AI assistant
Clariant AG — Audit Report / Information 2005
Apr 26, 2006
856_10-k_2006-04-26_7b113b94-7983-482b-a9e3-52130a0205d0.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
Consolidated fi nancial statements of the Clariant Group
Consolidated balance sheets
at 31 December 2005 and 2004
| Notes1 CHF mn % CHF mn % Non-current assets Property, plant and equipment 4 2 605 2 440 Intangible assets 5 418 405 Investments in associates 6 282 277 Financial assets 7 47 47 Prepaid pension assets 15 77 49 Deferred income tax assets 8 250 259 Total non-current assets 3 679 50.2 3 477 42.9 Current assets Inventories 9 1 535 1 325 Trade receivables 10 1 488 1 374 Other current assets 11 344 419 Cash and cash equivalents 12 223 1 477 Current income tax receivables 55 28 Total current assets 3 645 49.8 4 623 57.1 Total assets 7 324 100.0 8 100 100.0 2005 2004 Equity and liabilities Notes1 CHF mn % CHF mn % Capital and reserves attributable to the company's equity holders Share capital 13 1 093 1 151 Treasury shares (par value) 13 - 18 - 17 Other reserves 663 529 Retained earnings 793 595 2 531 2 258 Minority interests 60 56 Total equity 2 591 35.4 2 314 28.6 Liabilities Non-current liabilities Financial debts 14 599 1 723 Deferred income tax liabilities 8 390 388 Retirement benefi t obligations 15 507 479 Provisions for non-current liabilities 16 289 319 Total non-current liabilities 1 785 24.4 2 909 35.9 Current liabilities Trade payables 17 1 205 1 165 Financial debts 18 1 137 1 172 Current income tax liabilities 175 175 Provisions for current liabilities 19 431 365 Total current liabilities 2 948 40.2 2 877 35.5 Total liabilities 4 733 64.6 5 786 71.4 7 324 100.0 8 100 100.0 Total equity and liabilities |
Assets | 2005 | 20042 | |
|---|---|---|---|---|
1 The notes form an integral part of the consolidated fi nancial statements.
Consolidated income statements
for the years ended 31 December 2005 and 2004
| 2005 | 20042 | |||
|---|---|---|---|---|
| Notes1 | CHF mn | % | CHF mn | % |
| Sales 20, 21 |
8 181 100.0 | 8 530 100.0 | ||
| Costs of goods sold | - 5 765 | - 5 823 | ||
| Gross profi t | 2 416 | 29.5 | 2 707 | 31.7 |
| Marketing and distribution | - 1 303 | - 1 262 | ||
| Administration and general overhead costs | - 402 | - 561 | ||
| Research and development | - 218 | - 274 | ||
| Income from associates 6 |
23 | 26 | ||
| Gain/loss from the sale of discontinued operations 22 |
- 2 | 95 | ||
| Gain/loss from the sale of subsidiaries and associates 23 |
40 | - 32 | ||
| Restructuring and impairment 27 |
- 186 | - 136 | ||
| Amortization of goodwill 5 |
– | - 30 | ||
| Operating income | 368 | 4.5 | 533 | 6.2 |
| Interest expense | - 132 | - 154 | ||
| Other fi nancial income and expenses 25 |
34 | - 79 | ||
| Income before taxes | 270 | 300 | ||
| Taxes 8 |
- 78 | - 141 | ||
| Net income | 192 | 2.3 | 159 | 1.9 |
| Attributable to: | ||||
| Equity holders of the company | 184 | 152 | ||
| Minority interests | 8 | 7 | ||
| Net income | 192 | 2.3 | 159 | 1.9 |
| Earnings per share for profi t attributable to the company's equity holders: | ||||
| Earnings per share (CHF/share) 26 |
0.81 | 0.72 | ||
| Diluted earnings per share (CHF/share) 26 |
0.81 | 0.72 |
1 The notes form an integral part of the consolidated fi nancial statements.
Consolidated statements of cash fl ows
for the years ended 31 December 2005 and 2004
| 2005 | 20042 | |
|---|---|---|
| Notes1 | CHF mn | CHF mn |
| Net income | 192 | 159 |
| Depreciation of property, plant and equipment (PPE) 4 |
273 | 306 |
| Impairment and reversal of impairment of PPE 4 |
59 | 39 |
| Amortization of intangible assets (2004 including goodwill) 5 |
10 | 40 |
| Changes in provisions and taxes | 115 | 216 |
| Interest paid | - 165 | - 161 |
| Income taxes paid | - 89 | - 104 |
| Loss (gain) before recycled exchange rate variances 22 and taxes from the sale of discontinued operations |
