(€ thousands) | Note | December 31, | December 31, |
| 2023 | 2022 | ||
| Assets | |||
Cash and cash equivalents | 3 | ||
Deposits | 4 | ||
Trade receivables | 5 | ||
Inventories | 6 | ||
Income tax receivable | |||
Other receivables | 7 | ||
Prepayments | 8 | ||
Total current assets | |||
Property, plant and equipment | 9 | ||
Right of use assets | 19 | ||
Goodwill | 10 | ||
Other intangible assets | 11 | ||
Deferred tax assets | 29 | ||
Other non-current assets | 12 | ||
Total non-current assets | |||
Total assets |
(€ thousands) | Note | December 31, | December 31, |
| 2023 | 2022 | ||
| Liabilities and equity | |||
Current portion of long-term debt | 18 | ||
Trade payables | 14 | ||
Income tax payable | |||
Provisions | 15 | ||
Lease liabilities | 19 | ||
Other payables | 16 | ||
Other current liabilities | 17 | ||
Total current liabilities | |||
Long-term debt | 18 | ||
Lease liabilities | 19 | ||
Deferred tax liabilities | 29 | ||
Provisions | 20, 25 | ||
Other non-current liabilities | 17 | ||
Total non-current liabilities | |||
Share capital | 21 | ||
Share premium | |||
Retained earnings | |||
Other reserves | 21 | ||
Equity attributable to owners of the Company | |||
Total liabilities and equity |
| (€ thousands, except share and per share | Note | Year ended December 31, | |
| data) | 2023 | 2022 | |
Revenue | 23, 24 | ||
Cost of sales | |||
Gross profit | |||
Selling, general and administrative expenses | |||
Research and development expenses | |||
Total operating expenses | |||
Operating income | |||
Financial income | 28 | ||
Financial expense | 28 | ( | ( |
Financial income (expense), net | ( | ( | |
Income before income tax | |||
Income tax expense | 29 | ||
Net income | |||
| Total net income per share | |||
Basic | |||
Diluted¹ | |||
Weighted average number of shares used to compute income per share | |||
Basic | 30 | ||
Diluted | 30 | ||
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Net income | ||
| Other comprehensive income | ||
Actuarial gain (loss), net of income tax | ( | |
| Items that will not be reclassified | ||
to profit and loss | ( | |
Currency translation differences | ||
Unrealized hedging results, net of income tax | ( | |
| Items that may be reclassified subsequently | ||
to profit or loss | ||
Other comprehensive income, net of income tax | ||
Total comprehensive income | ||
| (€ thousands, | Number of | Share | Share | Retained | Other | Total |
| except for share data) | ordinary | capital | premium | earnings | reserves | share- |
| shares | (Note 21) | holders’ | ||||
| outstanding¹ | equity | |||||
Balance at January 1, 2023 | 81,146,738 | |||||
Currency translation differences | - | |||||
Actuarial loss | - | ( | ( | |||
Unrealized hedging results | - | ( | ( | |||
Other comprehensive income for the year | - | |||||
Net income | - | |||||
Total comprehensive income for the year | - | |||||
Dividend paid to owners of the Company | - | ( | ( | |||
Convertible Notes converted into equity | - | |||||
Changes in legal reserve | - | ( | ||||
Equity-settled share-based payments | - | |||||
Purchase of treasury shares | - | ( | ( | |||
Balance at December 31, 2023 | 81,146,738 | |||||
Balance at January 1, 2022 | 78,567,842 | |||||
Currency translation differences | - | |||||
Actuarial gain | - | |||||
Unrealized hedging results | - | |||||
Other comprehensive income for the year | - | |||||
Net income | - | |||||
Total comprehensive income for the year | - | |||||
Dividend paid to owners of the Company | - | ( | ( | |||
Convertible Notes converted into equity | 2,578,896 | |||||
Changes in legal reserve | - | ( | ||||
Equity-settled share-based payments | - | |||||
Purchase of treasury shares | - | ( | ( | |||
Equity component new Convertible Notes | - | |||||
Balance at December 31, 2022 | 81,146,738 |
(€ thousands) | Note | Year ended December 31, | |
2023 | 2022 | ||
| Cash flows from operating activities | |||
Income before income tax | |||
| Adjustments to reconcile income before income tax to net cash flows | |||
Depreciation, amortization and impairment | 9, 11, 19 | ||
Share-based payment expense | 25 | ||
Financial expense, net | 28 | ||
| Effects on changes in assets and liabilities | |||
Decrease (increase) in trade receivables | ( | ||
Increase in inventories | ( | ( | |
Increase (decrease) in trade payables | ( | ||
Changes in provisions | ( | ||
Changes in other working capital | ( | ( | |
Interest received | |||
Interest paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash provided by operating activities | |||
| Cash flows from investing activities | |||
Capital expenditures | 9, 11 | ( | ( |
Capitalized development expenditures | 11 | ( | ( |
Repayment of (investments in) deposits | 4 | ( | |
Net cash provided by (used in) investing activities | ( | ||
| Cash flows from financing activities | |||
Proceeds from debts | 18 | ||
Proceeds from Convertible Notes | 18 | ||
Payments on lease liabilities | 18, 19 | ( | ( |
Purchase treasury shares | ( | ( | |
Dividend paid to shareholders | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net change in cash and cash equivalents | ( | ||
