04 Segment reporting
The Group is managed on the basis of the following three operating divisions, which are delineated based on their products and services. For financial reporting purposes the divisions are also referred to here as “operating segments” or “segments”.
- The Plasma Control Technologies (PCT) division develops, manufactures and markets vacuum capacitors, radio frequency (RF) generators and RF impedance matching networks for the high-precision control of plasma processes required, for instance, in the production of memory chips and flat panel displays.
- The X-Ray Systems (IXS) division develops, manufactures and markets x-ray systems, and provides related services, for non-destructive examination using x-ray and microfocus technology and computed tomography.
- The Industrial X-Ray Modules (IXM) division develops, manufactures and markets highly compact x-ray sources and portable x-ray modules for non-destructive examination, steel metrology, and security inspection.
Segment operating income represents all revenues and expenses attributable to a particular division. The only revenues and expenses not allocated to the segments are those of Comet Holding AG, as well as financing income, financing expenses and income taxes. These unallocated expenses and revenues are reported in the “Corporate” column. Transactions between the segments are invoiced at prices also charged to third parties.
The segment assets and liabilities represent all operating items. The following assets and liabilities are not allocated to operating segments: the assets and liabilities of Comet Holding AG, all cash and cash equivalents, all debt and all income tax assets and liabilities. These unallocated assets and liabilities are reported in the “Corporate” column.
04.1 Operating segments
|
|
|
|
|
|
|
Fiscal year 2022 |
|
|
|
|
||
In thousands of CHF |
Plasma Control Technologies (PCT) |
X-Ray Systems (IXS) |
Industrial X-Ray Modules (IXM) |
Elimination of intersegment activity |
Corporate |
Consolidated |
Net sales |
|
|
|
|
|
|
External net sales |
381,424 |
129,944 |
75,026 |
— |
— |
586,395 |
Intersegment sales |
— |
407 |
13,616 |
(14,023) |
— |
— |
Total net sales |
381,424 |
130,351 |
88,643 |
(14,023) |
— |
586,395 |
Segment operating income |
94,497 |
(3,104) |
10,868 |
(1,227) |
— |
101,033 |
Unallocated costs |
— |
— |
— |
— |
(2,059) |
(2,059) |
Operating income |
94,497 |
(3,104) |
10,868 |
(1,227) |
(2,059) |
98,975 |
Interest income |
|
|
|
|
|
440 |
Interest (expenses) |
|
|
|
|
|
(1,715) |
Net gains or (losses) on derivative fair value |
|
|
|
|
|
(192) |
Net gains or (losses) on foreign exchange |
|
|
|
|
|
(2,140) |
Income before tax |
|
|
|
|
|
95,368 |
Income tax |
|
|
|
|
|
(17,259) |
Net income |
|
|
|
|
|
78,109 |
|
|
|
|
|
|
|
EBITDA |
104,915 |
1,607 |
15,677 |
(1,227) |
(2,059) |
118,913 |
EBITDA in % of net sales |
27.5% |
1.2% |
17.7% |
|
|
20.3% |
|
|
|
|
|
|
|
Assets and liabilities at Dec. 31, 2022 |
|
|
|
|
|
|
Segment assets |
216,730 |
103,496 |
88,108 |
— |
148,467 |
556,801 |
Segment liabilities |
(75,364) |
(53,689) |
(17,222) |
— |
(78,994) |
(225,269) |
Net assets |
141,365 |
49,807 |
70,886 |
— |
69,473 |
331,532 |
Other segment information |
|
|
|
|
|
|
Additions to right-of-use asset |
20,714 |
1,558 |
239 |
— |
— |
22,511 |
Additions to property, plant and equipment & intangible assets |
16,958 |
2,384 |
3,412 |
— |
— |
22,753 |
Depreciation, amortization and impairment |
10,419 |
4,711 |
4,809 |
— |
— |
19,939 |
Change in provisions |
(318) |
1,509 |
(166) |
— |
— |
1,026 |
Other non-cash expense or (income) |
(345) |
93 |
4 |
58 |
24 |
(166) |
Number of employees at year-end |
998 |
430 |
335 |
— |
— |
1,763 |
|
|
|
|
|
|
|
Fiscal year 2021 |
|
|
|
|
||
In thousands of CHF |
Plasma Control Technologies (PCT) |
X-Ray Systems (IXS) |
Industrial X-Ray Modules (IXM) |
Elimination of intersegment activity |
Corporate |