2 | - 95 |
| Loss (gain) before taxes from the sale of subsidiaries 23 and associates |
- 40 | 32 |
| Other non-cash items | - 84 | 37 |
| Cash fl ow before changes in working capital | 273 | 469 |
| Changes in inventories | - 137 | 15 |
| Changes in trade receivables | - 6 | 52 |
| Changes in trade payables | 65 | 90 |
| Changes in other current assets and liabilities | 14 | 193 |
| Cash fl ow from operating activities | 209 | 819 |
| Investments in PPE 4 |
- 348 | - 289 |
| Investments in fi nancial assets and associates | - 4 | – |
| Investments in intangible assets 5 |
- 5 | - 8 |
| Sale of PPE and intangible assets | 10 | 10 |
| Acquisition of companies, businesses and participations 24 |
- 33 | - 24 |
| Proceeds from the sale of discontinued operations 22 |
-7 | 335 |
| Proceeds from the sale of subsidiaries and associates 23 |
71 | 50 |
| Dividends received | 24 | 31 |
| Interest received | 42 | 23 |
| Cash fl ow from investing activities | - 250 | 128 |
| Proceeds from the issuance of share capital | – | 877 |
| Repayment of share capital | - 58 | – |
| Treasury share transactions 13 |
- 8 | 16 |
| Proceeds from fi nancial debts | 614 | 80 |
| Repayments of fi nancial debts | - 1 772 | - 1 322 |
| Dividends paid | - 5 | - 37 |
| Cash fl ow from fi nancing activities | - 1 229 | - 386 |
| Currency translation effect on cash and cash equivalents | 16 | - 13 |
| Net change in cash and cash equivalents | - 1 254 | 548 |
| Cash and cash equivalents at the beginning of the period 12 |
1 477 | 929 |
| 12 Cash and cash equivalents at the end of the period |
223 | 1 477 |
1 The notes form an integral part of the consolidated fi nancial statements.
Consolidated statement of changes in equity
for the years ended 31 December 2005 and 2004
| CHF mn | Other reserves | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total share |
Treasury capital (par value) reserves |
Share | Hedging Cumulative shares premium reserves translation reserves |
reserves | Total Retained | Total other earnings attributable interests to equity holders |
Minority | Total equity |
||
| Balance 31 December 2003 | 767 | - 18 | 274 | - 8 | - 243 | 23 | 404 | 1 176 | 64 | 1 240 |
| Correction of errors and changes in accounting policy (notes 1.03/1.04) |
- 1 | – | 47 | 46 | 46 | |||||
| Restated balance 31 December 2003 |
767 | - 19 | 274 | - 8 | - 243 | 23 | 451 | 1 222 | 64 | 1 286 |
| Cash fl ow hedges, net of tax: | ||||||||||
| Net fair value gains (losses) | 3 | 3 | 3 | 3 | ||||||
| Net investment hedges | 30 | 30 | 30 | 30 | ||||||
| Exchange rate differences | - 20 | - 20 | - 20 | - 2 | - 22 | |||||
| Net income recognized directly in equity |
0 | 0 | 0 | 3 | 10 | 13 | 0 | 13 | - 2 | 11 |
| Net income | – | 152 | 152 | 7 | 159 | |||||
| Total recognized income and expense for the period |
0 | 0 | 0 | 3 | 10 | 13 | 152 | 165 | 5 | 170 |
| Purchase of minority shares | – | - 6 | - 6 | |||||||
| Dividends to third parties | – | - 30 | - 30 | - 7 | - 37 | |||||
| Issuance of share capital | 384 | 493 | 493 | 877 | 877 | |||||
| Treasury share transactions | 2 | – | 14 | 16 | 16 | |||||
| Employee share and option scheme: | ||||||||||
| value of employee services (note 29) |
– | 8 | 8 | 8 | ||||||
| Balance 31 December 2004 | 1 151 | - 17 | 767 | - 5 | - 233 | 529 | 595 | 2 258 | 56 | 2 314 |
| Cash fl ow hedges, net of tax: | ||||||||||
| Transfers to net income | 5 | 5 | 5 | 5 | ||||||
| Net investment hedges | - 35 | - 35 | - 35 | - 35 | ||||||
| Exchange rate differences | 164 | 164 | 164 | 15 | 179 | |||||
| Net income recognized directly in equity |
0 | 0 | 0 | 5 | 129 | 134 | 0 | 134 | 15 | 149 |
| Net income | – | 184 | 184 | 8 | 192 | |||||
| Total recognized income and expense for the period |
0 | 0 | 0 | 5 | 129 | 134 | 184 | 318 | 23 | 341 |
| Purchase of minority shares | – | 14 | 14 | - 14 | 0 | |||||
| Dividends to third parties | – | - 5 | - 5 | |||||||
| Repayment of share capital | - 58 | – | - 58 | - 58 | ||||||
| Treasury share transactions | - 1 | – | - 7 | - 8 | - 8 | |||||
| Employee share and option scheme: | ||||||||||
| value of employee services (note 29) |
– | 7 | 7 | 7 | ||||||
| Balance 31 December 2005 | 1 093 | - 18 | 767 | 0 | - 104 | 663 | 793 | 2 531 | 60 | 2 591 |
The notes form an integral part of the consolidated fi nancial statements.
During 2004 Clariant issued new shares amounting to nominal capital of CHF 384 million (76 720 000 shares at CHF 5 per share). Transaction costs relating to the issuance of share capital in the amount of CHF 44 million were deducted from the share premium.
During 2005 Clariant reduced its share capital by CHF 0.25 per share resulting in a pay-out of CHF 58 million.
1. Accounting policies
1.01 General information
Clariant Ltd (the "Company") and its consolidated subsidiaries (together the "Group") are a global leader in the fi eld of specialty chemicals. The Group develops, manufactures, distributes and sells a broad range of specialty chemicals which play a key role in its customers' manufacturing and treatment processes or adds value to their end products. The Group has manufacturing plants around the world and sells mainly in countries within Europe, the Americas and Asia.
The company is a limited liability company incorporated and domiciled in Switzerland. The address of its registered offi ce is Rothausstrasse 61, CH-4132 Muttenz, Switzerland. The Company is listed on the Swiss Stock Exchange (SWX).
The Board of Directors has approved the consolidated fi nancial statements for issue on 24 February 2006.
1.02 Basis of preparation
The consolidated fi nancial statements of the Clariant Group comply with the International Financial Reporting Standards (IFRS) formulated by the International Accounting Standards Board (IASB) and with International Accounting Standards (IAS) and interpretations, formulated by its predecessor, the International Accounting Standards Committee (IASC), as well as with the following signifi cant accounting policies. The consolidated fi nancial statements have been prepared under the historical cost convention as modifi ed by the revaluation of fi nancial assets and liabilities (including derivative instruments at fair value through profi t or loss).
The preparation of fi nancial statements in conformity with IFRS requires the use of estimates and assumptions. These affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the fi nancial statements and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on management's best knowledge of current events and circumstances, actual results may ultimately differ from those estimates. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are signi fi cant to the consolidated fi nancial statements, are disclosed under note 3.
1.03 Errors
During 2005 it became evident that a change in the group structure had not been accounted for correctly from a tax point of view in 2002. A tax exemption which was considered to be of a permanent nature proved to be temporary only. As a result an additional CHF 9 million should have been reported as a deferred tax liability. In accordance with IAS 8 the correction was posted in the earliest period presented and as such is included in the correction of the opening amount of equity on 1 January 2004.
1.04 International Financial Reporting Standards effective in 2005
In 2004 the IASB published IFRS 2 'Share-based Payment', IFRS 3 'Business Combinations', IFRS 4 'Insurance Contracts' and IFRS 5 'Non-current Assets Held for Sale and Discontinued Operations'. In addition as part of the IASB improvement projects there were amendments and changes to IAS 36 'Impairment of Assets', IAS 38' Intangible Assets', IAS 28 'Investments in Associates', IAS 1 'Presentation of Financial Statements', IAS 19 'Employee Benefi ts' and SIC 12 'Employee compensation plans' and further amendments to IAS 39 and IAS 21. The Group has adopted these new and improved standards effective 1 January 2005. This led to a number of reclassifi cations in the fi nancial statement of the Group. The effects were the following:
-
- IFRS 2, Share-based payment: The adoption of IFRS 2 resulted in a change in the accounting policy for share-based payment. Until 31 December 2004, accruals for share-based payments were recorded as an expense in the income statement and a provision in the balance sheet. No expense was recognized for the provision of share options. The adoption of IFRS 2 led to the reclassifi cation of CHF 39 million from provisions to equity and of CHF 9 million from deferred tax assets to equity, resulting in a total impact on equity of CHF 30 million as at 31 December 2004. Of this amount CHF 22 million refers to reporting periods up to 31 December 2003 and CHF 8 million to 2004. The adoption of IFRS 2 had a positive impact on the income statement of CHF 2 million in 2004.
-
- The adoption of IFRS 3, IAS 36 (revised) and IAS 38 (revised) resulted in a change in the accounting policy for goodwill. Until 31 December 2004 goodwill was amortized on a straight-line basis over a period ranging from ten to 20 years and assessed for an indication of impairment at each balance sheet date.
-
- IFRS 3, Business combinations: In accordance with the provisions of IFRS 3:
-
- The Group ceases amortization of goodwill from 1 January 2005;
-
- Accumulated amortization as at 1 January 2005 has been eliminated with a corresponding decrease in the cost of goodwill;
-
- From the year ended 31 December 2004 onwards, goodwill is tested annually for impairment, as well as when there are indications of impairment.
