EN
DE

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”.

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).