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

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

General Information about the Segments

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.

Accounting Policies - Segment Reporting

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.

Accounting Policies - Revenue Recognition

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

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.

1.3 Other Operating Income / Expenses

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).