-
- IAS 39, Financial Instruments: Recognition and Measurement (revised): The modifi cation of IAS 39 also comprised a clearer focus with regard to the criteria for the de-recognition of fi nancial instruments on the balance sheet. In view of the new guidance and as a result of an analysis performed related to the transfer of risk and rewards, trade receivables securitized in the United States and Germany in Asset Backed Securities (ABS) are now recognized in the balance sheet. This led to an increase of trade receivables and current fi nancial debts of CHF 241 million in the balance sheet as at 31 December 2004.
-
- IAS 21, The Effects of changes in foreign exchange rates: At the end of 2005 the standard was amended to clarify that a loan between subsidiaries of the Group (sister to sister loans) may form part of the net investment in a foreign operation if settlement of the loan is neither planned nor likely to occur in the foreseeable future. In addition to that, the standard was amended with regard to ex change differences arising from the translation of a monetary item that is denominated in a currency other than the functional currency of either the reporting entity or the foreign operation. Such exchange rate differences are recognized in equity in the consolidated fi nancial statements if the criteria for a monetary item to qualify as a net investment in a foreign operation are met.
The amendments to IAS 21 are effective for annual periods beginning on or after 1 January 2006. Earlier adoption is however encouraged and the Group has adopted these amendments as of 1 January 2005.
-
- IAS 28, Investments in Associates (revised): As a result of the revised standard, the accounting policies of the German Infraserv companies, which are valued at equity, were amended in order to be in line with all IFRS requirements. The fi nancial statement was restated and resulted in a consolidated change in equity as at 1 January 2004 in the amount of CHF 39 million. Investments in associates increased in the amount of CHF 51 million. The major changes in valuations occurred in property, plant and equipment and provisions.
-
- IAS 1, Presentation of Financial Statements: The revised IAS 1 requires that minority interests are included in equity. The adoption of this requirement resulted in the reclassifi cation of CHF 64 million to equity in the balance sheet as at 1 January 2004. In addition to this, IAS 1 (revised) now requires that net income in the income statement includes the minority shares. As a consequence of this the line Net income in the Cash fl ow statement now also includes the minority share of the net income.
-
- IFRS 5, Non-current assets held for sale and discontinued operations: On 1 January 2005 IFRS 5 became effective. The standard requires that non-current assets and associated liabilities be reported separately in the balance sheet, if management is demonstrably committed through a plan to sell them and if a sale is probable within the next twelve months.
-
- IAS 19, Employee benefi ts (revised): The amendment of paragraphs 32A, 34 – 34B and 61 were adopted early, however this did not result in any substantial changes to the Group's accounting policies. The amendments of paragraphs 120 – 121 were also adopted early. This has affected the presentation of the reconciliation of the opening and closing balances of the fair value of plan assets and the defi ned benefi t obligations and the elements of the pension plan expenses recorded. Furthermore, this has resulted in additional disclosures regarding pension plan assets and actuarial assumptions.
The option in paragraphs 93A – 93 D was not adopted by the Group. Had it been adopted this would have reduced equity in the amount of CHF 267 million as at 1 January 2004 and would have increased Operating income by CHF 9 million in 2005 and CHF 13 million in 2004. However, the Group has not yet decided whether it will adopt this option in 2006.
- SIC 12, Equity compensation plans (revised): Changes to the Standing Interpretations Committee SIC 12 came into force on 1 January 2005, which require the consolidation of equity compensation plans. Prior to this change, there was no requirement under IFRS to consolidate these plans. As a result, Clariant consolidated the Employee Participation Fund retrospectively with effect as of 1 January 2004. The consolidation reduced the average shares outstanding by 266 020 due to additional Clariant Ltd shares being held by the formerly unconsolidated Employee Participation Fund, which holds a fi xed number of shares for employee compensation plans. Furthermore, the balance sheet item 'Other current assets' was reduced by the amount of CHF 5 million. The consolidation of the fund does not impact EPS to any signifi cant extent, nor does it affect the Cash fl ow statement.
Overall these changes had the following impact on the balance sheet positions:
Opening balance as at 1 January 2004
- -An increase in Investments in associates by CHF 51 million.
- -A decrease in Deferred tax assets by CHF 21 million.
- -An increase in Trade receivables by CHF 241 million.
- -A decrease in Other current assets by CHF 5 million.
- -An increase in Deferred income tax liabilities by CHF 15 million.
-
- A decrease in Provision for non-current liabilities by CHF 30 million.
- -An increase in Current fi nancial debts by CHF 241 million.
- -A decrease in Current income tax liabilities by CHF 6 million.
-
- An increase in Total equity by CHF 110 million, thereof CHF 64 million as a result of the inclusion of Minority interests in the presentation of Total equity.
Closing balance as at 31 December 2004
- -An increase in Deferred tax assets by CHF 1 million.
-
- A decrease in Financial fi xed assets by CHF 49 million due to the separate presentation of Prepaid pension assets on the face of the balance sheet.
-
- A decrease in Provision for non-current liabilities by CHF 488 million of which CHF 479 million is due to the separate presentation of Retirement benefi t obligations on the face of the balance sheet.
-
- An increase in Current income tax liabilities by CHF 28 million due to the separate presentation of Current income tax receivables on the face of the balance sheet.
-
- An increase in Net income by CHF 9 million, of which CHF 7 million is due to the inclusion of profi t attributable to Minority interests and 2 million due to the adoption of IFRS 2.
-
- An increase in Total equity by CHF 112 million, thereof CHF 56 million as a result of the inclusion of Minority interests in the presentation of Total equity.
All changes in the accounting policies have been made in accordance with the transition provisions in the respective standards. All standards adopted by the Group require retrospective application other than:
-
- IFRS 2: retrospective application for all equity instruments granted after 7 November 2002 and not vested at 1 January 2004;
-
- IFRS 3: prospective application for reporting periods beginning after 31 March 2004.
-
- IFRS 5: prospective application for reporting periods beginning after 1 January 2005.
Other new or improved standards had no impact on the Consolidated Financial Statements.
1.05 International Financial Reporting Standards not yet effective
Certain new standards, amendments and interpretations to existing standards have been published that are mandatory for the Group's accounting periods beginning on or after 1 January 2006 or later periods but which the Group has not early adopted, as follows:
-
IAS 39 (amendment), Cash Flow Hedge Accounting of Forecast Intragroup Transactions (effective from 1 January 2006): The amendment allows the foreign currency risk of a highly probable forecast intragroup transaction to qualify as a hedged item in the consolidated fi nancials statements, provided that: (a) the transaction is denominated in a currency other than the functional currency of the entity entering into the transaction; and (b) the foreign currency risk will affect consolidated profi t or loss. The Group believes that this amendment will not have any signifi cant impact on the classifi cation of fi nancial instruments.
-
- IAS 39 (amendment), The Fair Value Option (effective from 1 January 2006): This amendment changes the defi nition of fi nancial instruments classifi ed at fair value through profi t or loss and restricts the ability to designate fi nancial instruments as part of this category. The Group believes that this amendment will not have any signifi cant impact on the classifi cation of fi nancial instruments.
