2. Operating result
2.1 Income statement reconciliation
The Group presents the “Consolidated income statement” based on a classification of costs by function and is continuously amending its business portfolio with acquisitions, resulting in acquisition-related intangibles (see section “Intangible assets” in Note 3.5) and related amortization charges. To calculate EBITA1), which is the key profit metric for internal (refer to Note 2.2) as well as external purposes, acquisition-related amortization is separated from the individual functions as disclosed below.
April 1 to March 31, CHF million |
|
2019/20 |
||||
|
|
Income statement as reported |
|
Acquis. related amortization |
|
Income statement EBITA separation |
Sales |
|
2,916.9 |
|
|
|
2,916.9 |
Cost of sales |
|
(833.3) |
|
|
|
(833.3) |
Gross profit |
|
2,083.6 |
|
|
|
2,083.6 |
Research and development |
|
(167.0) |
|
0.9 |
|
(166.1) |
Sales and marketing |
|
(1,074.3) |
|
43.5 |
|
(1,030.8) |
General and administration |
|
(309.0) |
|
|
|
(309.0) |
Other income/(expenses), net |
|
(23.4) |
|
|
|
(23.4) |
Operating profit before acquisition-related amortization (EBITA) 1) |
|
|
|
|
|
554.3 |
Acquisition-related amortization |
|
|
|
(44.4) |
|
(44.4) |
Operating profit (EBIT) 2) |
|
510.0 |
|
|
|
510.0 |
April 1 to March 31, CHF million |
|
2018/19 |
||||
|
|
Income statement as reported |
|
Acquis. related amortization |
|
Income statement EBITA separation |
Sales |
|
2,763.2 |
|
|
|
2,763.2 |
Cost of sales |
|
(797.0) |
|
|
|
(797.0) |
Gross profit |
|
1,966.2 |
|
|
|
1,966.2 |
Research and development |
|
(149.4) |
|
1.0 |
|
(148.4) |
Sales and marketing |
|
(1,015.7) |
|
45.4 |
|
(970.3) |
General and administration |
|
(269.3) |
|
|
|
(269.3) |
Other income/(expenses), net |
|
4.4 |
|
|
|
4.4 |
Operating profit before acquisition-related amortization (EBITA) 1) |
|
|
|
|
|
582.5 |
Acquisition-related amortization |
|
|
|
(46.3) |
|
(46.3) |
Operating profit (EBIT) 2) |
|
536.2 |
|
|
|
536.2 |
1) Earnings before financial result, share of profit/(loss) in associates/joint ventures, taxes and acquisition-related amortization (EBITA).
2) Earnings before financial result, share of profit/(loss) in associates/joint ventures and taxes (EBIT).
2.2 Segment information
Information by business segments
The Group is active in the two business segments, hearing instruments and cochlear implants, which are reported separately to the Group’s chief operating decision maker (Chief Executive Officer). The financial information that is provided to the Group’s chief operating decision maker, which is used to allocate resources and to assess the performance, is primarily based on the sales analysis as well as the consolidated income statements and other key financial metrics for the two segments. The Group uses EBITA as key metric to measure profit or loss for both segments (refer to Note 2.1). Transactions between segments are based on market terms.
Hearing instruments:
This operating segment includes the activities of the design, development, manufacture, distribution and service of hearing instruments and related products. Research and development is centralized in Switzerland while some supporting activities are also performed in Canada, Sweden and Germany. Production of hearing instruments is concentrated in three production centers located in Switzerland, China, and Vietnam. Technologically advanced production processes are performed in Switzerland, whereas standard assembly of products is conducted in Asia. Most of the marketing activities are steered by the brand marketing departments in Switzerland, Canada, the United States, Germany and Sweden. The execution of marketing campaigns lies with the sales organizations in each market. Product distribution is done through sales organizations in the individual markets. The distribution channels of the Group vary in the individual markets depending on the sales strategy and the characteristics of the countries. The distribution channels can be split broadly into a retail business where Sonova operates its own store network and sells directly to end consumers and a hearing instruments business, reflecting the wholesale sales to independent audiologists, 3rd party retail chains, multinational and government customers.
Cochlear implants:
This operating segment includes the activities of the design, development, manufacture, distribution and service of hearing implants and related products. The segment consists of Advanced Bionics and the related sales organizations. Research and development as well as marketing activities of Advanced Bionics are centralized predominantly in the United States and Switzerland while production resides in the United States. The distribution of products is effected through sales organizations in the individual markets.
