Notes to Group Financial Statements
These consolidated financial statements were approved by the Board of Directors on 1 March 2023 and released for publication on 7 March 2023. They are subject to the approval of the shareholders at the Annual General Meeting on 29 March 2023.
The consolidated financial statements of the HUBER+SUHNER Group are based on the individual financial statements of the Group companies and were prepared in accordance with all of the existing guidelines of the accounting and reporting recommendations of Swiss GAAP FER. Unless otherwise stated in the consolidation and accounting policies, the consolidated financial statements have been prepared under the historical cost convention.
Due to rounding, numbers presented throughout this report may not add up precisely to the totals provided. All ratios and deltas are calculated using the underlying amount rather than the presented rounded amount.
The financial year-end date for HUBER+SUHNER AG, all subsidiaries and the Group financial statements is 31 December.
Investments in subsidiaries are included in the Group financial statements as follows:
The consolidated financial statements are prepared in Swiss francs (CHF). CHF is the Group’s presentation currency and, unless stated otherwise, the information is given in CHF 1000 (KCHF).
Foreign currency transactions are translated into the functional currency using the exchange rates at the dates of the respective transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement.
The results and financial position of all the Group entities with a functional currency different from the presentation currency are translated into the presentation currency as follows:
On consolidation, profit and loss are not affected by exchange differences arising from the translation of the net investment in foreign operations and of borrowings and other currency instruments which are designated as hedges of such investments. When a foreign operation is sold, exchange differences that were recorded in equity are recognised in the income statement as part of the gain or loss on disposal.
Cash and cash equivalents include cash on hand, postal and bank accounts, cheques and fixed-term deposits with an original maturity of three months or less. Cash and cash equivalents are stated at nominal value.
Trade receivables and other short-term receivables are valued at nominal value less provision for doubtful trade receivables, if any. Indications for provisions for doubtful trade receivables are substantial financial problems on the customer side, a declaration of bankruptcy or a material delay in payment.
Inventories are stated at the lower of cost and net realisable value. The cost of goods comprises direct material and production costs and related production overheads. Borrowing costs are excluded. Early payment discounts are treated as a deduction of the purchase price. The inventory valuation is based on standard costs; these are verified annually. Slow-moving and obsolete stock that have insufficient inventory turnover are systematically value-adjusted, either partially or fully.
Property, plant and equipment are stated on the balance sheet at the purchased or manufactured cost less accumulated depreciation and impairment. Using the straight-line method, depreciation is charged over the estimated useful lives of the related assets. Investment properties (including undeveloped property) are held for the purposes of rental income and capital gains. They are valued at purchase cost less accumulated depreciation and impairment, and are depreciated over their estimated useful life (20 to 40 years) using the straight-line method. Land is not depreciated. Assets under construction, which are not yet available for use, are depreciated when the asset is in use.
|
|
|
|
Asset category |
|
Useful life in years |
|
|
|
|
|
Land |
|
not depreciated |
|
Buildings |
|
20-40 years |
|
Technical equipment and machinery |
|
5-15 years |
|
Leasehold improvements |
|
5-10 years |
|
Office furniture and fixtures |
|
3-5 years |
|
IT hardware |
|
3-5 years |
|
Other equipment |
|
3-7 years |
|
Acquired computer software and other intangible assets are capitalised on the basis of the costs incurred to acquire and bring the asset to use. These costs are amortised over their estimated useful life (3 to 10 years).
Development costs for software are capitalised on the basis that the asset generates future economic benefits such as revenues or owner-utilisation and that the costs of the asset can be identified reliably. Self-developed intangible assets are not capitalised (including internal costs associated with developing or maintaining computer software).
Acquired rights of land use are capitalised on the basis of the acquisition costs incurred. They are amortised on a straight-line basis for the full term of the rights.
Property, plant and equipment and other long-term assets including intangible assets are reviewed for impairment if events or changes in circumstances have occurred that indicate that the book value cannot be recovered. Assets with a book value above the recoverable amount are deemed impaired and are carried at no more than the recoverable amount. The recoverable amount is the higher of an asset’s fair value less the cost to sell and value in use. To determine the reduction in value, assets are allocated to specific cash-generating units; cash flows for the latter are determined separately.
If there is an indication that the impairment in the prior period no longer exists or has decreased, the carrying amount is, with the exception of goodwill, increased to its recoverable amount and is recognised immediately in the income statement.
Financial assets include securities with a long-term investment horizon where the share in equity is less than 20 %, investments in associates and joint ventures as well as loans, assets from employer contribution reserves, long-term rental deposits and re-insurance of retirement plans. As a general rule, marketable securities are valued at the current market price; in some circumstances, they are valued at the cost of acquisition. Investments in associates and joint ventures are accounted for using the equity method. Loans are valued based on the nominal values less any value adjustments. Assets from employer contribution reserves are valued at their current value; long-term rental deposits are valued at their nominal value and are only discounted if material. Re-insurance of retirement plans is accounted for using an actuarial valuation.
Financial liabilities consist of bank debt and are recognised at nominal value.
Trade payables and other short-term liabilities are recognised at nominal value.
Provisions are made for warranties, personnel expenses, restructuring costs, as well as legal and other miscellaneous operational risks that meet the recognition criteria. They are recognised when the Group has a current legal or constructive obligation as a result of past events and if it is more likely than not that an outflow of resources will be required to settle the obligation and the amount can be reliably estimated.