-
- IFRS 7, Financial Instruments: Disclosures (effective from 1 January 2007): This standard introduces new disclosures to improve the information about fi nancial instruments. It requires the disclosure of qualitative and quantitative information about exposure to risk arising from fi nancial instruments, including specifi ed minimum disclosures about credit risk, liquidity risk and market risk, including sensitivity analysis to market risk. It replaces IAS 30, Disclosures in the Financial Statements of Banks and Similar Financial Institutions, and disclosure requirements in IAS 32, Financial Instruments: Disclosure and Presentation. It is applicable to all entities that report under IFRS. The Group assessed the impact of IFRS 7 and it was not adopted early because this standard regulates disclosures only. It would not have had any impact on the Group's accounting policies.
The above mentioned standards will be adopted as they become effective. Other new or revised standards will have no impact on the consolidated fi nancial statements.
1.06 Scope of consolidation
-
Subsidiaries: Subsidiaries are those entities in which the Group has an interest of more than one half of the voting rights or otherwise has the power to govern the fi nancial and operating policies. These entities are consolidated. The existence and effect of potential voting rights that are presently exercisable or presently convertible are considered when assessing whether the Group controls another entity. Subsidiaries are consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date control is terminated.
The Group uses the purchase method of accounting to account for the acquisition of subsidiaries. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the acquisition. Identifi able assets ac quired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of a minority interest. The excess of the cost of acquisition over the fair value of the Group's share of the identifi able net assets acquired is recorded as goodwill. If the costs of acquisition are less than the fair value of the net assets of the subsidiary acquired, the difference is recognized directly in the income statement (see note 1.11).
- Investments in associates: Associates are entities where the Group has between 20% and 50% of the voting rights, or over which the Group has signifi cant infl uence, but which it does not control. Investments in associates are accounted for by the equity method of accounting and are initially recognized at cost. The Group's investments in associates include goodwill (net of any accumulated impairment loss) identifi ed on acquisition.
The company's share of the post-acquisition profi ts or losses of associates is recognized in the income statement and its share of post-acquisition movements in reserves is recognized in reserves. The cumulative post-acquisition movements are adjusted against the cost of the investment. When the Group's share of losses in an associate equals or exceeds its interest in the associate, including any other unsecured receivables, the Group does not recognize further losses, unless it has incurred obligations or made payments on behalf of the associate.
All associates use the same set of accounting policies (IFRS) as apply to the consolidated accounts of the Group.
1.07 Principles and method of consolidation
The annual closing date of the individual fi nancial statements is 31 December. The consolidated fi nancial statements are prepared in accordance with the historical cost convention except for the revaluation to market value of certain fi nancial assets and liabilities and applying uniform presentation and valuation principles.
Intercompany income and expenses, including unrealized gross profi ts from internal Group transactions and intercompany receivables and payables, are eliminated. The results of minority interests are separately disclosed in the income statement and balance sheet.
1.08 Reclassifi cation
Certain prior year balances have been reclassifi ed to conform to the current year presentation (for details, refer to the respective notes).
1.09 Revenue recognition
Sales of goods are recognized when the signifi cant risks and rewards of ownership of the assets have been transferred to a third party and are reported net of sales taxes and rebates. Provisions for rebates to customers are recognized in the same period that the related sales are recorded, based on the contract terms.
Interest income is recognized on a time proportion basis, taking into account the principal outstanding and the effective rate over the period to maturity when it is determined that such income will accrue to the Group. Dividends are recognized when the right to receive payment is established.
1.10 Exchange rate differences
-
- Functional currency: Items included in the fi nancial statements of each entity are measured using the currency of the primary economic environment in which the entity operates ("the functional currency"). The consolidated fi nancial statements are presented in Swiss francs, which is the functional and presentation currency of the parent.
-
- Transactions and balances: Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation of monetary assets and liabilities denominated in foreign currencies, are recognized in the income statement, except when deferred in equity as qualifying cash fl ow hedges and net investment hedges. Translation differences on debt securities and other monetary fi nancial assets measured at fair value are included in foreign exchange gains and losses.
-
- Group companies: Income statements and cash fl ows of foreign entities are translated into the Group's presentation currency at sales weighted average exchange rates for the year and their balance sheets are translated at the exchange rates prevailing on 31 December. Exchange rate differences arising on the translation of the net investment in foreign entities and of borrowings and other currency instruments designated as hedges of such investments are taken to shareholders' equity. Net investments also include loans for which settlement is neither planned nor likely to occur in the foreseeable future. When a foreign entity is sold, such exchange rate differences are recognized in the income statement as part of the gain or loss on sale.
Goodwill and fair value adjustments arising on the acquisition of foreign entities after 31 March 2004 are treated as assets and liabilities of the foreign entity and translated at the closing rate.
1.11 Property, plant and equipment
Property, plant and equipment are valued at historical acquisition or production costs and depreciated on a straight-line basis to the income statement, using the following maximum estimated useful lives in accordance with group's guidelines:
Buildings |
40 years |
|---|---|
Machinery and equipment |
16 years |
Furniture, vehicles, computer hardware |
5 to 10 years |
Land is not depreciated |
Financing costs associated with the construction of property, plant and equipment are not capitalized.
Subsequent costs are included in the asset's carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefi ts associated with the item will fl ow to the Group and the costs of the item can be measured reliably. All other repairs and maintenance are charged to the income statement during the fi nancial period in which they are incurred.
Gains and losses on disposals are determined by comparing proceeds with the carrying amount. These are included in the income statement.
1.12 Intangible assets
Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the net identifi able assets of the acquired subsidiary/associate at the date of acquisition. Goodwill on acquisitions of associates is included in investments in associates. Goodwill is tested annually for impairment and carried at cost less ac cu mulated impairment losses. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.
Goodwill is allocated to cash generating units for the purpose of impairment testing. Each of those cash generating units represents the Group's investment in each business segment.
Trademarks and licenses are capitalized at historical cost and amortized on a straight-line basis to the income statement over their estimated useful lives, with a maximum of ten years.
Acquired computer software licenses are capitalized on the basis of the costs incurred to acquire and bring to use the specifi c software. These costs are amortized on a straight-line basis to the income statement over their estimated useful lives (three to fi ve years). Costs associated with developing and maintaining computer software programs are recognized as an expense when incurred. Costs that are directly associated with the production of identifi able and unique software products controlled by the Group, and that will probably generate economic benefi ts exceeding costs beyond one year, are recognized as intangible assets. Direct costs include the software development employee costs and an appropriate portion of relevant overheads.
1.13 Impairment of assets
Property, plant and equipment and other non-current assets, including goodwill and other intangible assets, are reviewed for impairment losses whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the carrying amount of the asset exceeds its recoverable amount, which is the higher of an asset's fair value less costs to sell and value in use. For the purpose of assessing impairment, assets are grouped at the lowest level for which there are separately identifi able cash fl ows (cash generating unit).
