21 INTANGIBLE ASSETS AND GOODWILL

 

21.1 AMOUNTS RECOGNIZED IN THE FINANCIAL STATEMENTS

 

Development costs

Software

Patents

and

other rights

Acquired brand

Acquired client relationships

Acquired technology

Goodwill

Total 2023

CHF 1,000

 

 

 

 

 

 

 

 

At cost

 

 

 

 

 

 

 

 

Balance at January 1, 2023

 126,221 

 38,905 

 578 

 17,186 

 255,994 

 81,295 

 775,140 

 1,295,319 

Additions

 1,313 

 1,313 

Internally developed 

 12,327 

 3,183 

 15,510 

Disposals

 (50) 

 (50) 

Translation differences

 (1,021) 

 (133) 

 (33) 

 (1,521) 

 (22,569) 

 (6,805) 

 (65,190) 

 (97,272) 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2023

 137,527 

 41,905 

 1,858 

 15,665 

 233,425 

 74,490 

 709,950 

 1,214,820 

 

 

 

 

 

 

 

 

 

Accumulated amortization and impairment losses 

 

 

 

 

 

 

 

 

Balance at January 1, 2023

 86,936 

 31,185 

 350 

 3,878 

 26,324 

 18,639 

 167,312 

Annual amortization

 10,426 

 1,692 

 28 

 1,569 

 11,746 

 6,198 

 31,659 

Disposals

 (50) 

 (50) 

Translation differences

 (298) 

 (64) 

 (15) 

 (427) 

 (2,825) 

 (1,689) 

 (5,318) 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2023

 97,064 

 32,763 

 363 

 5,020 

 35,245 

 23,148 

– 

 193,603 

 

 

 

 

 

 

 

 

 

Net book value

 40,463 

 9,142 

 1,495 

 10,645 

 198,180 

 51,342 

 709,950 

 1,021,217 

 

Development costs

Software

Patents

and

other rights

Acquired brand

Acquired client relationships

Acquired technology

Goodwill

Total 2024

CHF 1,000

 

 

 

 

 

 

 

 

At cost

 

 

 

 

 

 

 

 

Balance at January 1, 2024

137,527

41,905

1,858

15,665

233,425

74,490

709,950

1,214,820

Acquisition through business

  combination

341

341

Internally developed 

 13,000 

 1,698 

14,698

Disposals

(1,905)

(792)

(3,905)

(6,602)

Reclassification

956

956

Translation differences

792

91

26

1,186

17,694

5,295

51,005

76,089

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

149,414

44,650

1,884

16,059

251,460

75,880

760,955

1,300,302

 

 

 

 

 

 

 

 

 

Accumulated amortization and impairment losses 

 

 

 

 

 

 

 

 

Balance at January 1, 2024

97,064

32,763

363

5,020

35,245

23,148

193,603

Annual amortization

10,724

3,114

290

1,506

11,561

5,917

33,112

Impairment losses

5,602

5,602

Disposals

(1,905)

(792)

-

(3,905)

(6,602)

Reclassification

131

131

Translation differences

480

47

13

399

2,723

1,532

5,194

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

111,965

36,055

666

6,133

49,529

26,692

231,040

 

 

 

 

 

 

 

 

 

Net book value

37,449

8,595

1,218

9,926

201,931

49,188

760,955

1,069,262

The amortization charge is recognized in the following line items of the statement of profit or loss:

 

 

2023

2024

CHF 1,000

 

 

Sales and marketing 

 13,315 

 13,330 

Research and development

 16,652 

22,270 

General and administration

 1,692 

3,114

 

 

 

Total amortization

 31,659 

38,714

21.2 IMPAIRMENT TESTS

For impairment testing, goodwill is allocated to a cash-generating unit or to a group of cash-generating units that are expected to benefit from the synergies of the corresponding business combination. Subsequently, the recoverable amount of the cash-generating unit (higher of fair value less costs of disposal and value in use) is compared with its carrying amount. An impairment loss is only recognized if the carrying amount of the cash-generating unit exceeds its recoverable amount. Value in use is normally assumed to be higher than the fair value less costs of disposal; therefore, fair value less costs of disposal is only investigated when value in use is lower than the carrying amount of the cash-generating unit.

Value in use is calculated according to the discounted cash flow method. The cash flow projections are based on a five-year financial planning period. Cash flows beyond the five-year period are extrapolated applying the estimated long-term growth rates stated below. The expected growth in sales is based on external market studies and internal assessments prepared by management. Future cash flows are discounted using the weighted average cost of capital (WACC). The discount rates applied are pre-tax.

21.2.1 FINANCIAL YEAR 2024

The Group performed impairment tests on cash-generating units containing goodwill in June 2024, using the following key assumptions:

Goodwill 

Cash-generating unit

Method

Carrying amount
(CHF 1,000)

Test date

Basis for 
recoverable 
amount

Pre-tax 

discount rate

Projection 

period

Long-term 

growth rate

Goodwill Life Sciences Business

Life Sciences Business

DCF-method

108,735

June 2024

Value in use

11.1%

5 years

1.7%

Goodwill Partnering Business

Partnering Business

DCF-method

652,220

June 2024

Value in use

11.1%

5 years

1.7 %

In addition, the Group prepared mandatory impairment tests for capitalized development costs relating to products that are not yet launched on the market on August 31, 2024.

Based on the impairment tests 2024, there was no need for the recognition of any impairment. Management believes that no reasonably possible change in any of the above key assumptions would cause the carrying amount of the cash-generating unit to materially exceed its recoverable amount.

A profound review of the of the product portfolio triggered an aperiodic impairment test in the area of reagents. The tests showed that a product launched in 2022 did not meet the expectations of the original business case. Consequently, the Group recognized an impairment of CHF 5.6 million on the capitalized development costs which was charged to the business segment ‘Life Sciences Business’. The recoverable amount of the asset was determined based on its value in use, which was CHF 0 million.

21.2.2 FINANCIAL YEAR 2023

The Group performed impairment tests on cash-generating units containing goodwill in June 2023, using the following key assumptions:

Goodwill 

Cash-generating unit

Method

Carrying amount
(CHF 1,000)

Test date

Basis for 
recoverable 
amount

Pre-tax 

discount rate

Projection 

period

Long-term 

growth rate

Goodwill Life Sciences Business

Life Sciences Business

DCF-method

103,751

June 2023

Value in use

10.3%

5 years

1.9%

Goodwill Partnering Business

Partnering Business

DCF-method

606,199

June 2023

Value in use

10.5%

5 years

1.9 %

In addition, the Group prepared mandatory impairment tests for capitalized development costs relating to products that are not yet launched on the market on August 31, 2023.

Based on the impairment tests 2023, there was no need for the recognition of any impairment.