Warranty provisions are generally measured and recognised based on prior experience. The amount of the provision is measured by the current value of the expected cash outflows insofar as the cash outflow substantially underlies interest effects.
Contingent liabilities and other non-recognisable commitments are valued and disclosed at each balance sheet date. If contingent liabilities and other non-recognisable commitments lead to an outflow of funds without a simultaneous usable inflow of funds, and the outflow of funds is probable and can be measured reliably, a corresponding provision is made.
Companies in the HUBER+SUHNER Group operate employee pension plans in accordance with the regulations of the country where the given company is domiciled.
The economic impact of these pension plans on the HUBER+SUHNER Group is determined annually. For Swiss pension plans, economic benefits and/or economic obligations are determined on the basis of the annual financial statement, which is prepared in accordance with Swiss GAAP FER 26. The economic impact of foreign pension plans is determined according to the methods applied in the given country.
An economic benefit is capitalised if it is permissible and the intention is to use the pension plan funds to cover the company’s future pension expense. An economic obligation is recognised when the conditions for the recognition of a provision are met. Existing employer contribution reserves are recognised as a financial asset. Changes in the economic benefit or the economic obligation are recognised in the income statement as personnel expenses incurred during the reporting period.
Members of the Board of Directors and Executive Group Management are partly compensated in HUBER+SUHNER AG shares. These are issued with a blocking period of at least three years. The allocation of shares is subject to approval by the Annual General Meeting; the valuation of the share-based payment is determined at the grant date (i.e. the date at which the share allocation was approved by the Annual General Meeting). Share-based payment transactions which have not yet been approved by the Annual General Meeting are valued at the year-end share price.
The market value of the shares is fully recognised in equity based on the accruals principle and the one-year vesting period in the accounts of the respective year under review. Any subsequent variances between the year-end share price and the share price at the date of the retroactive approval by the Annual General Meeting are recorded in the income statement of the following year.
HUBER+SUHNER generates revenues mainly from the sale of products and systems. Revenues from these sales are recognised upon delivery to the customer. Depending on the terms of the sales contract, delivery is made when the risks and rewards of the sold products are transferred to the customer or when the service has been performed. Sales are shown as a net amount in the income statement. They represent the total value of invoices to third parties less sales taxes, credits for returns and revenue reductions (primarily rebates and discounts).
The income statement is presented by function, whereby gross profit represents net sales less the cost of goods sold.
Income taxes are accounted for on the basis of the income for the reporting year, less the use of tax losses carried forward, using expected effective (local) tax rates. Income tax receivables and payables outstanding at the balance sheet date are disclosed under other short-term receivables or other short-term liabilities. Deferred income tax is calculated using the liability method for any temporary difference between the carrying amount according to Swiss GAAP FER and the tax basis of assets and liabilities. Deferred income tax is measured at tax rates that are expected to apply to the period when the related deferred income tax asset is realised or the deferred income tax liability is settled, based on tax rates/laws that have been enacted or substantively enacted at the balance sheet date.
Deferred income tax assets are recognised only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be offset.
Deferred income tax is provided for temporary differences on investments in subsidiaries and associates, except when the Group can control the timing of the reversal of the temporary difference or the reversal is not probable in the foreseeable future.
Alternative Performance Measures are key figures not defined by Swiss GAAP FER. HUBER+SUHNER uses alternative performance measures as guidance parameters for both internal and external reporting to stakeholders. For the definition of Alternative Performance Measures please visit Publications.
Notes to Group Financial Statements — All amounts are in CHF 1000
On 31 October 2022 HUBER+SUHNER acquired Phoenix Dynamics Ltd., a provider of customised, assembled cable solutions, electro-mechanical assemblies, concept design and consulting for the industrial markets in Europe and North America. Based in Staffordshire, UK, Phoenix Dynamics has been active in the aerospace and defense markets for 25 years. The company that also serves customers in industries such as automotive, energy, industrial, marine, medical, rail and security has been renamed in HUBER+SUHNER Phoenix Dynamics Ltd..
At the time of acquisition, the fair values of net assets acquired according to Swiss GAAP FER were as follows:
|
|
|
Effect of acquisition |
|
Fair Value |
|
|
|
Cash and cash equivalents |
|
584 |
Trade receivables |
|
763 |
Other short-term receivables |
|
41 |
Income tax receivable |
|
50 |
Inventories |
|
435 |
Accrued income |
|
197 |
Property, plant and equipment |
|
46 |
Deferred tax asset |
|
51 |
Trade payables |
|
(157) |
Other short-term liabilities |
|
(51) |
Accrued liabilities |
|
(321) |
Acquired net assets |
|
1 638 |
The goodwill from the acquisition of Phoenix Dynamics Ltd., which was offset with equity, is CHF 5.9 million. The total purchase price (including acquisition costs) is CHF 7.5 million. After the deduction for purchased net cash (CHF 0.6 million) and the ouststanding payments (CHF 1.8 million) the net cash outflow is CHF 5.1 million. Phoenix Dynamics Ltd. is reported in the Industry segment.
From the acquisition of ROADMap Systems Ltd., Cambridge, UK, in 2021, the remaining payment of CHF 0.2 million was paid in April 2022.