An impairment loss is recognized as an expense in the income statement and is fi rst allocated to the goodwill allocated to the cash generating unit and then to the other assets of the cash generating unit. An impairment loss may be reversed, for assets excluding goodwill, in subsequent periods if and only if there is a change in the estimates used to determine the asset's recoverable amount.
1.14 Inventories
Purchased goods are valued at acquisition cost, while self-manufactured products are valued at manufacturing costs including related production overhead costs. Borrowing costs are excluded. Inventory held at the balance sheet date is primarily valued at standard cost, which approximates to actual costs on a weighted average basis. This valuation method is also used for valuing the cost of goods sold in the income statement. Adjustments are made for inventories with a lower net realizable value. Unsaleable inventory is fully written off.
1.15 Trade receivables
Trade receivables are recognized initially at fair value and subsequently measured at amortized cost, less impairment of trade receivables. A provision for the impairment of trade receivables is established when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of receivables. The amount of the provision is the difference between the carrying amount and the recoverable amount, being the present value of expected cash fl ows, discounted at the market rate of interest for similar borrowers. The amount of the provision is recognized in the income statement.
1.16 Cash and cash equivalents
Cash and cash equivalents comprise cash on hand, deposits and calls with banks, as well as short-term investment instruments with an initial lifetime of 90 days or less. Bank overdrafts are shown within fi nancial debt in current liabilities on the balance sheet.
1.17 Derivative fi nancial instruments and hedging
Under IAS 39 derivative fi nancial instruments are initially recognized at fair value on the date a derivative contract is entered into and are subsequently remeasured at their fair value. Depending on the type of fi nancial instrument, fair value calculation techniques include, but are not limited to, quoted market value, present value of estimated future cash fl ows (e.g. interest rate swaps) or corresponding exchange rates at balance sheet date (e.g. forward foreign exchange contracts). The method of recognizing the resulting gain or loss is dependent on whether the derivative contract is designated to hedge a specifi c risk and qualifi es for hedge accounting.
On the date a derivative contract is entered into, Clariant designates certain derivatives as either a) a hedge of the fair value of a recognized asset or liability (fair value hedge), b) a hedge of a forecast transaction (cash fl ow hedge) or c) a hedge of a net investment in a foreign entity.
Changes in the fair value of derivatives in fair value hedges that are highly effective are recognized in the income statement, along with any changes in the fair value of the hedged asset or liability that is attributable to the hedged risk.
Changes in the fair value of derivatives in cash fl ow hedges are recognized as a hedging reserve in shareholders' equity. Where the forecast transaction results in the recognition of an asset or liability, the gains and losses previously included in equity are included in the initial measurement of the asset or liability. Otherwise, amounts recorded in equity are transferred to the income statement and classifi ed as revenue or expense in the same period in which the forecast transaction affects the income statement. The gain or loss relating to the ineffective portion is recognized immediately in the income statement.
Hedges of net investments in foreign entities are accounted for similar to cash fl ow hedges. Clariant hedges certain net investments in foreign entities with foreign currency borrowings and cross currency swaps. All foreign exchange gains and losses on the effective portion of the hedge are recognized in equity and included in cumulative translation differences. Any gains or losses relating to an ineffective portion are recognized immediately in the income statement. Gains and losses accumulated in equity are included in the income statement when the foreign operation is disposed of.
When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognized in the income statement when the committed or forecast transaction is ultimately recognized in the income statement. However, if a forecast or committed transaction is no longer expected to occur, the cumulative gain or loss that was recognized in equity is immediately transferred to the income statement.
Certain derivative instruments, while providing effective economic hedges under Clariant policies, do not qualify for hedge accounting. Changes in the fair value of any derivative instruments that do not qualify for cash fl ow hedge accounting under IAS 39 are recognized immediately in the income statement.
Financial instruments are used in the normal course of business to reduce risk arising from currency translation and interest rate or price movements. Clariant manages and records centrally its cover of various positions arising from existing assets and liabilities as well as future business transactions. To minimize counterparty risk, Clariant enters into fi nancial instruments only with reputable international banks. The result of using fi nancial instruments in Clariant's risk management program is permanently monitored, checked and communicated to Group management.
1.18 Leases
Leases under which the Clariant Group assumes substantially all of the risks and benefi ts of ownership are classifi ed as fi nance leases. At the inception of the lease, a lease asset and a lease liability are recognized at the lower of the fair value of the leased property or the present value of the minimum lease payments. In subsequent periods the leased asset is depreciated on a straight-line basis, like other property, plant and equipment, over the shorter of its estimated useful life or the lease term. The depreciation amount of the asset and the interest amount on the fi nance lease liability are charged to the income statement.
A lease is classifi ed as an operating lease if the substance of the transaction does not meet any of the requirements of a fi nance lease. Lease payments under an operating lease are charged to the income statement on a straight- line basis over the term of the lease.
1.19 Current income tax
The taxable profi t (loss) of group companies, on which the reporting period's income tax payable (recoverable) is calculated using applicable local tax rates, is determined in accordance with the rules established by the taxation authorities of the countries in which they operate. Current income taxes for current and prior periods, to the extent they are unpaid, are recognized as liabilities. In case income taxes already paid in respect of current and prior periods exceed the income tax liability amount of those periods, the exceeding amounts are recognized as assets. Current income tax receivables and current income tax liabilities are offset if there is a legally enforceable right to set off the recognized amounts and if there is the intention to settle on a net basis or to realize the asset and settle the liability simultaneously.
1.20 Deferred income tax
Deferred income tax is calculated using the comprehensive liability method. This results from the temporary differences that arise between the recognition of items in the balance sheets of group companies used for tax purposes and the one prepared for consolidation purposes. An exception is that no deferred income tax is calculated for the temporary differences in investments in group companies and associates provided that the investor (parent company) is able to control the timing of the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future. Furthermore, withholding taxes or other taxes on the eventual distribution of retained earnings of group companies, are only taken into account when a dividend has been planned, since generally the retained earnings are reinvested.
Deferred taxes, calculated using applicable local tax rates, are included in non-current assets and non-current liabilities, with any changes during the year recorded in the income statement. Changes in deferred taxes on items that are recognized in equity are recorded in equity.
Deferred income tax is determined using tax rates (and laws) that have been enacted or substantially enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realized or the deferred income tax liability is settled.
Deferred income tax assets are recognized to the extent that it is probable that future taxable profi t will be available against which the temporary differences can be utilized.
1.21 Equity compensation benefi ts
In 2005 Clariant replaced its two equity compensation plans, the Clariant Executive Stock Option Plan (CESOP) and the Management Stock Incentive Plan (MSIP), by the Clariant Executive Bonus Plan (CEBP). Under this new plan specifi c groups of executives and managers are granted a certain number of registered shares in Clariant Ltd. The options and shares granted under the old plans up to February 2005 continue to vest. The fair value of the employee services received in exchange for the grant of the shares and options is recognized as an ex pense. The total amount to be expensed over the vesting and measurement periods is determined by reference to the fair value of the shares and options granted. An adjustment is made for dividends not distributed during the vesting period. Non-market vesting conditions are included in assumptions about the number of shares and options that are expected to become exercisable. At each balance sheet date, the entity revises its estimates of the number of shares and options expected to vest. It recognizes the impact of the revision of original estimates, if any, in the income statement, and a corresponding adjustment to equity over the remaining vesting period.