Effect of changes in exchange rates on cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the period | 3 | ||
Cash and cash equivalents at end of the period | 3 | ||
Name | Location and country of | Percentage of |
| incorporation | ownership | |
BE Semiconductor Industries Holding GmbH | Radfeld, Austria | 100% |
BE Semiconductor Industries USA, Inc. | Chandler, Arizona, USA | 100% |
Besi APac Sdn. Bhd. | Shah Alam, Malaysia | 100%¹ |
Besi Asia Pacific Holding B.V. | Duiven, the Netherlands | n/a³ |
Besi Austria GmbH | Radfeld, Austria | 100% |
Besi Korea Ltd. | Seoul, South Korea | 100% |
Besi Leshan Co., Ltd. | Leshan, China | 100% |
Besi Netherlands B.V. | Duiven, the Netherlands | 100% |
Besi North America, Inc. | Chandler, Arizona, USA | 100% |
Besi Philippines, Inc. | Muntinlupa City, Philippines | 100% |
Besi (Shanghai) Trading Co., Ltd. | Shanghai, China | 100% |
Besi Singapore Pte. Ltd. | Singapore, Singapore | 100% |
Besi Switzerland AG | Steinhausen, Switzerland | 100% |
Besi (Thai) S&S Ltd. | Bangkok, Thailand | 100%¹ |
Besi USA, Inc. | Chandler, Arizona, USA | 100% |
Cong Ty Tnhh Besi Viet Nam | Ho Chi Minh City, Vietnam | 100%² |
Datacon Beteiligungs GmbH | Radfeld, Austria | 100% |
Esec China Financial Ltd. | Hong Kong, China | 100% |
Esec International B.V. | Duiven, the Netherlands | n/a³ |
Fico Hong Kong Ltd. | Hong Kong, China | 100% |
Fico International B.V. | Duiven, the Netherlands | 100% |
Meco Equipment Engineers B.V. | ’s-Hertogenbosch, the Netherlands | 100% |
Meco International B.V. | ‘s-Hertogenbosch, the Netherlands | n/a³ |
| Consolidated Statement | Consolidated Statement of | |||
| of Financial Position | Operations and Consolidated | |||
| Statement of Comprehensive Income | ||||
2023 | 2022 | 2023 | 2022 | |
US dollar | 1.11 | 1.07 | 1.08 | 1.06 |
Swiss franc | 0.93 | 0.98 | 0.97 | 1.01 |
Malaysian ringgit | 5.08 | 4.70 | 4.90 | 4.64 |
Chinese renminbi | 7.85 | 7.36 | 7.63 | 7.09 |
Category | Estimated useful life |
Land | Not depreciated |
Buildings | 15–30 years |
| Leasehold improvements¹ | 10–15 years |
Machinery and equipment | 2–10 years |
Office furniture and equipment | 3–10 years |
| Category | |
Land and buildings | 1–10 years |
Office furniture and equipment | 1–10 years |
Category | Estimated useful life |
Software | 3–5 years |
Development expenses | 3–7 years |
€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Cash at banks | 33,966 | 78,496 |
Deposits | 43,095 | 268,073 |
Money market funds and reverse repos | 111,416 | 145,117 |
Total cash and cash equivalents | 188,477 | 491,686 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Trade receivables | 143,690 | 149,188 |
Allowance for expected credit losses | (472) | (855) |
Total trade receivables, net | 143,218 | 148,333 |
(€ thousands) | 2023 | 2022 |
Balance at January 1 | 855 | 856 |
Additions | 8 | 2 |
Usage | (368) | (3) |
Foreign currency translation | (23) | - |
Balance at December 31 | 472 | 855 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Raw materials | 32,025 | 30,306 |
Work in progress | 54,368 | 59,967 |
Finished goods | 6,112 | 1,844 |
Total inventories, net | 92,505 | 92,117 |
(€ thousands) | 2023 | 2022 |
Balance at January 1 | 15,430 | 14,674 |
Additions | 2,584 | 1,540 |
Usage | (601) | (923) |
Foreign currency translation | (752) | 139 |
Balance at December 31 | 16,661 | 15,430 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Research and development grants | 12,496 | 8,110 |
Forward foreign currency exchange contracts | 9,467 | 6,803 |
VAT receivables | 3,348 | 2,051 |
Interest to be received | 2,627 | 369 |
Revenue to be invoiced | 493 | 416 |
Other | 468 | 350 |
Total other receivables | 28,899 | 18,099 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Prepaid licenses | 2,082 | 1,463 |
Prepaid suppliers | 1,260 | 364 |
Prepaid insurances | 291 | 289 |
Prepaid pensions and social security | 22 | 21 |
Other prepayments | 582 | 772 |
Total prepayments | 4,237 | 2,909 |
(€ thousands) | Land, buildings | Machinery | Office | Assets | Total |
| and leasehold | and | furniture and | under | ||
| improvements | equipment | equipment | construction | ||
| Balance at January 1, 2023 | |||||
Cost | 36,148 | 47,475 | 8,930 | 441 | 92,994 |
Accumulated depreciation and impairment | (21,023) | (31,266) | (7,433) | - | (59,722) |
Property, plant and equipment, net | 15,125 | 16,209 | 1,497 | 441 | 33,272 |
| Changes in book value in 2023 | |||||
Capital expenditures | 2,746 | 2,429 | 847 | 565 | 6,587 |
Transfers from inventory | - | 6,406 | - | - | 6,406 |
Disposals (cost) | (179) | (482) | (270) | - | (931) |
Disposals (accumulated depreciation) | 154 | 452 | 269 | - | 875 |
Depreciation | (1,827) | (5,014) | (866) | - | (7,707) |
Foreign currency translation | (555) | (455) | (15) | 39 | (986) |
Total changes | 339 | 3,336 | (35) | 604 | 4,244 |
| Balance at December 31, 2023 | |||||
Cost | 37,211 | 52,126 | 9,206 | 1,045 | 99,588 |
Accumulated depreciation and impairment | (21,747) | (32,581) | (7,744) | - | (62,072) |
Property, plant and equipment, net | 15,464 | 19,545 | 1,462 | 1,045 | 37,516 |