On 30 April 2021 HUBER+SUHNER acquired ROADMap Systems Ltd., a technology start-up located in Cambridge, UK, through an asset deal. The company is developing the next generation of highly integrated wavelength-selective switch technology and is integrated into the Communication segment. At the time of acquisition, the fair values of net assets acquired according to Swiss GAAP FER were as follows:
|
|
|
Effect of acquisition |
|
Fair Value |
|
|
|
Property, plant and equipment |
|
44 |
Deferred tax asset |
|
230 |
Acquired net assets |
|
274 |
In 2021 the goodwill from the acquisition of ROADMap Systems Ltd., which was offset with equity, was CHF 1.2 million. The total purchase price (including acquisition costs) was CHF 1.5 million. Considering the remaining payment of total CHF 0.3 million, the net cash outflow was CHF 1.2 million in 2021. This business is reported in the Communication segment.
In 2021 the remaining outstanding payment of CHF 0.6 million for the acquisition of Kathrein SE, Germany (acquired in 2019), was fully derecognized as the criteria for deferred payment were not achieved and the goodwill was reduced by CHF 0.5 million (net of taxes) accordingly (see note 20). This business is reported in the Industry segment.
In 2021 a final payment of CHF 0.1 million was made for the acquisition of Inwave Elektronik AG, Reute, Switzerland (acquired in 2017) and the goodwill was reduced by CHF 0.3 million, as the deferred purchase price was CHF 0.4 million. This business is reported in the Industry segment.
A complete list of all Group companies can be found in chapter Group Companies.
The following exchange rates were used for the Group’s main currencies:
|
|
|
|
|
|
|
|
|
|
|
Spot rates for the consolidated balance sheet |
|
Average rates for the consolidated income and cash flow statement |
||||
|
|
31.12.2022 |
|
31.12.2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
1 EUR |
|
0.99 |
|
1.04 |
|
1.00 |
|
1.08 |
1 USD |
|
0.93 |
|
0.92 |
|
0.95 |
|
0.92 |
100 CNY |
|
13.29 |
|
14.42 |
|
14.10 |
|
14.21 |
1 GBP |
|
1.12 |
|
1.23 |
|
1.17 |
|
1.26 |
100 INR |
|
1.12 |
|
1.23 |
|
1.21 |
|
1.24 |
1 PLN |
|
0.21 |
|
0.23 |
|
0.21 |
|
0.24 |
1 HKD |
|
0.12 |
|
0.12 |
|
0.12 |
|
0.12 |
1 AUD |
|
0.63 |
|
0.66 |
|
0.66 |
|
0.69 |
HUBER+SUHNER utilises its expertise in electrical and optical connectivity in developing advanced and differentiated solutions for demanding applications in a variety of industrial markets. Customers benefit from a wide range that encompasses components such as cables, connectors, cable assemblies, antennas, lightning protection and resistive components – all of which can be customised to meet specific requirements. This comprehensive portfolio features products specifically designed to withstand the extreme environments of space and offshore applications, ensure data integrity and connectivity to safeguard protective forces, guarantee accuracy and repeatability for test and measurement systems, maintain safe-handling in high power electric car charging, provide lifetime data transfer and control for wind energy and industrial automation, and deliver the precision and flexibility necessary for medical applications in improving lives.
Markets served: test and measurement, energy, high power charging, medical device, process industries, aerospace and defense.
HUBER+SUHNER is a strategic partner to the communication market combining profound technical expertise with extensive customer intimacy to meet the needs of mobile networks, fixed access networks, data centers and communication equipment manufacturers. Customers benefit from a comprehensive and customisable portfolio of physical layer connectivity products and systems that are based on fiber optic and radio frequency technologies. HUBER+SUHNER provides an extensive range of reliable, future-ready solutions that pull from products including harsh environment connectivity, antenna transmission, residential access, video overlay, bandwidth expansion, cable systems, cable management, hardware interconnection, optical switching and wavelength-selective switching. Each solution is designed and engineered to provide the highest performance, density and scalability for today and far into the future.
Markets served: mobile network, fixed access network, data center, communication equipment manufacturer.
HUBER+SUHNER develops comprehensive and sustainable connectivity solutions for the transportation market by combining three in-house technologies into innovations. The solutions in the transportation segment address the mobility needs of today and tomorrow in the railway and automotive markets. These needs also include the addition of communication solutions and thus the possibility of being mobile while being connected. The portfolio includes an extensive range of cables, cable assemblies, hybrid cables and cable systems, as well as antennas, radar and connectors. By specialising in polymer compounds using a patented formula developed in-house for high-quality cable insulation, and in combination with electron beam cross-linking technology, low frequency cable products offer competitive advantages of space and weight savings, and long lifetime, even under extreme conditions. Altogether, customers benefit from efficient electrical transmission, high-speed data transfer, and autonomous control in future-ready transportation concepts.
Markets served: railway (rolling stock, rail communications), automotive (electric vehicle, advanced driver assistance system).
This segment chiefly covers the expenses of corporate functions in Switzerland and all business activities that cannot be allocated to one of the three market segments.