1.22 Obligations for pensions and similar employee benefi ts
Group companies operate various pension schemes. The Group has both defi ned benefi t and defi ned contribution plans. A defi ned benefi t plan is a pension plan that defi nes an amount of pension benefi t that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation. A defi ned contribution plan is a pension plan under which the Group pays fi xed contributions into a separate entity. The Group has no legal or constructive obligations to pay further contributions if the fund does not hold suffi cient assets to pay all employees the benefi ts relating to employee service in the current and prior periods.
Some Group companies provide post-retirement health care benefi ts to their retirees. The entitlement to these benefi ts is usually conditional on the employee remaining in service up to retirement age and the completion of a minimum service period. The expected costs of these benefi ts are accrued over the period of employment using an accounting methodology similar to that for defi ned benefi t pension plans. Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions, are charged or credited to the income statement over the expected average remaining working lives of the related employees. These obligations are valued annually by independent qualifi ed actuaries.
For defi ned contribution plans, the Group pays contributions to publicly or privately administered pension insurance plans on a mandatory, contractual or voluntary basis. The Group has no further payment obligations once the contributions have been paid. Contributions to defi ned contribution plans are recorded in the income statement in the period to which they relate.
For defi ned benefi t plans, the amount to be recognized in the provision is determined using the Projected Unit Credit Method, according to which, each period of employee service gives rise to an additional unit of benefi t entitlement and each unit is measured separately to build up the fi nal obligation. Actuarial valuation techniques that take into consideration the demographic and fi nancial assumptions are used to determine the carrying value of the net post-employment liability. Independent actuaries perform these valuations.
The portion of the actuarial gains and losses to be recognized as income or expense is the excess of the net cumulative unrecognized actuarial gains and losses at the end of the previous reporting year over the greater of 10% of the present value of the defi ned benefi t obligation at that date or 10% of the fair value of any plan assets at that date, divided by the expected average remaining working lives of the employees participating in the plan.
Termination benefi ts are provided for in accordance with the legal requirements of certain countries. Termination benefi ts are payable when employment is terminated before the normal retirement date, or whenever an employee accepts voluntary redundancy in exchange for these benefi ts. The Group recognizes termination benefi ts when it is demonstrably committed to either terminating the employment of current employees according to a detailed formal plan without possibility of withdrawal, or providing termination benefi ts as a result of an offer made to encourage voluntary redundancy. Benefi ts falling due more than 12 months after balance sheet date are discounted to present value.
The charges for defi ned benefi t plans, defi ned contribution plans and termination benefi ts are included in personnel expenses and reported in the income statement under the corresponding functions of the related employees and in expenses for restructuring and impairment.
1.23 Provisions
Provisions are recognized when the Group has a binding present obligation. This may be either legal because it derives from a contract, legislation or other operation of law, or constructive because the Group created valid expectations on the part of third parties by accepting certain responsibilities. To record such an obligation it must be probable that an outfl ow of resources embodying economic benefi ts will be required to settle the obligation and a reliable estimate can be made for the amount of the obligation. The amount recognized as a provision is the best estimate (most probable outcome) of the expenditure required to settle the present obligation at the balance sheet date. The non-current provisions are discounted if the impact is material.
1.24 Research and development
Research and development expenses are capitalized to the extent that the recognition criteria according to IAS 38 are met. The Group considers that regulatory and other uncertainties inherent in the development of key new products preclude it from capitalizing development costs. At the balance sheet date, no research and development projects met the recognition criteria. Laboratory buildings and equipment included in property, plant and equipment are depreciated over their estimated useful lives. The reason for this practice is the structure of research and development in the industries that Clariant engages in, making it diffi cult to demonstrate how singular intangible assets will generate probable future economic benefi ts.
1.25 Segment reporting
Clariant is divided operationally on a worldwide basis into the fol lowing fi ve divisions, which at the same time are the Group's reportable business segments:
- -Textile, Leather & Paper Chemicals
- -Pigments & Additives
- -Functional Chemicals
- -Life Science Chemicals
- -Masterbatches
These Divisions which are based on internal management structures, are best described as follows:
The Textile, Leather & Paper Chemicals Division is a supplier of specialty chemicals and dyes for the textile, leather and paper industries. Textile dyes include dispersion, reactive, acid and sulfur dyes. The Textile Business encompasses special chemicals for pretreatment, dyeing, printing and fi nishing of textiles. Optical brighteners and chemicals for functional treatment are also part of the range. The Paper Business supplies paper dyes, optical brighteners and process and pulping chemicals. The Leather Business produces chemicals for refi ning. Its offering includes all chemicals for fi nishing and dyeing as well as a complete range of wet-end chemicals.
The Pigments & Additives Division develops and produces pigments for paints and lacquers, for plastics and for special applications. The product range includes high-performance pigments to meet the specifi c demands of the automotive and electronics industries. Printing pigments are supplied to the printing ink industry, and, increasingly, for non-impact printing, ink jet and laser printing. The core business also includes additives to improve heat resistance as well as light and weather resistance of plastics and paint. Halogen-free fl ame retardants are used in protective coatings, resins, thermoplastics and polyester fi bers. The division's portfolio also includes high-quality waxes based on various materials.
The Functional Chemicals Division's products are based on surfactants and polymers. The Detergents Business, which offers anionic and cationic surfactants, as well as bleach activators, is a partner to the detergent industry. Performance Chemicals supplies such different industries as personal care products, crop protection, paints, lacquers and plastics. The Process Chemicals Business markets products for the production and refi ning of oil and natural gas and for metalworking, mining and the aerospace and automotive industry.
The Life Science Chemicals Division has two Businesses. The Pharma Business is a service partner for the launch of new drugs and supplies customer-specifi c late stage intermediates with a high degree of synthesis, patented active ingredients and around 30 different generic active substances. Specialty Fine Chemicals covers a wide range of industrial applications with its silane derivatives, glyoxalic acid derivatives and diketene-based chemicals. It also supplies precursors and active ingredients for crop protection agents.
The Masterbatches Division supplies color and additive concentrates and special mixtures of these components mainly for plastic processors. At the local level each of the division's production plants provides a complete technical service for all products and applications.
Corporate: Income and expenses relating to Corporate include the costs of the Group headquarters and those of corporate coordination functions in major countries. In addition, Corporate includes certain items of income and expense, which are not directly attributable to specifi c divisions.
The Group's divisions are business segments that offer different products. These business segments are managed separately because they manufacture, distribute and sell distinct products, which require differing technologies and marketing strategies. These products are also subject to risks and returns that are different from those of other business segments. Geographical segments provide products within a particular economic environment that are subject to risks and returns that are different from those operating in other economic environments. The Group designates business segments as its primary reportable segments and geographical segments as its secondary reportable segments.
