as follows:
- EMEA, Americas, Asia Pacific: Distribution and sale of Belimo products in the respective market region.
- Shared Services: Research and development activities, production, logistics, customizing, the functions finance and administration, group strategy and group brand management as well as the expenses for the Executive Committee, and the Board of Directors.
The performance of the geographic segments is measured using the cost-sales ratio (operating expenses, depreciation, and amortization as a percentage of sales). Material expenses cannot be reliably allocated to the segments due to the Group’s principal structure. As a result of the group-wide application of a principal structure, the central production and sales company in Switzerland is the main risk carrier. The opportunities and risks of the sales companies are limited to their local market risk.
With regard to segment assets, only trade receivables, property, plant and equipment as well as intangible assets are allocated. Liabilities are only reported in full in the internal financial reporting and are not allocated to the reportable segments.
The reportable operating segments are determined using the management approach, which means that external segment reporting is based on the Group’s internal organization and management structure, as well as the internal financial reporting to the Chief Operating Decision Maker – the Board of Directors of BELIMO Holding AG.
Sales are measured net of sales tax, credits for returns, and discounts, and are recognized when control of the goods transfers to the customer. Due to the current business model, the performance obligations are satisfied at a point in time. Generally, sales are recognized upon shipment or upon delivery, as defined in the general terms and conditions and in compliance with generally accepted incoterms. Performance obligations in contracts with customers have a duration of one year or less. Warranty conditions provide a customer solely with assurance that the related product complies with agreed-upon specifications. Consequently, the accounting for the warranty is in accordance with IAS 37 Provisions, Contingent Liabilities and Contingent Assets. Payment terms are adapted to local market conditions. For the majority of revenue, payment terms of 1 to 60 days are applied.
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.
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 |
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% |
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.
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.
1.3 Other Operating Income / Expenses
in CHF 1'000 |
|
2022 |
|
2021 |
|
|
|
|
|
Travel and representation |
|
-8'733 |
|
-4'173 |
Rental and maintenance |
|
-7'310 |
|
-6'142 |
Consulting |
|
-16'094 |
|
-14'705 |
Marketing |
|
-9'531 |
|
-6'158 |
IT |
|
-10'307 |
|
-8'538 |
External research and development |
|
-16'345 |
|
-14'656 |
Freight and packaging material |
|
-14'550 |
|
-10'527 |
Warranty |
|
-2'486 |
|
-5'343 |
Miscellaneous expenses |
|
-7'564 |
|
-6'427 |
Total other operating expenses |
|
-92'919 |
|
-76'670 |
|
|
|
|
|
Own work capitalized |
|
5'019 |
|
2'252 |
Other income |
|
2'267 |
|
1'367 |
Total other operating income |
|
7'286 |
|
3'619 |
|
|
|
|
|
Total |
|
-85'633 |
|
-73'051 |
Research and development costs of CHF 62.1 million (2021: CHF 56.0 million) are included mainly in personnel and in external research and development expenses, of which CHF 5.0 million (2021: CHF 2.3 million) were capitalized. Miscellaneous expenses include expenses for insurance, office supplies as well as changes in allowances for doubtful trade receivables.
Other income included government subsidies in the amount of CHF 0.6 million (2021: CHF 0.4 million).