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Industry |
|
298 026 |
|
275 398 |
Communication |
|
385 917 |
|
341 108 |
Transportation |
|
270 621 |
|
246 441 |
Total net sales |
|
954 564 |
|
862 947 |
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Switzerland |
|
41 955 |
|
40 673 |
EMEA (Europe, Middle East and Africa [excl. CH]) |
|
450 410 |
|
419 384 |
APAC (Asia-Pacific) |
|
216 199 |
|
185 624 |
Americas (North and South America) |
|
246 000 |
|
217 266 |
Total net sales |
|
954 564 |
|
862 947 |
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Industry |
|
63 360 |
|
58 387 |
Communication |
|
34 164 |
|
41 459 |
Transportation |
|
13 673 |
|
12 558 |
Corporate |
|
(8 019) |
|
(7 827) |
Total operating profit (EBIT) |
|
103 178 |
|
104 577 |
HUBER+SUHNER stopped all Russia-related activities as of 26 February 2022, shortly after Russian troops invaded the Ukraine. As a result, HUBER+SUHNER misses out on about two and a half percent of prior-year net sales. Around three quarters of the HUBER+SUHNER business in Russia has been in the railway market in the Transportation segment. In the Annual Report 2022, the order backlog has been adjusted for orders from Russia, amounting to CHF 4.9 million. The write-off for trade receivables and the costs for the exit from the Russian business amounted to CHF 1.9 million in the reporting period.
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Interest income |
|
1 940 |
|
1 870 |
Foreign exchange gains incl. derivative financial instruments |
|
2 843 |
|
1 401 |
Other financial income |
|
2 |
|
– |
Total financial income |
|
4 785 |
|
3 271 |
|
|
|
|
|
Interest expense |
|
(173) |
|
(547) |
Foreign exchange losses incl. derivative financial instruments |
|
(4 399) |
|
(2 487) |
Other financial expense |
|
(2 012) |
|
(2 502) |
Total financial expense |
|
(6 584) |
|
(5 536) |
|
|
|
|
|
Total financial result |
|
(1 799) |
|
(2 265) |
Other financial expense includes amongst others bank charges and non-refundable withholding taxes on dividend from Group companies.
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Current income taxes |
|
(15 230) |
|
(15 513) |
Deferred income taxes |
|
(957) |
|
517 |
Total income taxes |
|
(16 187) |
|
(14 996) |
The differences between the expected and the effective income taxes were as follows:
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Net income before taxes |
|
101 379 |
|
102 312 |
Expected income tax rate |
|
19.9% |
|
19.2% |
Expected income taxes |
|
(20 137) |
|
(19 694) |
Effect of utilisation of non-recognised tax losses carry-forward |
|
736 |
|
1 414 |
Effect of non-tax-deductible expenses and non-taxable income |
|
2 019 |
|
2 803 |
Effect of non-recognition of current tax losses |
|
(32) |
|
(348) |
Effect of increased/reduced allowance on deferred tax balances |
|
35 |
|
82 |
Effect of changes in tax rates on deferred tax balances |
|
(7) |
|
(335) |
Effect of tax credits/debits from prior years and other effects |
|
1 199 |
|
1 082 |
Effective income taxes |
|
(16 187) |
|
(14 996) |
Effective income tax rate |
|
16.0% |
|
14.7% |
The expected Corporate income tax rate corresponds to the weighted average income tax rate based on the net income before taxes and the income tax rate of each individual Group company. The net income before taxes complies with the ordinary result according to Swiss GAAP FER.
In the reporting year, the decrease from 19.9 % in the expected income tax rate to 16.0 % in the effective income tax rate is mainly attributable to the following three factors: Firstly, one legal entity was able to use non capitalised losses due to taxable profits in the reporting year. Secondly, in several countries (Switzerland, China, France, USA, UK) research and development deductions and other tax benefits are available, that can be used by HUBER+SUHNER (shown in the line “effect of non-tax-deductible expenses and non-tax-deductible income”). Thirdly, due to the deviation from the assumed income tax rate and the effective income tax rate in Switzerland and prior-year true-ups (shown in the line “effect of tax credits/debits from prior years and other effects”) .
The capitalised deferred tax assets on losses carried forward amount to CHF 0.8 million (previous year: CHF 1.2 million). The unrecognised tax loss carried forward was CHF 22.1 million (previous year: CHF 21.5 million). This corresponds to a potential tax asset of CHF 5.9 million (previous year: CHF 5.6 million). In 2022 no tax losses carried forward expired (previous year: CHF 0.0 million).
The valuation of related tax assets on losses carried forward is generally based on business plans. The capitalisation of usable tax losses carried forward is assessed on a yearly basis. Tax losses carried forward are recognised only to the extent that it is probable that future taxable profits will be available and therefore allow the assets to be utilised. In countries and for subsidiaries where the use of tax losses carried forward is not foreseeable, tax loss is not capitalised. For the calculation of deferred income taxes in the consolidated balance sheet, the expected tax rate per tax subject is applied.
Personnel expenses included in the income statement amount to:
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Total personnel expenses |
|
286 602 |
|
280 807 |
According to local law, autonomous pension funds bear the risks relating to the defined benefits. In the event of restructuring measures, the employer must pay an additional contribution alongside its normal contributions. Through the HUBER+SUHNER AG pension fund, HUBER+SUHNER AG provides pension benefits for its employees in the event of retirement, invalidity and death.
The leading body administering the fund is the Board of Foundation, which comprises an equal number of employee and employer representatives. The Board of Foundation establishes an Investment Committee, which is responsible for investing the funds held by the pension plan in accordance with the investment regulations defined by the Board of Foundation. All insured persons can claim their pension or part thereof in the form of either capital or retirement pension payments. HUBER+SUHNER AG also has two paternal foundations.