Segment revenue is revenue reported in the company's income statement that is directly attributable to a segment and the relevant portion of the company income that can be allocated on a reasonable basis to a segment, whether from sales to external customers or from transactions with other segments.
Segment expense is an expense resulting from the operating activities of a segment that is directly attributable to the segment and the relevant portion of an expense that can be allocated on a reasonable basis, including expenses relating to sales to external customers and expenses relating to transactions with other segments.
Intersegment sales are determined on an arm's length basis.
Division and business net operating assets consist primarily of property, plant and equipment, intangible assets, inventories and receivables less operating liabilities. Corporate assets and liabilities principally consist of net liquidity (cash, cash equivalents and other current fi nancial assets less fi nancial debts) and deferred and current taxes.
1.26 Treasury shares
Treasury shares are deducted from equity at their par value of CHF 4.75 per share. Differences between this amount and the amount paid for acquiring, or received for disposing of treasury shares are recorded in retained earnings.
1.27 Dividend distribution
Dividend distribution to the Company's shareholders is recognized as a liability in the Group's fi nancial statements in the period in which the dividends are approved by the Company's shareholders.
1.28 Non-current assets (or disposal groups) held for sale
Non-current assets (or disposal groups) are classifi ed as assets held for sale and stated at the lower of carrying amount and fair value less costs to sell if their carrying amount is to be recovered principally through a sale transaction rather than through continuing use.
The Group did not have any non-current assets (or disposal groups) held for sale at the balance sheet date.
1.29 Share capital
All issued shares are ordinary shares and as such are classifi ed as equity.
Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the proceeds.
Where any group company purchases the company's equity share capital (Treasury shares), the consideration paid, including any directly attributable incremental costs (net of income taxes) is deducted from equity attributable to the company's equity holders until the shares are cancelled, reissued or disposed of. Where such shares are subsequently sold or reissued, any consideration received, net of any directly attributable incremental transaction costs and the related income tax effects, is included in equity attributable to the company's equity holders.
1.30 Financial debt
Financial debt is recognized initially at fair value, net of transaction costs incurred. Financial debt is subsequently stated at amortized cost. Any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period of the fi nancial debt.
Financial debt is classifi ed as a current liability where it is due within 12 months from the balance sheet date. This includes the portion of non-current debt that is due within 12 months. Financial debt is classifi ed as a non-current liability where the Group has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.
1.31 Investments
The Group classifi es its investments in the following categories: fi nancial assets at fair value through profi t or loss, loans and receivables, held-to-maturity investments and available-for-sale fi nancial assets. The classifi cation depends on the purpose for which the investments were acquired. Management determines the classifi cation of its investments on initial recognition and reevaluates this designation at every reporting date.
-
Financial assets at fair value through profi t or loss: This category has two sub-categories: fi nancial assets held for trading, and those designated at fair value through profi t or loss at inception. A fi nancial asset is classifi ed in this category if acquired principally for the purpose of selling in the short-term or if so designated by management. Derivatives are also categorized as held for trading unless they are designated as hedges. Assets in this category are classifi ed as current assets if they are either held for trading or are expected to be realized within 12 months of the balance sheet date.
-
- Loans and receivables: Loans and receivables are non-derivative fi nancial assets with fi xed or determinable payments that are not quoted in an active market. They arise when the Group provides money and goods directly to a debtor with no intention of trading the receivable. They are included in current assets in the balance sheet.
-
- Held-to-maturity investments: Held-to-maturity investments are non-derivative fi nancial assets with fi xed or determinable payments and fi xed maturities that the Group's management has the positive intention and ability to hold to maturity.
-
- Available-for-sale fi nancial assets: Available-for-sale fi nancial assets are non-derivatives that are either designated to the category or not classifi ed to any of the other categories. They are included in non-current assets unless management intends to dispose of the investment within 12 months of the balance sheet date. There were no outstanding balances in the reporting periods presented.
Purchases and sales of investments are recognized on settlement date, that is the date on which the Group receives or delivers the asset. Investments are initially recognized at fair value plus transaction costs for all fi nancial assets not carried at fair value through profi t or loss. Investments are derecognized when the rights to receive cash fl ows from the investments have expired or have been transferred and the Group has transferred substantially all risks and rewards of ownership. Available-for-sale fi nancial assets and fi nancial assets at fair value through profi t or loss are subsequently carried at fair value. Loans and receivables and held-to-maturity investments are carried at amortized cost using the effective interest rate method. Realized and unrealized gains and losses arising from changes in the fair value of the 'fi nancial assets at fair value through the profi t or loss' category are included in the income statement in the period in which they arise. Unrealized gains and losses arising from changes in the fair value of non-monetary securities classifi ed as available-for-sale are recognized in equity. When securities classifi ed as available-for-sale are sold or impaired, the accumulated fair value adjustments are included in the income statement as gains and losses from investment securities.
The fair values of quoted investments are based on current bid prices. If the market for a fi nancial asset is not active (and for unlisted securities), the Group establishes fair value by using valuation techniques. These include the use of recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash fl ow analysis, and option pricing models refi ned to refl ect the issuer's specifi c circumstances.
The Group assesses at each balance sheet date whether there is objective evidence that a fi nancial asset or a group of fi nancial assets is impaired. In the case of equity securities classifi ed as available for sale, a signifi cant or prolonged decline in the fair value of the security below its cost is considered in determining whether the securities are impaired. If any such evidence exists for available-for-sale fi nancial assets, the cumulative loss, measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that fi nancial asset previously recognized in profi t or loss, is removed from equity and recognized in the income statement. Impairment losses recognized in the income statement on equity instruments are not reversed through the income statement.
1.32 Emission rights
In 2005 the European Union started a system whereby companies are granted certain amounts of rights to emit carbon dioxide. These rights are initially granted free of charge and can be exchanged with other companies. At present the accounting for such emission rights is not clearly regulated by IFRS. Clariant accounts for these rights as follows:
At the time the Group receives emission rights from the governments, these are recognized as intangible assets at fair value (usually represented by the market price). The difference between the amount paid which is usually nil, since the rights are assigned by the governments free of charge, and the fair value of the emission right is recognized as a liability.
When the rights are used in operating activities, this is recognized by recording an expense based on the actual emission in the income statement and a liability in the balance sheet. At the same time, the liability recorded on initial recognition of the emission right is released proportionally to the income statement. At the end of the reporting period the liability recorded as a result of the use of the emission rights and the asset initially recognized for emission rights are offset against each other. If any emission rights are purchased from third parties, they are recorded at historical costs which is usually fair value.
The carrying values of emission rights and the corresponding liability are not revalued due to the subsequent fl uctuations in market price.
When emission rights are sold the respective amount recognized as an intangible asset and the respective amount recognized as a liability in the balance sheet are derecognized. The difference between the sale price obtained in the disposal and the net amount of the intangible asset and the liability derecognized is recorded as an income or an expense in the income statement.