(€ thousands) | Land, buildings | Machinery | Office | Assets | Total |
| and leasehold | and | furniture and | under | ||
| improvements | equipment | equipment | construction | ||
| Balance at January 1, 2022 | |||||
Cost | 32,678 | 45,856 | 10,240 | 415 | 89,189 |
Accumulated depreciation and impairment | (18,550) | (31,932) | (8,823) | - | (59,305) |
Property, plant and equipment, net | 14,128 | 13,924 | 1,417 | 415 | 29,884 |
| Changes in book value in 2022 | |||||
Capital expenditures | 2,591 | 3,045 | 870 | 37 | 6,543 |
Transfers from inventory | - | 3,575 | - | - | 3,575 |
Disposals (cost) | 191 | (3,098) | (2,292) | - | (5,199) |
Disposals (accumulated depreciation) | (178) | 3,065 | 2,284 | - | 5,171 |
Depreciation | (1,571) | (4,324) | (795) | - | (6,690) |
Impairment | - | - | - | - | - |
Foreign currency translation | (36) | 22 | 13 | (11) | (12) |
Total changes | 997 | 2,285 | 80 | 26 | 3,388 |
| Balance at December 31, 2022 | |||||
Cost | 36,148 | 47,475 | 8,930 | 441 | 92,994 |
Accumulated depreciation and impairment | (21,023) | (31,266) | (7,433) | - | (59,722) |
Property, plant and equipment, net | 15,125 | 16,209 | 1,497 | 441 | 33,272 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Cost of sales | 1,491 | 1,609 |
Selling, general and administrative expenses | 5,198 | 4,427 |
Research and development expenses | 1,018 | 654 |
Total depreciation and impairment | 7,707 | 6,690 |
(€ thousands) | 2023 | 2022 |
| Balance at January 1 | ||
Cost | 65,946 | 65,370 |
Accumulated impairment | (20,200) | (20,200) |
Goodwill, net | 45,746 | 45,170 |
| Changes in book value | ||
Foreign currency translation | (344) | 576 |
Total changes | (344) | 576 |
| Balance at December 31 | ||
Cost | 65,602 | 65,946 |
Accumulated impairment | (20,200) | (20,200) |
Goodwill, net | 45,402 | 45,746 |
(€ thousands) | December 31, | December 31, |
| 2023 | 2022 | |
Die Attach | 43,421 | 43,765 |
Plating | 1,981 | 1,981 |
Total | 45,402 | 45,746 |
(€ thousands) | Software | Development | Total |
| expenses | |||
| Balance at January 1, 2023 | |||
Cost | 10,539 | 105,178 | 115,717 |
Accumulated amortization | (10,165) | (24,334) | (34,499) |
Other intangible assets, net | 374 | 80,844 | 81,218 |
| Changes in book value in 2023 | |||
Capitalized development expenses | - | 21,121 | 21,121 |
Capital expenditures | 312 | - | 312 |
Disposals (cost) | - | (13,896) | (13,896) |
Disposals (accumulated depreciation) | - | 13,896 | 13,896 |
Amortization | (310) | (13,635) | (13,945) |
Foreign currency translation | 27 | 4,935 | 4,962 |
Total changes | 29 | 12,421 | 12,450 |
| Balance at December 31, 2023 | |||
Cost | 10,878 | 122,724 | 133,602 |
Accumulated amortization | (10,475) | (29,459) | (39,934) |
Other intangible assets, net | 403 | 93,265 | 93,668 |
(€ thousands) | Software | Development | Total |
| expenses | |||
| Balance at January 1, 2022 | |||
Cost | 13,374 | 87,361 | 100,735 |
Accumulated amortization | (12,573) | (19,416) | (31,989) |
Other intangible assets, net | 801 | 67,945 | 68,746 |
| Changes in book value in 2022 | |||
Capitalized development expenses | - | 21,613 | 21,613 |
Capital expenditures | 237 | - | 237 |
Disposals (cost) | (1,874) | (7,572) | (9,446) |
Disposals (accumulated depreciation) | 1,755 | 7,572 | 9,327 |
Amortization | (546) | (11,723) | (12,269) |
Foreign currency translation | 1 | 3,009 | 3,010 |
Total changes | (427) | 12,899 | 12,472 |
| Balance at December 31, 2022 | |||
Cost | 10,539 | 105,178 | 115,717 |
Accumulated amortization | (10,165) | (24,334) | (34,499) |
Other intangible assets, net | 374 | 80,844 | 81,218 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Cost of sales | 11 | 11 |
Selling, general and administrative expenses | 181 | 451 |
Research and development expenses | 13,753 | 11,807 |
Total amortization | 13,945 | 12,269 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Marketable securities for pension liability | 549 | 522 |
Guarantee deposits | 667 | 691 |
Total other non-current assets | 1,216 | 1,213 |
(€ thousands) | 2023 | 2022 |
Balance at January 1 | 5,578 | 6,641 |
Additions | 6,016 | 6,409 |
Usage | (5,894) | (6,467) |
Releases | (1,175) | (1,170) |
Foreign currency translation | 226 | 165 |
Balance at December 31 | 4,751 | 5,578 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Payroll accruals | 19,716 | 16,561 |
Volume rebate and commissions | 5,758 | 10,042 |
Project costs | 3,589 | 4,237 |
Audit and consultancy fees | 1,940 | 1,610 |
Invoices to be received | 1,746 | 1,419 |
Interest expenses | 1,370 | 1,352 |
Temporaries | 991 | 691 |
Forward foreign currency exchange contracts | 443 | 98 |
Freight and packaging costs | 383 | 488 |
Other payables | 1,886 | 5,963 |
Total other payables | 37,822 | 42,461 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Contract liabilities | 12,168 | 14,825 |
Advances from customers | 8,175 | 7,227 |
Payroll liabilities | 4,258 | 4,163 |
Other | 357 | 1,700 |
Total other liabilities | 24,958 | 27,915 |
Contract liabilities non-current portion | (699) | (927) |
Total other current liabilities | 24,259 | 26,988 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