Consolidated |
Net sales |
|
|
|
|
|
|
External net sales |
306,091 |
138,371 |
69,259 |
— |
— |
513,721 |
Intersegment sales |
— |
535 |
9,687 |
(10,222) |
— |
— |
Total net sales |
306,091 |
138,906 |
78,946 |
(10,222) |
— |
513,721 |
Segment operating income |
71,864 |
3,634 |
10,548 |
294 |
— |
86,340 |
Unallocated costs |
— |
— |
— |
— |
(2,255) |
(2,255) |
Operating income |
71,864 |
3,634 |
10,548 |
294 |
(2,255) |
84,085 |
Interest income |
|
|
|
|
|
222 |
Interest (expenses) |
|
|
|
|
|
(1,544) |
Net gains or (losses) on derivative fair value |
|
|
|
|
|
(495) |
Net gains or (losses) on foreign exchange |
|
|
|
|
|
(60) |
Income before tax |
|
|
|
|
|
82,208 |
Income tax |
|
|
|
|
|
(14,771) |
Net income |
|
|
|
|
|
67,437 |
|
|
|
|
|
|
|
EBITDA |
80,487 |
8,931 |
15,292 |
294 |
(2,255) |
102,749 |
EBITDA in % of net sales |
26.3% |
6.4% |
19.4% |
|
|
20.0% |
|
|
|
|
|
|
|
Assets and liabilities at Dec. 31, 2021 |
|
|
|
|
|
|
Segment assets |
153,907 |
116,142 |
85,470 |
— |
134,897 |
490,415 |
Segment liabilities |
(50,890) |
(75,497) |
(20,290) |
— |
(68,757) |
(215,435) |
Net assets |
103,017 |
40,645 |
65,180 |
— |
66,140 |
274,981 |
Other segment information |
|
|
|
|
|
|
Additions to right-of-use asset |
1,165 |
861 |
1,597 |
— |
— |
3,623 |
Additions to property, plant and equipment & intangible assets |
6,586 |
1,870 |
3,011 |
— |
— |
11,467 |
Depreciation, amortization and impairment |
8,622 |
5,297 |
4,744 |
— |
— |
18,663 |
Change in provisions |
262 |
(1,887) |
77 |
— |
— |
(1,549) |
Other non-cash expense or (income) |
(203) |
(293) |
(47) |
24 |
400 |
(119) |
Number of employees at year-end |
826 |
435 |
310 |
— |
— |
1,571 |
Reconciliation of aggregate segment assets and liabilities to consolidated results
|
|
|
|
In thousands of CHF |
2022 |
|
2021 |
Operating segments' assets |
408,334 |
|
355,519 |
Total cash and cash equivalents |
125,945 |
|
115,533 |
Other assets |
3,718 |
|
4,863 |
Tax receivables |
501 |
|
2,612 |
Deferred tax assets |
17,940 |
|
11,398 |
Comet Holding AG's receivables from third parties |
363 |
|
490 |
Total assets |
556,801 |
|
490,415 |
|
|
|
|
Operating segments' liabilities |
(146,276) |
|
(146,678) |
Non-current debt |
(59,669) |
|
(59,571) |
Derivatives used for foreign exchange hedging |
(11) |
|
(177) |
Tax payables |
(17,368) |
|
(7,132) |
Deferred tax liabilities |
(676) |
|
(676) |
Comet Holding AG's payables to third parties |
(1,270) |
|
(1,201) |
Total liabilities |
(225,269) |
|
(215,435) |
04.2 Geographic information
Comet markets its products and services throughout the world and has its own companies in Switzerland, Germany, Denmark, the USA, China, Japan, South Korea, Malaysia, Canada and Taiwan. Net sales are allocated to countries on the basis of customer location.
|
|
|
|
Net sales by region |
|
|
|
In thousands of CHF |
2022 |
|
2021 |
Switzerland |
6,271 |
|
7,918 |
Germany |
26,557 |
|
30,887 |
Rest of Europe |
31,522 |
|
38,055 |
Total, Europe |
64,350 |
|
76,860 |
Total, North America |
221,944 |
|
216,879 |
China |
105,848 |
|
98,561 |
Japan |
29,500 |
|
26,552 |
Rest of Asia |
157,013 |
|
84,365 |
Total, Asia |
292,361 |
|
209,479 |
Rest of world |
7,739 |
|
10,503 |
Total |
586,395 |
|
513,721 |
Property, plant and equipment, right-of-use assets and intangible assets are allocated to the regions based on the country entities’ location.
|
|
|
|
Property, plant and equipment, right-of-use assets and intangible assets by region |
|
|
|
In thousands of CHF |
2022 |
|
2021 |
Switzerland |
107,764 |
|
107,062 |
Germany |
41,127 |
|
44,288 |
North America |
35,543 |
|
13,428 |
Rest of world |
6,839 |
|
6,743 |
Total |
191,273 |
|
171,521 |
04.3 Sales with key accounts
In the year under review, the Plasma Control Technologies division recorded sales of CHF 211 million with its largest customer, which represented 36.1% of Group sales (prior year: CHF 156 million and 30.4%, respectively).