CHF million |
|
2019/20 |
|
2018/19 |
|
2019/20 |
|
2018/19 |
|
2019/20 |
|
2018/19 |
|
2019/20 |
|
2018/19 |
|
|
Hearing Instruments |
|
|
|
Cochlear Implants |
|
|
|
Corporate/ Eliminations |
|
|
|
Total |
|
|
Segment sales |
|
2,700.7 |
|
2,527.2 |
|
233.5 |
|
241.1 |
|
|
|
|
|
2,934.1 |
|
2,768.3 |
Intersegment sales |
|
(14.5) |
|
(2.4) |
|
(2.7) |
|
(2.7) |
|
|
|
|
|
(17.2) |
|
(5.0) |
Sales |
|
2,686.2 |
|
2,524.8 |
|
230.7 |
|
238.4 |
|
|
|
|
|
2,916.9 |
|
2,763.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timing of revenue recognition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At point in time |
|
2,530.0 |
|
2,361.1 |
|
222.3 |
|
230.6 |
|
|
|
|
|
2,752.4 |
|
2,591.8 |
Over time |
|
156.2 |
|
163.7 |
|
8.4 |
|
7.8 |
|
|
|
|
|
164.5 |
|
171.5 |
Total sales |
|
2,686.2 |
|
2,524.8 |
|
230.7 |
|
238.4 |
|
|
|
|
|
2,916.9 |
|
2,763.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit before acquisition-related amortization (EBITA) |
|
601.6 |
|
563.1 |
|
(46.2) |
|
19.7 |
|
(1.1) |
|
(0.2) |
|
554.3 |
|
582.5 |
Depreciation, amortization and impairment |
|
(171.5) |
|
(107.2) |
|
(28.6) |
|
(20.4) |
|
|
|
|
|
(200.1) |
|
(127.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets |
|
4,018.3 |
|
3,921.0 |
|
613.0 |
|
632.3 |
|
(810.5) |
|
(792.6) |
|
3,820.9 |
|
3,760.7 |
Unallocated assets 1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
665.6 |
|
531.8 |
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,486.5 |
|
4,292.5 |
1) Unallocated assets include cash and cash equivalents, other current financial assets (excluding loans), investments in associates/joint ventures and deferred tax assets.
Reconciliation of reportable segment profit CHF million |
|
2019/20 |
|
2018/19 |
EBITA |
|
554.3 |
|
582.5 |
Acquisition-related amortization |
|
(44.4) |
|
(46.3) |
Financial costs, net |
|
(10.0) |
|
(8.7) |
Share of gain in associates/joint ventures, net |
|
2.4 |
|
2.1 |
Income before taxes |
|
502.4 |
|
529.6 |
Entity-wide disclosures
Sales by business CHF million |
|
2019/20 |
|
2018/19 |
Hearing Instruments business |
|
1,613.0 |
|
1,474.7 |
Audiological Care business |
|
1,073.2 |
|
1,050.1 |
Total Hearing Instruments segment |
|
2,686.2 |
|
2,524.8 |
Cochlear Implant systems |
|
163.9 |
|
178.9 |
Upgrades and accessories |
|
66.8 |
|
59.5 |
Total Cochlear Implants segment |
|
230.7 |
|
238.4 |
Total sales |
|
2,916.9 |
|
2,763.2 |
Sales and selected non-current assets by regions CHF million |
|
2019/20 |
|
2018/19 |
|
2019/20 |
|
2018/19 |
Country/region |
|
Sales 1) |
|
|
|
Selected non-current assets 2) |
|
|
Switzerland |
|
29.5 |
|
31.5 |
|
283.8 |
|
274.1 |
EMEA (excl. Switzerland) |
|
1,514.9 |
|
1,489.5 |
|
1,755.1 |
|
1,585.7 |
USA |
|
877.6 |
|
746.7 |
|
706.7 |
|
674.3 |
Americas (excl. USA) |
|
220.9 |
|
228.5 |
|
167.0 |
|
150.4 |
Asia/Pacific |
|
274.0 |
|
267.0 |
|
118.4 |
|
116.5 |
Total Group |
|
2,916.9 |
|
2,763.2 |
|
3,031.1 |
|
2,800.9 |
1) Sales based on location of customers.
2) Total of property, plant & equipment, right-of-use assets, intangible assets and investments in associates/joint ventures.
As common in this industry, the Sonova Group has a large number of customers. There is no single customer who accounts for more than 10% of total sales.
2.3 Revenue
The Group generates revenue primarily from the sale of hearing instruments, cochlear implants and related services. A disaggregation of revenue from contracts with customers is included in Note 2.2. The following provides information about the Groups revenue recognition policies, performance obligations and related contract assets and liabilities.
The following table summarizes the contract assets and contract liabilities related to contracts with customers:
Contract balances CHF million |
|
31.3.2020 |
|
31.3.2019 |
Contract assets |
|
9.3 |
|
9.4 |
Contract liabilities |
|
318.4 |
|
332.7 |
Contract liabilities relate to advance consideration received from customers for the Group’s various services, such as extended warranties, loss and damage and battery plans. In addition to the contract liabilities, the Group also recognizes contract assets that relate to loss and damage services. Contract assets are presented within other operating assets (refer to Note 3.6) in the consolidated balance sheets.