| Long-term debt | ||
Convertible Notes | 298,455 | 323,134 |
| Research and development loan from Österreichische | ||
| Forschungsförderungsgesellschaft mbH, Wien, Austria | ||
(interest rate at 0.75% at December 31, 2023) | 2,042 | 2,042 |
Total | 300,497 | 325,176 |
Less: current portion | (3,144) | (2,361) |
Total long-term debt | 297,353 | 322,815 |
(€ thousands) | Long-term debt |
2024 | 3,200 |
2025 | 2,042 |
2027 | 150,000 |
2029 | 175,000 |
Total | 330,242 |
Less: current portion of long-term debt | (3,200) |
Non-current portion of long-term debt (principal value) | 327,042 |
(€ thousands) | January 1, | Financing | Additional | Amortization/ | Conversion of | Foreign | December 31, |
| 2023 | cash flows | lease liabilities | accretion | Convertible | currency | 2023 | |
| of interest | Notes | translation | |||||
Convertible Notes | 323,134 | - | - | 6,173 | (30,852) | - | 298,455 |
Government loans | 2,042 | - | - | - | - | - | 2,042 |
Lease liabilities | 17,709 | (4,307) | 4,587 | 423 | - | 251 | 18,663 |
Total | 342,885 | (4,307) | 4,587 | 6,596 | (30,852) | 251 | 319,160 |
(€ thousands) | January 1, | Financing | Equity | Additional | Amortization/ | Conversion of | Foreign | December 31, |
| 2022 | cash flows | component | lease liabilities | accretion | Convertible | currency | 2022 | |
| of new | of interest | Notes | translation | |||||
| Convertible | ||||||||
| Notes | ||||||||
Convertible Notes | 300,254 | 172,176 | (22,334) | - | 6,292 | (133,254) | - | 323,134 |
Government loans | 1,548 | 494 | - | - | - | - | - | 2,042 |
Lease liabilities | 10,673 | (4,101) | - | 10,417 | 231 | - | 489 | 17,709 |
Total | 312,475 | 168,569 | (22,334) | 10,417 | 6,523 | (133,254) | 489 | 342,885 |
(€ thousands) | Land and | Office | Total |
| buildings | furniture and | ||
| equipment | |||
Balance at January 1, 2023 | 16,660 | 820 | 17,480 |
Additions | 4,313 | 274 | 4,587 |
Depreciation | (3,712) | (368) | (4,080) |
Foreign currency translation | 281 | (26) | 255 |
Balance at December 31, 2023 | 17,542 | 700 | 18,242 |
(€ thousands) | Land and | Office | Total |
| buildings | furniture and | ||
| equipment | |||
Balance at January 1, 2022 | 10,052 | 554 | 10,606 |
Additions | 9,807 | 610 | 10,417 |
Depreciation | (3,683) | (350) | (4,033) |
Foreign currency translation | 484 | 6 | 490 |
Balance at December 31, 2022 | 16,660 | 820 | 17,480 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Depreciation expense of right of use assets | 4,080 | 4,033 |
Interest expenses on lease liabilities | 423 | 231 |
Expenses related to short-term leases | 154 | 143 |
Expenses related to leases of low-value assets | 119 | 135 |
Total | 4,776 | 4,542 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Current | 3,739 | 3,337 |
Non-current | 14,924 | 14,372 |
Total lease liabilities | 18,663 | 17,709 |
(€ thousands) | Lease liabilities |
2024 | 4,119 |
2025–2028 | 9,669 |
2029 and thereafter | 6,610 |
Total payments due on lease liabilities | 20,398 |
Discount | (1,735) |
Lease liabilities | 18,663 |
(€ thousands) | Within | More than | Total |
| 5 years | 5 years | ||
Extension option reasonably certain to be exercised - included in lease | |||
liabilities | 1,340 | - | 1,340 |
| Extension option not reasonably | |||
| certain to be exercised - excluded | |||
from lease liabilities | 1,454 | 1,454 | 2,908 |
Total (undiscounted) | 2,794 | 1,454 | 4,248 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Pension liabilities Switzerland | 4,837 | 5,169 |
Pension liabilities Austria | 490 | 454 |
Severance obligations Austria | 3,896 | 3,617 |
Severance obligations Korea | 2,049 | 1,873 |
Other provisions | 700 | 234 |
Provisions | 11,972 | 11,347 |
(€ thousands) | Accumulated | Legal reserve | Legal reserve | Legal reserve | Legal reserve | Total |
| other | currency | capitalized | cash flow | subsidiaries | other | |
| comprehensive | translation | R&D expenses | hedging | reserves | ||
| income (loss) | adjustment | |||||
Balance at January 1, 2023 | (7,092) | 54,238 | 80,844 | 4,474 | 4,521 | 136,985 |
Total comprehensive income (loss) for the period | (1,191) | 2,631 | - | (331) | - | 1,109 |
Transfer from retained earnings | - | - | 12,422 | - | (837) | 11,585 |
Balance at December 31, 2023 | (8,283) | 56,869 | 93,266 | 4,143 | 3,684 | 149,679 |
Balance at January 1, 2022 | (11,613) | 44,771 | 67,945 | 607 | 4,418 | 106,128 |
Total comprehensive income (loss) for the period | 4,521 | 9,467 | - | 3,867 | - | 17,855 |
Transfer from retained earnings | - | - | 12,899 | - | 103 | 13,002 |
Balance at December 31, 2022 | (7,092) | 54,238 | 80,844 | 4,474 | 4,521 | 136,985 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Actuarial gains (losses) | (9,924) | (8,633) |
Deferred taxes | 878 | 778 |
Other | 763 | 763 |
Accumulated other comprehensive income (loss) | (8,283) | (7,092) |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
€ |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
China | 205,303 | 187,572 |
United States | 50,970 | 59,263 |
Malaysia | 48,658 | 87,437 |
Ireland | 43,492 | 46,036 |
Korea | 42,189 | 73,339 |
Taiwan | 37,443 | 86,884 |