Most HUBER+SUHNER subsidiaries operate defined contribution pension plans. As a general rule, these involve employees and employer paying into pension funds administered by third parties. The HUBER+SUHNER Group has no payment obligations beyond these defined contributions, which are recognised as personnel costs in the profit and loss. The economic obligation recognised in the balance sheet for pension plans without own assets (mainly for a few retired executives) concern pension plans operated in Germany and the USA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nominal value |
|
Waiver of use |
|
Accu- mulation |
|
Balance sheet |
|
Income statement impact from ECR |
||||
|
|
31.12.2022 |
|
2022 |
|
2022 |
|
31.12.2022 |
|
31.12.2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employer contribution reserves 1) |
|
17 902 |
|
– |
|
677 |
|
17 902 |
|
17 225 |
|
677 |
|
296 |
Total |
|
17 902 |
|
– |
|
677 |
|
17 902 |
|
17 225 |
|
677 |
|
296 |
1) The ECR are based on the annual reports of the paternal fund from the previous year. The economic benefits/economic obligations are assessed at each balance sheet date. In 2022 as well as in 2021, interest on the paternal fund of the ECR is recognised as financial income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funding surplus |
|
Economic part of the organisation |
|
Change from prior year with income statement impact |
|
Change from prior year with no income statement impact |
|
Contribu- tions for the period |
|
Pension costs within personnel expenses |
||||
|
|
31.12.2022 |
|
31.12.2022 |
|
31.12.2021 |
|
2022 |
|
2022 |
|
2022 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paternal fund 1) |
|
76 345 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
Pension plans with surplus 1) |
|
83 334 |
|
– |
|
– |
|
– |
|
– |
|
(9 073) |
|
(9 073) |
|
(8 843) |
Pension plans without own assets |
|
– |
|
1 480 |
|
1 612 |
|
(22) |
|
154 |
|
– |
|
(22) |
|
(144) |
Total |
|
159 679 |
|
1 480 |
|
1 612 |
|
(22) |
|
154 |
|
(9 073) |
|
(9 095) |
|
(8 987) |
1) The paternal fund and the funding surplus of the pension plan of HUBER+SUHNER AG are based on annual reports issued by the corresponding institutions for the previous year. The economic benefits / economic obligations are assessed at each balance sheet date.
Compensation and remuneration for members of the Board of Directors and for members of the Executive Group Management includes, amongst others, long-term incentives in the form of shares (see Compensation Report, Notes 2 and 3).
The members of the Board of Directors annually receive a long-term incentive in the form of a fixed number of HUBER+SUHNER AG shares, with a blocking period after assignment of at least three years.
As long-term compensation, the members of Executive Group Management receive a variable number of HUBER+SUHNER AG shares each year. The number of shares that are effectively granted is determined by the Board of Directors and driven by long-term business success, which is assessed according to three factors: market environment, strategy implementation and financial situation. The shares are allocated also with a blocking period of at least three years.
Share-based compensation is calculated based on the year-end share price of CHF 86.30 (previous year: CHF 87.00). In the year under review, 23 100 shares (prior year: 24 775 shares) were allocated. Expenses, which included social security, in the amount of CHF 2.2 million (prior year: CHF 2.4 million) are recognised accordingly in the income statement. Shares are transferred in the following financial year, subject to approval by the Annual General Meeting.
In 2022 and 2021 no services were purchased from related parties.
Pension contributions to the HUBER+SUHNER AG pension plan are disclosed in Note 9, line item ‘Pension plan with surplus’.
Depreciation and amortisation expenses included in the income statement are as follows:
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Depreciation of property, plant and equipment |
|
27 691 |
|
26 993 |
Amortisation of intangible assets |
|
4 421 |
|
6 076 |
Total depreciation and amortisation |
|
32 112 |
|
33 069 |
Some Group companies lease a number of offices, warehouses and cars under operating lease contracts which cannot be cancelled at short notice.
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Less than 1 year |
|
5 837 |
|
5 513 |
Between 1 and 5 years |
|
14 725 |
|
15 637 |
More than 5 years |
|
12 009 |
|
14 583 |
Total liabilities from operating lease |
|
32 571 |
|
35 733 |
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Cash at bank and on hand |
|
78 747 |
|
98 769 |
Term deposits < 3 month term, in CHF |
|
50 000 |
|
94 998 |
Term deposits < 3 month term, in other currency |
|
22 391 |
|
26 078 |
Total cash and cash equivalents |
|
151 138 |
|
219 845 |
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Trade receivables from third parties |
|
165 225 |
|
146 927 |
Provision for doubtful trade receivables |
|
(2 993) |
|
(2 503) |
Total trade receivables, net |
|
162 232 |
|
144 424 |
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Other short-term receivables |
|
28 226 |
|
25 424 |
Derivative financial instruments |
|
516 |
|
785 |
Total other short-term receivables |
|
28 742 |
|
26 209 |
Other short-term receivables include value-added and withholding tax receivables, current income tax receivables, received letters of credit, and other short-term receivables such as a receivable relating to prepayments and other current assets.