Significant changes in the contract liabilities during the period are as follows:
Movement in contract liabilities CHF million |
|
2019/20 |
|
2018/19 |
Balance April 1 |
|
332.7 |
|
335.0 |
Changes through business combinations |
|
0.8 |
|
(0.2) |
Increase due to advance consideration received in the period |
|
169.5 |
|
175.9 |
Decrease due to revenue recognized in the period that, |
|
|
|
|
– was included in the contract liabilities at the beginning of the period |
|
(132.8) |
|
(105.9) |
– relates to consideration received in the period |
|
(33.2) |
|
(65.6) |
Exchange differences |
|
(18.4) |
|
(6.6) |
Balance March 31 |
|
318.4 |
|
332.7 |
|
|
|
|
|
Expectation on timing of revenue recognition: |
|
|
|
|
Within 1 year |
|
105.6 |
|
106.5 |
Within 2 years |
|
95.7 |
|
120.6 |
Within 3 years |
|
56.9 |
|
51.3 |
Within 4 years |
|
26.5 |
|
21.0 |
More than 4 years |
|
33.6 |
|
33.2 |
No material revenue was recognized in the current period from performance obligations satisfied in previous periods.
Accounting policies
The Group recognizes revenue at point in time when ownership of the products is transferred to the buyer, mainly upon delivery. The transaction price is adjusted for any variable elements, such as rebates and discounts. For audiological care customers, revenue recognition usually occurs after fitting of the device or when the trial period lapses. For hearing instruments sold in bundled packages (i.e. including accessories and services), the transaction price is allocated to each performance obligation on the basis of the relative stand-alone selling price of all performance obligations in the contract.
For cochlear implants, sales are generally recognized at point in time when ownership of the products is transferred to the buyer (mainly hospitals), either at delivery or after surgery.
When the customer has a right to return the product within a given period, the amount of revenue is adjusted for expected returns, which are estimated based on historical product return rates. A return provision for the expected returns is recognized as an adjustment to revenue. In addition, an asset for the right to recover returned goods is recognized, measured by reference to the carrying amount, which is presented as part of other current operating assets.
The Group also offers various services, such as extended warranties, loss and damage and battery plans. Revenue for these services is predominantly recognized on a straight-line basis over the service period. In the majority of countries in which the Group operates, the standard warranty period is two years and the extended warranty covers periods beyond the second year. Loss and damage is offered in some, but not all countries, in which the Group operates. This service assures replacement of hearing instruments that are not covered by the warranty. In some countries, the Group reinsures loss and damage. Insurance costs are capitalized as contract assets and are recognized as cost of sales over the loss and damage service period.
Payment terms vary significantly across countries and also depend on whether the customer is a private or public customer.
Accounting judgements and estimates
In order to allocate the transaction price to each performance obligation in a contract, management estimates the standalone selling price of the products and services at contract inception. Mostly, the standalone selling price is based on established price lists. For loss and damage services, management considers the likelihood of a customer claim in the calculation of the standalone selling price.
If the sum of the standalone selling prices of a bundle of goods or services exceeds the consideration in a contract, the discount is allocated proportionally to all of the performance obligations in the contract unless there is observable evidence that the discount relates to only one or some of the performance obligations.
2.4 Other income/expenses, net
“Other income/expenses, net” in the 2019/20 financial year shows net costs of CHF 23.4 million (previous year income of CHF 4.4 million). The regular and systematic assessment of the provision for product liabilities in the cochlear implants segment in relation to the voluntary recall of cochlear implant products in 2006 led to a release of CHF 0.8 million (previous year CHF 4.1 million). In addition, as announced on February 18, 2020, the group informed of a voluntary field corrective action by its US subsidiary Advanced Bionics LLC (AB). For potential product liability claims in connection with this voluntary field corrective action, a provision in the amount of CHF 24.1 million has been set up and the respective costs have been considered as “other expenses” (for further information refer to Note 3.7 “Provisions”). In the 2018/19 financial year, the divestment of audiological care stores in the USA led to a gain of CHF 0.3 million.
2.5 Earnings per share
Basic earnings per share |
|
2019/20 |
|
2018/19 |
Income after taxes (CHF million) |
|
483.2 |
|
454.1 |
Weighted average number of outstanding shares |
|
63,511,720 |
|
65,066,736 |
Basic earnings per share (CHF) |
|
7.61 |
|
6.98 |
Diluted earnings per share |
|
2019/20 |
|
2018/19 |
Income after taxes (CHF million) |
|
483.2 |
|
454.1 |
Weighted average number of outstanding shares |
|
63,511,720 |
|
65,066,736 |
Adjustment for dilutive share options |
|
356,738 |
|
268,205 |
Adjusted weighted average number of outstanding shares |
|
63,868,458 |
|
65,334,941 |
Diluted earnings per share (CHF) |
|
7.57 |
|
6.95 |
Accounting policies
Basic earnings per share is calculated by dividing the income after taxes attributable to the ordinary equity holders of the parent company by the weighted average number of shares outstanding during the year.
In the case of diluted earnings per share, the weighted average number of shares outstanding is adjusted assuming all outstanding dilutive options will be exercised. The weighted average number of shares is adjusted for all dilutive options issued under the stock option plans which have been granted in 2013 through to 2020 and which have not yet been exercised. Options that are out-of-the-money (compared to average share price) are not considered. The calculation of diluted earnings per share is based on the same income after taxes for the period as is used in calculating basic earnings per share.