Thailand | 20,844 | 38,724 |
| Other Asia Pacific¹ | 68,433 | 74,682 |
Other Europe¹ | 47,862 | 43,708 |
Rest of the World¹ | 13,668 | 25,225 |
Total revenue | 578,862 | 722,870 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Die Attach | 444,601 | 572,373 |
Packaging | 100,417 | 117,808 |
Plating | 33,844 | 32,689 |
Total revenue | 578,862 | 722,870 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Receivables, which are included in trade receivables and other receivables | 143,711 | 148,749 |
Contract liabilities | 12,168 | 14,825 |
Volume rebates | 5,396 | 9,490 |
(€ thousands) | 2023 | 2022 |
Balance at January 1 | 14,825 | 11,415 |
| Revenue recognized that was included in the contract | ||
| liability balance at the beginning of the period | (13,465) | (9,815) |
| Increases due to cash received, excluding amounts | ||
| recognized as revenue during the period | 10,327 | 12,720 |
Foreign currency translation | 481 | 505 |
Balance at December 31 | 12,168 | 14,825 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Within 12 months | 22,853 | 20,732 |
From 12-36 months | 648 | 492 |
Total | 23,501 | 21,224 |
(€ thousands) | The Netherlands | Switzerland | Austria | Singapore | Malaysia | Other | Total |
| Year ended December 31, 2023 | |||||||
Total revenue | 107,016 | 373,145 | 13,430 | 577,751 | 118,962 | 59,142 | 1,249,446 |
Intercompany revenue | (106,216) | (373,073) | (12,347) | (1,534) | (118,838) | (58,576) | (670,584) |
External revenue | 800 | 72 | 1,083 | 576,217 | 124 | 566 | 578,862 |
Non-financial assets | 17,723 | 138,946 | 15,816 | 10,051 | 8,350 | 6,942 | 194,828 |
Capital expenditures | 205 | 152 | 1,875 | 3,284 | 840 | 543 | 6,899 |
| Year ended December 31, 2022 | |||||||
Total revenue | 120,464 | 484,664 | 6,719 | 730,573 | 189,705 | 68,483 | 1,600,608 |
Intercompany revenue | (119,346) | (484,498) | (6,719) | (13,148) | (189,242) | (64,785) | (877,738) |
External revenue | 1,118 | 166 | - | 717,425 | 463 | 3,698 | 722,870 |
Non-financial assets | 16,883 | 125,191 | 13,534 | 3,891 | 10,268 | 7,949 | 177,716 |
Capital expenditures | 534 | 167 | 1,425 | 184 | 3,783 | 687 | 6,780 |
| December 31, | December 31, | |
| 2023 | 2022 | |
Discount rate | 1.50% | 2.25% |
Future salary increases | 2.50% | 2.50% |
Future pension increases | 0.10% | 0.10% |
(€ thousands) | 2023 | 2022 |
Liability for defined benefit obligations at January 1 | 43,105 | 50,539 |
Current service cost | 987 | 1,323 |
Interest expense | 955 | 132 |
| Actuarial loss (gain) arising from changes in economic | ||
assumptions | 3,408 | (11,605) |
Actuarial loss arising from experience | 104 | 680 |
Plan participants’ contribution | 508 | 483 |
Plan amendments | (1,442) | - |
Benefits paid through pension assets | (345) | (709) |
Foreign currency translation | 2,924 | 2,262 |
Liability for defined benefit obligations at December 31 | 50,204 | 43,105 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Current service costs | 987 | 1,323 |
Interest expense on benefit obligation | 955 | 132 |
Interest income on plan assets | (860) | (112) |
Plan amendments | (1,442) | - |
Administration expenses | 35 | 33 |
Defined benefit cost (benefit) recognized in net income | (325) | 1,376 |
Remeasurement from changes in financial assumptions and experience | 3,512 | (10,925) |
Return on plan assets (excluding amounts in net interest) | (2,693) | 6,929 |
Defined benefit cost (benefit) recognized in comprehensive income | 494 | (2,620) |
(€ thousands) | 2023 | 2022 |
Fair value of plan assets at January 1 | 37,936 | 42,030 |
Interest income | 860 | 112 |
| Return on plan assets (excluding amounts included in net | ||
interest) | 2,693 | (6,929) |
Plan participants’ contribution | 508 | 483 |
Company contributions | 1,105 | 1,054 |
Benefits paid through pension assets | (345) | (709) |
Administration expenses | (35) | (33) |
Foreign currency translation | 2,645 | 1,928 |
Fair value of plan assets at December 31 | 45,367 | 37,936 |
December 31, | December 31, | |
2023 | 2022 | |
Qualified insurance policies | 29% | 31% |
Bonds | 20% | 19% |
Real estate | 20% | 20% |
Equities | 23% | 22% |
Other/cash | 8% | 8% |
Total | 100% | 100% |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Defined benefit obligations | 50,204 | 43,105 |
Fair value of plan assets | (45,367) | (37,936) |
Net liability | 4,837 | 5,169 |
(€ thousands) | Defined benefit obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (3,362) | 3,848 |
Salary increase | 281 | (263) |
| December 31, | December 31, | |
| 2023 | 2022 | |
Discount rate | 3.40% | 3.90% |
Future salary increases (severance payments) | 3.10% | 3.50% |
(€ thousands) | Pension | Severance | 2023 |
| liabilities | obligations | Total | |
Liability for defined benefit and severance obligations at January 1 | 454 | 3,617 | 4,071 |
Current service cost | 6 | 149 | 155 |
Interest expense | 18 | 132 | 150 |
Actuarial loss (gain) recognized | 20 | (2) | 18 |
Benefits paid | (8) | - | (8) |
| Liability for defined benefit | |||
| and severance obligations | |||
at December 31 | 490 | 3,896 | 4,386 |
(€ thousands) | Pension | Severance | 2022 |