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Raw materials and supplies |
|
95 869 |
|
84 019 |
Work in progress |
|
13 939 |
|
12 814 |
Finished goods |
|
125 313 |
|
109 854 |
Total inventories, gross |
|
235 121 |
|
206 687 |
Inventory provision |
|
(41 202) |
|
(34 668) |
Total inventories, net |
|
193 919 |
|
172 019 |
To hedge exposure related to fluctuation in foreign currencies, the Group uses derivative financial instruments, in particular forward exchange contracts. Derivative financial instruments used for hedging balance sheet items are recognised at current value and at the date a derivative contract is entered into. They are recorded as other short-term receivables or other short-term liabilities. Derivatives are subsequently re-measured, based on current market prices, to their fair value at each balance sheet date; unrealised gains and losses are recognised in the income statement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Positive market value |
|
Negative market value |
|
Purpose |
|
Positive market value |
|
Negative market value |
|
Purpose |
|
|
31.12.2022 |
|
31.12.2021 |
||||||||
|
|
|
|
|
||||||||
Foreign exchange |
|
516 |
|
333 |
|
Hedging |
|
785 |
|
42 |
|
Hedging |
Total |
|
516 |
|
333 |
|
|
|
785 |
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unde- veloped property |
|
Land and buildings |
|
Technical equipment and machinery |
|
Other equip- ment |
|
Assets under construc- tion |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost at 1.1.2021 |
|
2 080 |
|
203 933 |
|
341 834 |
|
81 641 |
|
27 075 |
|
656 563 |
Additions |
|
– |
|
1 017 |
|
4 678 |
|
3 216 |
|
35 179 |
|
44 090 |
Disposals |
|
– |
|
(227) |
|
(11 331) |
|
(2 289) |
|
(1) |
|
(13 848) |
Reclassifications |
|
– |
|
1 614 |
|
28 354 |
|
4 234 |
|
(34 202) |
|
– |
Change in consolidation scope |
|
– |
|
– |
|
44 |
|
– |
|
– |
|
44 |
Currency translation differences |
|
– |
|
502 |
|
2 419 |
|
(298) |
|
(388) |
|
2 235 |
Cost at 31.12.2021 |
|
2 080 |
|
206 839 |
|
365 998 |
|
86 504 |
|
27 663 |
|
689 084 |
Additions |
|
479 |
|
937 |
|
4 437 |
|
3 414 |
|
26 735 |
|
36 002 |
Disposals |
|
– |
|
(98) |
|
(2 253) |
|
(1 627) |
|
(273) |
|
(4 251) |
Reclassifications |
|
429 |
|
17 278 |
|
8 216 |
|
4 492 |
|
(30 415) |
|
– |
Change in consolidation scope |
|
– |
|
27 |
|
16 |
|
3 |
|
– |
|
46 |
Currency translation differences |
|
(17) |
|
(3 369) |
|
(5 296) |
|
(1 410) |
|
(762) |
|
(10 854) |
Cost at 31.12.2022 |
|
2 971 |
|
221 614 |
|
371 118 |
|
91 376 |
|
22 948 |
|
710 027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment at 1.1.2021 |
|
– |
|
(120 103) |
|
(272 095) |
|
(69 255) |
|
– |
|
(461 453) |
Additions |
|
– |
|
(5 240) |
|
(16 903) |
|
(4 850) |
|
– |
|
(26 993) |
Impairments |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
Disposals |
|
– |
|
35 |
|
10 920 |
|
2 078 |
|
– |
|
13 033 |
Reclassifications |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
Currency translation differences |
|
– |
|
117 |
|
(1 317) |
|
145 |
|
– |
|
(1 055) |
Accumulated depreciation and impairment at 31.12.2021 |
|
– |
|
(125 191) |
|
(279 395) |
|
(71 882) |
|
– |
|
(476 468) |
Additions |
|
– |
|
(4 865) |
|
(16 982) |
|
(5 844) |
|
– |
|
(27 691) |
Impairments |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
Disposals |
|
– |
|
82 |
|
1 810 |
|
1 524 |
|
– |
|
3 416 |
Reclassifications |
|
– |
|
(9) |
|
22 |
|
(13) |
|
– |
|
– |
Currency translation differences |
|
– |
|
1 182 |
|
3 459 |
|
942 |
|
– |
|
5 583 |
Accumulated depreciation and impairment at 31.12.2022 |
|
– |
|
(128 801) |
|
(291 086) |
|
(75 273) |
|
– |
|
(495 160) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value at 1.1.2021 |
|
2 080 |
|
83 830 |
|
69 739 |
|
12 386 |
|
27 075 |
|
195 110 |
Net book value at 31.12.2021 |
|
2 080 |
|
81 648 |
|
86 603 |
|
14 622 |
|
27 663 |
|
212 616 |
Net book value at 31.12.2022 |
|
2 971 |
|
92 813 |
|
80 032 |
|
16 103 |
|
22 948 |
|
214 867 |
1) Other equipment includes vehicles as well as IT, measurement and testing equipment.
|
|
|
|
|
|
|
|
|
Software |
|
Other |
|
Total |
|
|
|
|
|
|
|
Cost at 1.1.2021 |
|
80 163 |
|
1 377 |
|
81 540 |
Additions |
|
6 606 |
|
– |
|
6 606 |
Disposals |
|
(874) |
|
– |
|
(874) |
Change in consolidation scope |
|
– |
|
– |
|
– |
Currency translation differences |
|
(11) |
|
86 |
|
75 |
Cost at 31.12.2021 |
|
85 884 |
|
1 463 |
|
87 347 |
Additions |
|
9 254 |
|
8 |
|
9 262 |
Disposals |
|
(443) |
|
– |
|
(443) |
Change in consolidation scope |
|
– |
|
– |
|
– |
Currency translation differences |
|
(89) |
|
(114) |
|
(203) |
Cost at 31.12.2022 |
|
94 606 |
|
1 357 |
|
95 963 |
|
|
|
|
|
|
|
Accumulated amortisation and impairment at 1.1.2021 |
|
(59 967) |
|
(251) |
|
(60 218) |
Additions |
|
(6 044) |
|
(32) |
|
(6 076) |
Disposals |
|
892 |
|
– |
|
892 |
Impairments |
|
– |
|
– |
|
– |
Currency translation differences |
|
1 |
|
(15) |
|
(14) |
Accumulated amortisation and impairment at 31.12.2021 |
|
(65 118) |
|
(298) |
|
(65 416) |
Additions |
|
(4 389) |
|
(32) |
|
(4 421) |
Disposals |
|
44 |
|
– |
|
44 |
Impairments |
|
– |
|
– |
|
– |
Currency translation differences |
|
57 |
|
23 |
|
80 |
Accumulated amortisation and impairment at 31.12.2022 |
|
(69 406) |
|
(307) |
|
(69 713) |
|
|
|
|
|
|
|
Net book value at 1.1.2021 |
|
20 196 |
|
1 126 |
|
21 322 |
Net book value at 31.12.2021 |
|
20 766 |
|
1 165 |
|
21 931 |
Net book value at 31.12.2022 |
|
25 200 |
|
1 050 |
|
26 250 |
Other intangible assets include amongst others the land use right in Changzhou, China.
