22 FINANCIAL LIABILITIES
| Short term credit facilities | Derivatives1 | Bank loans | Bond | Leases | Total 2022 |
CHF 1,000 |
|
|
|
|
|
|
Balance at January 1, 2022 | - | 562 | 654 | 249,507 | 63,498 | 314,221 |
|
|
|
|
|
|
|
Cash flows |
|
|
|
|
|
|
Change | 1 | - | - | - | - | 1 |
Interest payment | - | - | - | (125) | - | (125) |
Payments to lessors (including interests) | - | - | - | - | (14,439) | (14,439) |
|
|
|
|
|
|
|
Non-cash changes |
|
|
|
|
|
|
Change in fair value | - | (281) | - | - | - | (281) |
Amortized cost | - | - | - | 263 | - | 263 |
New leases and disposals | - | - | - | - | 7,858 | 7,858 |
Accretion of interest | - | - | - | - | 670 | 670 |
Translation differences | - | - | (31) | - | (173) | (204) |
|
|
|
|
|
|
|
Balance at December 31, 2022 | 1 | 281 | 623 | 249,645 | 57,414 | 307,964 |
|
|
|
|
|
|
|
Thereof current | 1 | 281 | 623 | - | 13,654 | 14,559 |
Thereof non-current | - | - | - | 249,645 | 43,760 | 293,405 |
|
|
|
|
|
|
|
Analysis by currency |
|
|
|
|
|
|
Denominated in CHF |
|
|
|
|
| 262,898 |
Denominated in EUR |
|
|
|
|
| 10,364 |
Denominated in USD |
|
|
|
|
| 29,162 |
Denominated in other currencies |
|
|
|
|
| 5,540 |
Total |
|
|
|
|
| 307,964 |
|
|
|
|
|
|
|
Analysis by interest rate |
|
|
|
|
|
|
Interest-free |
|
|
|
|
| 420 |
Fixed interest rate |
|
|
|
|
|
|
0 % – 2 % |
|
|
|
|
| 299,161 |
2 % – 4 % |
|
|
|
|
| 8,034 |
4 % – 6 % |
|
|
|
|
| 349 |
Total |
|
|
|
|
| 307,964 |
- See note 28
| Short term credit facilities | Derivatives1 | Bank loans | Bond | Contingent liability | Leases | Total 2023 |
CHF 1,000 |
|
|
|
|
|
|
|
Balance at January 1, 2023 | 1 | 281 | 623 | 249,645 | - | 57,414 | 307,964 |
|
|
|
|
|
|
|
|
Cash flows |
|
|
|
|
|
|
|
Change | 5 | - | - | - | - | - | 5 |
Interest payment | - | - | - | (125) | - | - | (125) |
Repayment | - | - | (612) | - | - | - | (612) |
Payments to lessors (including interests) | - | - | - | - | - | (14,563) | (14,563) |
|
|
|
|
|
|
|
|
Non-cash changes |
|
|
|
|
|
|
|
Acquisition of rights (intangible asset) | - | - | - | - | 613 | - | 613 |
Change in fair value | - | (281) | - | - | - | - | (281) |
Amortized cost | - | - | - | 264 | - | - | 264 |
New leases and disposals | - | - | - | - | - | 26,694 | 26,694 |
Accretion of interest | - | - | - | - | - | 671 | 671 |
Translation differences | - | - | (11) | - | - | (3,912) | (3,923) |
|
|
|
|
|
|
|
|
Balance at December 31, 2023 | 6 | - | - | 249,784 | 613 | 66,304 | 316,707 |
|
|
|
|
|
|
|
|
Thereof current | 6 | - | - | - | 613 | 12,234 | 12,853 |
Thereof non-current | - | - | - | 249,784 | - | 54,070 | 303,854 |
|
|
|
|
|
|
|
|
Analysis by currency |
|
|
|
|
|
|
|
Denominated in CHF |
|
|
|
|
|
| 259,345 |
Denominated in EUR |
|
|
|
|
|
| 7,916 |
Denominated in USD |
|
|
|
|
|
| 44,355 |
Denominated in other currencies |
|
|
|
|
|
| 5,091 |
Total |
|
|
|
|
|
| 316,707 |
|
|
|
|
|
|
|
|
Analysis by interest rate |
|
|
|
|
|
|
|
Interest-free |
|
|
|
|
|
| - |
Fixed interest rate |
|
|
|
|
|
|
|
0 % – 2 % |
|
|
|
|
|
| 275,980 |
2 % – 4 % |
|
|
|
|
|
| 5,403 |
4 % – 6 % |
|
|
|
|
|
| 35,324 |
Total |
|
|
|
|
|
| 316,707 |
- See note 28
In 2023, the interest rate paid on the bond was 0.05% (2022: 0.05%).
Follow Tecan