| liabilities | obligations | Total | |
Liability for defined benefit and severance obligations at January 1 | 657 | 4,719 | 5,376 |
Current service cost | 22 | 204 | 226 |
Interest expense | 7 | 45 | 52 |
Actuarial gain recognized | (224) | (1,351) | (1,575) |
Benefits paid | (8) | - | (8) |
| Liability for defined benefit | |||
| and severance obligations | |||
at December 31 | 454 | 3,617 | 4,071 |
(€ thousands) | 2023 | 2022 |
Liability for severance obligations at January 1 | 2,050 | 2,278 |
Current service cost | 162 | 211 |
Interest expense | 98 | 56 |
Actuarial loss (gain) recognized | 73 | (291) |
Benefits paid (partly through plan assets) | (33) | (206) |
Foreign currency translation | (132) | 2 |
Liability severance obligations at December 31 | 2,218 | 2,050 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Current service cost | 162 | 211 |
Interest expense on severance obligation | 98 | 56 |
Administration expenses | 1 | - |
Interest income on plan assets | (9) | (4) |
Defined benefit cost recognized in net income | 252 | 263 |
Remeasurement loss (gain) recognized | 73 | (291) |
Return on plan assets (excluding amounts in net interest) | 6 | 2 |
Defined benefit cost recognized in comprehensive income | 331 | (26) |
(€ thousands) | 2023 | 2022 |
Fair value of plan assets at January 1 | 177 | 183 |
Interest income | 9 | 4 |
| Return on plan assets (excluding amounts included | ||
in net interest) | (6) | (2) |
Benefits paid through pension assets | - | (8) |
Administration expenses | (1) | - |
Foreign currency translation | (10) | - |
Fair value of plan assets at December 31 | 169 | 177 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Severance obligations | 2,218 | 2,050 |
Fair value of plan assets | (169) | (177) |
Net liability | 2,049 | 1,873 |
(€ thousands) | Severance obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (40) | 42 |
Salary increase | 42 | (41 |
| TSR comparator group (excluding Besi) | |
Aixtron SE | Kulicke & Soffa Industries, Inc. |
Applied Materials, Inc. | Lam Research Corporation |
ASM International N.V. | MKS Instruments, Inc. |
ASML Holding N.V. | Nova Ltd. |
ASM Pacific Technology Ltd. | Onto Innovation, Inc. |
Axcelis Technologies, Inc. | SÜSS MicroTec SE |
Cohu, Inc. | Tokyo Electron Ltd. |
DISCO Corporation | Tokyo Seimitsu Co., Ltd. |
Entegris, Inc. | Veeco Instruments, Inc. |
| FormFactor, Inc. | |
Besi TSR ranking relative to comparator group | Vesting percentage | |
Top 3 | 75% | |
Rank 4 | – Rank 6 | 50% (at target) |
Rank 7 | – Rank 12 | 25% |
Rank 13 – Rank 20 | 0% |
2023 | 2022 | |
Outstanding at January 1 | 312,587 | 382,234 |
Performance shares granted (at target level) | 112,007 | 74,996 |
Shares discretionary granted to the Board of Management | 88,020 | 70,000 |
Shares discretionary granted to key employees | 57,800 | 57,200 |
Performance adjustments | 39,724 | 53,227 |
| Performance shares settled in equity instruments (re-issued | ||
from treasury shares) | (322,088) | (306,774) |
Performance shares forfeited | - | (18,296) |
Outstanding at December 31 | 288,050 | 312,587 |
Performance shares | Year of grant | Three-year | Number of |
| performance | performance | ||
| period | shares | ||
2021 | 2021-2023 | 109,943 | |
2022 | 2022-2024 | 71,421 | |
2023 | 2023-2025 | 106,686 | |
Total | 288,050 |
2023 | 2022 | |
Market price of the Company’s ordinary shares (in euro) | 81.81 | 58.74 |
Expected volatility | 45.7% | 45.7% |
Expected dividend yield | 3.42% | 5.51% |
Vesting period (in years) | 3 | 3 |
Risk-free interest rate | 2.49% | 0.49% |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
| Performance shares granted and delivered | ||
to the Board of Management | 5,529 | 5,223 |
Performance shares granted and delivered to key employees | 4,258 | 3,762 |
Conditional performance shares Board of Management | 1,548 | 1,327 |
Conditional performance shares key employees | 7,772 | 4,947 |
Total expense recognized as personnel expenses | 19,107 | 15,259 |
(€) | Year ended December 31, | |
2023 | 2022 | |
| Salaries and other short-term employee benefits¹ | 1,882,529 | 1,732,910 |
| Post-employment benefits² | - | 12,430 |
Equity compensation benefits: Incentive Plan | 1,547,777 | 1,326,796 |
Equity compensation benefits: Discretionary grant | 5,529,416 | 5,223,400 |
Total | 8,959,722 | 8,295,536 |
Ordinary number of shares | December 31, | December 31, | |
2023 | 2022 | ||
Board of Management | 1,342,098 | 1,516,837 | |
Performance shares | Year | Three-year | Number of |
| of grant | performance | performance | |
| period | shares | ||
Board of Management | 2021 | 2021-2023 | 25,143 |
2022 | 2022-2024 | 13,927 | |
2023 | 2023-2025 | 20,604 | |
Total | 59,674 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Wages and salaries | 106,827 | 102,359 |
Social security expenses | 13,487 | 12,140 |
Pension and retirement expenses defined contribution | 6,131 | 5,888 |
Pension and retirement expenses defined benefit | 1,389 | 1,724 |
Pension plan amendments | (1,442) | - |
Share-based compensation plans | 19,107 | 15,259 |
Total personnel expenses | 145,499 | 137,370 |
December 31, | December 31, | |