Goodwill from acquisitions is fully offset against equity at the date of acquisition. The theoretical amortisation of goodwill is based on the straight-line method over the useful life of five years. The carrying amounts of goodwill at the time of conversion from IFRS to Swiss GAAP FER on 1 January 2016 have been included in the theoretical movement schedule below; closing rates on 1 January 2016 were applied. Goodwill from new acquisitions is set in Swiss francs and calculated based on the closing rate at the acquisition date. This procedure means that the movement schedule no longer has to include foreign exchange differences. The impact of the theoretical capitalisation and amortisation of goodwill is presented below:
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Balance at 1.1. |
|
141 127 |
|
140 682 |
Additions from acquisitions |
|
5 853 |
|
1 177 |
Reduction of goodwill |
|
– |
|
(732) |
Balance at 31.12. |
|
146 980 |
|
141 127 |
For the changes in goodwill see note 3.
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Balance at 1.1. |
|
(115 328) |
|
(104 463) |
Amortisation expense |
|
(9 004) |
|
(10 865) |
Balance at 31.12. |
|
(124 332) |
|
(115 328) |
|
|
|
|
|
Theoretical net book value at 31.12. |
|
22 648 |
|
25 799 |
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Equity according to the balance sheet |
|
606 652 |
|
643 750 |
Theoretical capitalisation of goodwill |
|
22 648 |
|
25 799 |
Theoretical equity incl. net book value of goodwill |
|
629 300 |
|
669 549 |
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Net income |
|
85 192 |
|
87 316 |
Amortisation of goodwill |
|
(9 004) |
|
(10 865) |
Theoretical net income |
|
76 188 |
|
76 451 |
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Assets from employer contribution reserves |
|
17 902 |
|
17 225 |
Others |
|
5 306 |
|
5 538 |
Total financial assets |
|
23 208 |
|
22 763 |
Others include rental deposits and re-insurance from retirement plan obligations.
An asset with a carrying amount of CHF 1.1 million (previous year: CHF 1.1 million) was pledged to secure a bank loan and is in the process of being relieved. The pledged asset consists of a building.
|
|
|
|
|
|
|
31.12.2022 |
|
31.12.2021 |
|
|
|
|
|
Accrual for personnel expenses |
|
32 678 |
|
33 754 |
Advance payments from customers |
|
2 122 |
|
2 882 |
Derivative financial instruments |
|
333 |
|
42 |
Current income tax liabilities |
|
15 015 |
|
14 961 |
Other liabilities |
|
16 115 |
|
10 819 |
Total other short-term liabilities |
|
66 263 |
|
62 458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retire- ment plan oblig- ations |
|
Employee- related provisions |
|
Order-related provisions |
|
Other provisions |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Balance at 1.1.2021 |
|
2 281 |
|
4 643 |
|
11 285 |
|
4 631 |
|
22 840 |
Additions |
|
146 |
|
1 886 |
|
4 421 |
|
224 |
|
6 677 |
Releases |
|
– |
|
(181) |
|
(350) |
|
(27) |
|
(558) |
Utilisation |
|
(770) |
|
(825) |
|
(1 406) |
|
(223) |
|
(3 224) |
Change in consolidation scope |
|
– |
|
– |
|
– |
|
– |
|
– |
Currency translation differences |
|
(44) |
|
(28) |
|
99 |
|
12 |
|
39 |
Balance at 31.12.2021 |
|
1 613 |
|
5 495 |
|
14 049 |
|
4 617 |
|
25 774 |
Additions |
|
111 |
|
924 |
|
2 972 |
|
235 |
|
4 242 |
Releases |
|
(89) |
|
(240) |
|
(738) |
|
(2) |
|
(1 069) |
Utilisation |
|
(83) |
|
(1 579) |
|
(1 656) |
|
(380) |
|
(3 698) |
Change in consolidation scope |
|
– |
|
– |
|
– |
|
– |
|
– |
Currency translation differences |
|
(71) |
|
(56) |
|
(155) |
|
(14) |
|
(296) |
Balance at 31.12.2022 |
|
1 481 |
|
4 544 |
|
14 472 |
|
4 456 |
|
24 953 |
|
|
|
|
|
|
|
|
|
|
|
Short-term provisions |
|
– |
|
2 605 |
|
12 880 |
|
2 297 |
|
17 782 |
Long-term provisions |
|
1 613 |
|
2 890 |
|
1 169 |
|
2 320 |
|
7 992 |
Total provisions at 31.12.2021 |
|
1 613 |
|
5 495 |
|
14 049 |
|
4 617 |
|
25 774 |
|
|
|
|
|
|
|
|
|
|
|
Short-term provisions |
|
– |
|
1 844 |
|
13 349 |
|
1 982 |
|
17 175 |
Long-term provisions |
|
1 481 |
|
2 700 |
|
1 123 |
|
2 474 |
|
7 778 |
Total provisions at 31.12.2022 |
|
1 481 |
|
4 544 |
|
14 472 |
|
4 456 |
|
24 953 |
Retirement plan obligations include liabilities in connection with defined contribution plans (pension plans without own assets) and primarily concern specific former employees.