2023 | 2022 | |
Sales and Marketing | 454 | 432 |
Manufacturing and Assembly | 676 | 657 |
Research and Development | 444 | 434 |
General and Administrative | 162 | 152 |
Total number of personnel | 1,736 | 1,675 |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Interest income | 12,260 | 1,634 |
Net foreign currency gains | 774 | - |
Subtotal financial income | 13,034 | 1,634 |
Interest expense | (11,664) | (12,203) |
Net cost of hedging | (7,073) | (7,559) |
Net foreign currency losses | - | (498) |
Subtotal financial expense | (18,737) | (20,260) |
Financial income (expense), net | (5,703) | (18,626) |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Deferred tax assets | 12,217 | 19,563 |
Deferred tax liabilities | (12,959) | (13,303) |
Total deferred tax assets (liabilities), net | (742) | 6,260 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
| Deferred tax assets (liabilities) | ||
Swiss tax credits | 10,443 | 17,429 |
Lease liabilities | 2,773 | 3,008 |
Provision for pensions | 1,936 | 1,885 |
Operating losses carry forward | 1,543 | 1,660 |
Inventories | 1,378 | 1,677 |
Interest | - | 593 |
Right of use assets | (2,704) | (2,962) |
Convertible Notes | (6,827) | (8,417) |
Intangible assets | (9,176) | (9,182) |
Other items | (108) | 569 |
Total deferred tax assets (liabilities), net | (742) | 6,260 |
(€ thousands) | January 1, | Profit and loss | Other | Equity | Foreign | December 31, |
| 2023 | 2023 | comprehensive | currency | 2023 | ||
| income | translation | |||||
| Deferred tax assets (liabilities), net | ||||||
Swiss tax credits | 17,429 | (7,732) | - | - | 746 | 10,443 |
Lease liabilities | 3,008 | (236) | - | - | 1 | 2,773 |
Provision for pensions | 1,885 | (66) | 100 | - | 17 | 1,936 |
Operating losses carry forward | 1,660 | (113) | - | - | (4) | 1,543 |
Inventories | 1,677 | (293) | - | - | (6) | 1,378 |
Interest | 593 | (623) | - | 30 | - | - |
Right of use assets | (2,962) | 261 | - | - | (3) | (2,704) |
Convertible Notes | (8,417) | 1,371 | - | 219 | - | (6,827) |
Intangible assets | (9,182) | 14 | - | - | (8) | (9,176) |
Other items | 569 | (600) | - | - | (77) | (108) |
Total | 6,260 | (8,017) | 100 | 249 | 666 | (742) |
(€ thousands) | January 1, | Profit and loss | Other | Equity | Foreign | December 31, |
| 2022 | 2022 | comprehensive | currency | 2022 | ||
| income | translation | |||||
| Deferred tax assets (liabilities), net | ||||||
Swiss tax credits | 24,216 | (7,772) | - | - | 985 | 17,429 |
Lease liabilities | 1,927 | 1,029 | - | - | 52 | 3,008 |
Operating losses carry forward | 2,108 | (447) | - | - | (1) | 1,660 |
Provision for pensions | 2,708 | (17) | (825) | - | 19 | 1,885 |
Inventories | 1,954 | (250) | - | - | (27) | 1,677 |
Interest | 390 | 203 | - | - | - | 593 |
Right of use assets | (1,913) | (997) | - | - | (52) | (2,962) |
Convertible Notes | (5,579) | 980 | - | (3,818) | - | (8,417) |
Intangible assets | (9,865) | 683 | - | - | - | (9,182) |
Other items | 520 | 350 | (355) | - | 54 | 569 |
Total | 16,466 | (6,238) | (1,180) | (3,818) | 1,030 | 6,260 |
| (€ millions) | 2023 | 2022 | ||
| Recognized | Unrecognized | Recognized | Unrecognized | |
USA | 1.3 | - | 1.7 | - |
Austria | 0.2 | - | - | - |
Total tax losses carried forward | 1.5 | - | 1.7 | - |
Switzerland tax free reserves | 10.4 | 8.7 | 17.4 | 5.8 |
Withholding taxes | - | 0.5 | - | 0.4 |
Total | 11.9 | 9.2 | 19.1 | 6.2 |
(€ thousands) | Year ended December 31, 2023 | Year ended December 31, 2022 | ||
| in % of income | in % of income | |||
| before taxes | before taxes | |||
| Expected income tax expense | ||||
based on domestic rate | 53,584 | 25.8% | 71,076 | 25.8% |
Foreign tax rate differential | (23,563) | (11.3%) | (32,313) | (11.8%) |
Recognition of Swiss tax credit | - | - | (2,553) | (0.9%) |
Non-deductible expenses | 3,363 | 1.6% | 2,956 | 1.1% |
Tax incentive | (4,176) | (2.0%) | (6,298) | (2.3%) |
Tax exempt income | (1,337) | (0.6%) | (725) | (0.3%) |
Valuation allowance adjustments | 2,279 | 1.1% | 3,404 | 1.2% |
Changes in enacted tax rates | - | - | 720 | 0.3% |
Adjustments prior years | (114) | (0.1%) | (1,396) | (0.5%) |
Other | 569 | 0.2% | (28) | 0.0% |
Income tax expense reported | 30,605 | 14.7% | 34,843 | 12.6% |
(€ thousands) | Year ended December 31, | |
2023 | 2022 | |
Current | 22,588 | 28,605 |
Deferred | 8,017 | 6,238 |
Total | 30,605 | 34,843 |
2023 | 2022 | |
Shares outstanding at beginning of the year | 78,487,926 | 77,969,623 |
| Shares re-issued from treasury shares for the vesting of performance | ||
stock awards (LTI) | 176,268 | 179,574 |
| Shares re-issued from treasury shares for the vesting of shares | ||
discretionary granted | 145,820 | 127,200 |
Shares re-issued from treasury shares for partial conversion of the 2016 and 2017 Convertible Notes | 762,445 | 328,335 |
Shares issued for partial conversion of the 2017 Convertible Notes | - | 2,578,896 |
Shares bought under the share repurchase program | (2,556,665) | (2,695,702) |
Shares outstanding at end of the year | 77,015,794 | 78,487,926 |
Average shares outstanding - basic | 77,508,722 | 79,311,366 |
Dilutive effect of outstanding performance shares | 370,874 | 380,590 |
Dilutive effect of all outstanding Convertible Notes | 4,920,683 | 5,834,201 |
Average shares outstanding - diluted | 82,800,279 | 85,526,157 |
(€ thousands) | December 31, 2023 | |||
Note | Carrying | Level | Fair value | |
| amount | ||||
| Financial assets | ||||
Forward foreign currency exchange contracts | 7 | 9,467 | 2 | 9,467 |
Marketable securities for pension liability | 12 | 549 | 1, 2 | 549 |
Total | 10,016 | 10,016 | ||
| Financial liabilities | ||||
Forward foreign currency exchange contracts | 16 | 443 | 2 | 443 |
| Long-term debt¹ | 18 | 300,497 | 1 | 661,308 |
Total | 300,940 | 661,751 | ||
(€ thousands) | December 31, 2022 | |||
Note | Carrying | Level | Fair value | |
| amount | ||||
| Financial assets | ||||
Forward foreign currency exchange contracts | 7 | 6,803 | 2 | 6,803 |
Marketable securities for pension liability | 12 | 522 | 1, 2 | 522 |
Deposits¹ | 4 | 25,000 | 2 | 24,265 |
Total | 32,325 | 31,590 | ||
| Financial liabilities | ||||
Forward foreign currency exchange contracts | 16 | 98 | 2 | 98 |
| Long-term debt² | 18 | 325,176 | 1 | 402,036 |
Total | 325,274 | 402,134 | ||
(€ thousands) | 2023 | 2022 |
Balance at January 1 | 4,830 | 639 |
Amount recognized in equity | (9,416) | 12,635 |
Amount recycled in Consolidated Statement of Operations | 9,417 | (9,368) |
Amount reclassified to Consolidated Statement of Operations due to ineffectiveness | (156) | 924 |
Balance at December 31 | 4,675 | 4,830 |
(€ thousands) | Nominal | Average | Maturity | Fair Value, |
| Value | rate | net | ||
| December 31, 2023 | ||||
To sell US dollars for Swiss francs | 135,261 | 1.139 | < 4 months | 7,187 |
To sell US dollars for euros | 47,409 | 1.075 | < 4 months | 1,167 |
To buy Malaysian ringgits for Swiss franc | 16,316 | 5.436 | < 1 month | (146) |
To buy Malaysian ringgits for euros | 14,128 | 5.114 | < 2 months | 32 |
To sell Malaysian ringgits for euros | 28,163 | 5.080 | < 1 month | (4) |
To sell euros for Swiss francs | 35,924 | 0.948 | < 2 months | 925 |
Other FX pair contracts | 16,497 | < 1 month | (137) | |
Total | 293,698 | 9,024 | ||
| December 31, 2022 | ||||
To sell US dollars for Swiss francs | 194,637 | 1.064 | < 4 months | 4,673 |
To sell US dollars for euros | 44,628 | 1.033 | < 4 months | 1,685 |
To buy Malaysian ringgits for Swiss franc | 5,832 | 4.762 | < 1 month | (16) |
To sell Malaysian ringgits for euros | 17,027 | 4.627 | < 2 months | 291 |
To sell euros for Swiss francs | 23,200 | 0.982 | < 2 months | (12) |
Other FX pair contracts | 30,268 | < 2 months | 84 | |
Total | 315,592 | 6,705 |
(€ thousands) | 2023 | 2022 | ||
Positive | Negative | Positive | Negative | |
| Forward foreign currency exchange contracts | ||||
Fair value | 9,467 | 443 | 6,803 | 98 |
(€ thousands) | December 31, | December 31, |
2023 | 2022 | |
Proceeds | 302,722 | 322,297 |
Payments | (293,698) | (315,592) |
Net | 9,024 | 6,705 |
(€ thousands) | Effect on | 2023 | Effect on | 2022 | |
| profit | Effect | profit | Effect | ||
| before tax | on equity | before tax | on equity | ||
| Increase/decrease in US dollar rate | |||||
compared to euro | +10% | - | (2,500) | - | (2,300) |
-10% | - | 2,500 | - | 2,300 | |
| Increase/decrease in US dollar rate | |||||
compared to Swiss franc | +10% | - | (8,000) | - | (12,000) |
-10% | - | 8,000 | - | 12,000 |
| (€ | Total | Impaired | Current | Past due | ||||
| thou- | ||||||||
| sands) | 30–60 | 60–90 | 90–120 | > 120 | ||||
| < 30 days | days | days | days | days | ||||
2023 | 172,117 | (472) | 139,536 | 13,018 | 11,174 | 3,765 | 1,675 | 3,421 |
2022 | 166,432 | (855) | 132,991 | 8,026 | 11,476 | 2,405 | 1,430 | 10,959 |
(€ thousands) | On | Less than | 3 to 12 | 1 to 5 | > 5 years | Total |
| demand | 3 months | months | years | |||
| December 31, 2023 | ||||||
Convertible Notes (assuming no conversion) | - | - | 3,200 | 150,000 | 175,000 | 328,200 |
Other long-term debt | - | - | - | 2,042 | - | 2,042 |
Lease liabilities (Note 19) | - | 1,044 | 3,075 | 9,669 | 6,610 | 20,398 |
Interest payable convertible | - | 563 | 3,860 | 16,500 | 1,641 | 22,564 |
Trade payable | 13,149 | 33,740 | - | - | - | 46,889 |
Other payables | 140 | 10,534 | 25,335 | - | - | 36,009 |
Total | 13,289 | 45,881 | 35,470 | 178,211 | 183,251 | 456,102 |
(€ thousands) | On | Less than | 3 to 12 | 1 to 5 | > 5 years | Total |
| demand | 3 months | months | years | |||
| December 31, 2022 | ||||||
Convertible Notes (assuming no conversion) | - | - | 2,400 | 182,500 | 175,000 | 359,900 |
Other long-term debt | - | - | - | 2,042 | - | 2,042 |
Lease liabilities (Note 19) | - | 1,120 | 2,518 | 8,845 | 6,947 | 19,430 |
Interest payable convertible | - | 563 | 4,066 | 17,788 | 4,922 | 27,339 |
Trade payable | 13,920 | 27,486 | 25 | - | - | 41,431 |
Other payables | 2,903 | 8,938 | 29,280 | - | - | 41,121 |
Total | 16,823 | 38,107 | 38,289 | 211,175 | 186,869 | 491,263 |
(€ thousands, except for percentages) | 2023 | 2022 |
Equity | 421,413 | 628,535 |
Solvency ratio¹ | 47.0% | 55.4% |
Solvency ratio (excluding intangible fixed assets)² | 37.3% | 49.7% |
Return on average equity³ | 33.7% | 38.6% |