Employee-related provisions mainly include length-of-service rewards and obligations to employees.
Order-related provisions are directly related to services arising from product deliveries and projects, and are formulated based on the experience and estimation of each project. Order-related provisions relate to warranties, customer claims, penalties and other guarantees.
Other provisions include obligations which do not fit into the aforementioned categories, such as current or possible litigations arising from divestments, licence agreements or duties as well as other constructive or legal obligations.
Due to the nature of the long-term provisions, the timing of the cash outflows is uncertain. However, a partial cash outflow can be expected within two to three years, on average.
In both the reporting and the prior-year period, there were no restructuring provisions.
|
|
|
|
|
|
|
Deferred tax assets |
|
Deferred tax liabilities |
|
|
|
|
|
Balance at 1.1.2021 |
|
11 119 |
|
19 094 |
Additions |
|
734 |
|
283 |
Releases / utilisation |
|
(1 604) |
|
(1 670) |
Releases through equity |
|
(73) |
|
– |
Reclassifications |
|
(221) |
|
(220) |
Change in consolidation scope |
|
230 |
|
– |
Currency translation differences |
|
82 |
|
(2) |
Balance at 31.12.2021 |
|
10 267 |
|
17 485 |
Additions |
|
1 572 |
|
1 485 |
Releases / utilisation |
|
(1 045) |
|
(1) |
Releases through equity |
|
– |
|
– |
Reclassifications |
|
– |
|
– |
Change in consolidation scope |
|
51 |
|
– |
Currency translation differences |
|
(351) |
|
(52) |
Balance at 31.12.2022 |
|
10 494 |
|
18 917 |
As at 31.12 2022, 20 200 000 (previous year: 20 200 000) registered shares, with a nominal value of CHF 0.25, were outstanding. The Company has no authorised or conditional capital. Reserves which are not disposable or distributable amount to CHF 2.5 million as at 31 December 2022 (previous year: CHF 2.5 million).
The following table shows transactions and balances relating to treasury shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantity |
|
Trans- action price (Ø) in CHF |
|
Pur- chase cost |
|
Quantity |
|
Trans- action price (Ø) in CHF |
|
Pur- chase cost |
|
|
2022 |
|
2021 |
||||||||
|
|
|
|
|
||||||||
Balance at 1.1. |
|
893 140 |
|
|
|
13 834 |
|
727 640 |
|
|
|
246 |
Purchases of treasury shares |
|
786 584 |
|
80.27 |
|
63 140 |
|
196 425 |
|
80.46 |
|
15 805 |
Disposals of treasury shares |
|
(23 925) |
|
72.89 |
|
(1 744) |
|
(30 925) |
|
71.69 |
|
(2 217) |
Balance at 31.12. |
|
1 655 799 |
|
|
|
75 231 |
|
893 140 |
|
|
|
13 834 |
Out of the total purchases of treasury shares of 786 584 (previous year: 196 425), in 2022 786 584 (previous year: 141 500) treasury shares have been purchased as part of the running share buyback programme and no (previous year: 54 925) treasury shares for remuneration purposes.
In total 928 084 treasury shares have been purchased as part of the running share buyback programme, which are 4.6 % of registered shares and 91.9 % of the share buyback programme target (max. 5 % of the registered shares).
As at the balance sheet date, foundations related to the HUBER+SUHNER Group hold 274 716 shares in HUBER+SUHNER AG (previous year: 274 716). Pension funds connected with the HUBER+SUHNER Group hold no shares in HUBER+SUHNER AG.
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Net income attributable to shareholders of HUBER+SUHNER AG |
|
84 253 |
|
86 538 |
Average number of outstanding shares |
|
18 832 614 |
|
19 440 610 |
Undiluted / diluted earnings per share (CHF) |
|
4.47 |
|
4.45 |
The average number of outstanding shares is calculated based on issued shares less the weighted average of treasury shares. There are no conversion or option rights outstanding; therefore, there is no dilution of earnings per share.
The Group companies have committed to various capital expenditures essential for the day-to-day business operations. At year-end there were commitments for the purchase of property, plant and equipment and intangible assets amounting to CHF 23.4 million (previous year: CHF 27.3 million).
As at 31 December 2022 parent guarantees in the amount of CHF 8.5 million (previous year: CHF 6.4 million) exist in favour of a third party for a long-term lease agreement and in favour of a third party repayment of an advance payment. This amount represents the maximum amount of the obligation assumed. HUBER+SUHNER Group has not given any other guarantees in respect of its business relationships with third parties.
No events occurred between the balance sheet date and the date these consolidated financial statements were approved by the Board of Directors (1 March 2023) which affect the annual results or require any adjustments to the Group’s assets and liabilities.