2. Financial risk management
2.1 Financial risk factors. The group's activities expose it to a variety of fi nancial risks: market risk (including currency rate risk, cash fl ow risk, interest rate risk and price risk), credit risk, liquidity risk and settlement risk. The groups' overall risk management program focuses on the unpredictability of fi nancial markets and seeks to reduce potential adverse effects on the group's fi nancial performance at reasonable hedging costs. The group uses derivative fi nancial instruments to hedge certain risk exposures.
Financial risk management is carried out by a central treasury department (Group Treasury) under policies approved by Management and the Board of Directors. Group Treasury identifi es, evaluates and hedges fi nancial risks in close cooperation with the group's operating units. Written principles for overall foreign exchange risk, credit risk, use of derivative fi nancial instruments, non-derivative fi nancial instruments and investing excess liquidity (counterparty risk) are in place.
Market Risk
- Foreign exchange risk: The group operates internationally and is exposed to foreign exchange risks arising from various currency exposures, primarily with respect to the euro and the US dollar. Foreign exchange risk arises from future commercial transactions, recognized assets and liabilities and net investments in foreign operations.
To manage the foreign exchange risk arising from future commercial transactions and recognized assets and liabilities, entities in the group use forward contracts and FX options, according to the group's foreign exchange risk policy. Foreign exchange risk arises when future commercial transactions and recognized assets and liabilities are denominated in a currency that is not the entity's functional currency. Group Treasury is responsible, in close coordination with the group's operating units, for managing the net position in each foreign currency by performing appropriate hedging actions.
The group's risk management policy is to selectively hedge net transaction FX exposures in each major currency according to defi ned hedging ratios.
The group has certain investments in foreign operations, whose net assets are exposed to foreign currency translation risk. Currency exposure arising from the net assets of the group's foreign operations are managed primarily through borrowings denominated in the relevant foreign currency.
- Cash fl ow and fair value interest rate risk: As the group has no signifi cant interest-bearing assets, the group's income and operating cash fl ows are substantially independent of changes in market interest rates.
The group's interest rate risk mainly arises from fi nancial debt. Financial debt issued at variable rates expose the group to cash fl ow interest rate risk. Financial debt issued at fi xed rates expose the group to fair value interest rate risk. Group policy is to maintain more than 50% of its borrowings in fi xed rate instruments, provided the risk of rising interest rates is seen to be material. Downside interest views allow for a lower fi xed rate portion of interest bearing fi nancial debt. At year end, 43% of fi nancial debt was at fi xed rates.
Credit risk
The group has no signifi cant concentration of credit risk. It has a group credit risk policy in place to ensure that sales of products are made to customers after an appropriate credit limit allocation process. Derivative counterparties and cash transactions are limited to high-creditquality fi nancial institutions. The group has limits that restrict the amount of cash being held with fi nancial institutions as well as the amount of open transactions based on their credit ratings.
Liquidity risk
Prudent liquidity risk management implies maintaining suffi cient, but not excessive, cash and marketable securities, the availability of funding through an adequate amount of committed credit facilities and the ability to close out market positions. Due to the dynamic nature of the underlying business, Group Treasury aims to maintain fl exibility in funding by keeping reasonable amounts of committed credit lines available.
Settlement risk
Settlement risk is the risk that a settlement in a transfer system does not take place as expected. It is part of operational risk that comprises all kinds of risks that arise from weak or inadequate internal processes within the Group, but also due to human and system-based failures.
The group manages settlement risk by relying on a safe and effi cient payment system, by entering into fi nancial transactions only with established counterparties which have integrity and are technically able to settle transactions, and by double checking the deal details (derivatives and loans) through the Treasury middle offi ce.
2.2 Fair value estimation. The fair value of fi nancial instruments traded in active markets (such as publicly traded derivatives, and trading and available-for-sale securities) is based on quoted market prices at the balance sheet date. The quoted market price used for fi nancial assets held by the group is the current bid price; the appropriate quoted market price for fi nancial liabilities is the current ask price.
The fair value of fi nancial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined by using valuation techniques. The group uses a variety of methods and makes assumptions that are based on market conditions existing at each balance sheet date. Quoted market prices or dealer quotes for similar instruments are used for non-current debt. Other techniques, such as estimated discounted cash fl ows, are used to determine fair value for the remaining fi nancial instruments. The fair value of interestrate swaps is calculated as the present value of the estimated future cash fl ows. The fair value of forward foreign exchange contracts is determined using forward exchange market rates at the balance sheet date.
3. Critical accounting estimates and judgments
Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
3.1 Critical accounting estimates and assumptions
The group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by defi nition, seldom equal the related actual results. The estimates and assumptions that have a signifi cant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next fi nancial year are discussed below.
(1) Estimated impairment of goodwill and property, plant and equipment
The group tests annually whether goodwill has suffered any impairment, in accordance with the accounting policy stated above in note 1.12. The recoverable amounts of cash generating units have been determined based on value-in-use calculations. In the same procedure the recoverable value of property, plant and equipment is also assessed according to the same rules. These calculations require the use of estimates, in particular in relation to the expected growth of sales, discount rates, the development of raw material prices and the success of the restructuring measures which are being implemented as part of the restructuring program (See notes 5 and 27).
(2) Environmental liabilities
The group is exposed to environmental regulations in numerous jurisdictions. Signifi cant judgment is required in determining the worldwide provision for environmental remediation. The group constantly monitors its sites to ensure compliance with legislative requirements and to assess the liability arising from the need to adapt to changing legal demands. The group recognizes liabilities for environmental remediation based on the latest assessment of the environmental situation of the individual sites and the most recent requirements of the respective legislation. Where the fi nal remediation results in expenses that differ from the amounts that were previously recorded, such differences will impact the income statement in the period in which such determination was made (See notes 16, 19 and 32).
(3) Income and other taxes
The group is subject to income and other taxes in numerous jurisdictions. Signifi cant judgment is required in determining the worldwide provision for income and other taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business. The group recognizes liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the fi nal tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provision in the period in which such determination is made.
(4) Estimates for the accounting for employee benefi ts
IAS 19, Employee benefi ts requires that certain assumptions are made in order to determine the amount to be recorded for retirement benefi t obligations and pension plan assets, in particular for defi ned benefi t plans. These are mainly actuarial assumptions such as expected infl ation rates, long-term increase in health care costs, employee turnover, expected return on plan assets and discount rates. Substantial changes in the assumed development of any one of these variables may signifi cantly change the Group's retirement benefi t obligation and pension plan assets (See note 15).
4. Property, plant and equipment
| CHF mn | Land | Buildings | Machinery and equipment |
Furniture, computer hardware |
Plant under vehicles, construction |
Total | Insured value at 31 December |
|---|---|---|---|---|---|---|---|
| At 1 January 2004 | |||||||
| Cost | 637 | 2 392 | 5 132 | 577 | 163 | 8 901 | |
| Accumulated depreciation | - 151 | - 1 508 | - 3 983 | - 483 | – | - 6 125 | |
| Net book value | 486 | 884 | 1 149 | 94 | 163 | 2 776 | |
| Additions | 3 | 25 | 95 | 18 | 148 | 289 | |
| Reclassifi cations | - 1 | 27 | 102 | 10 | - 138 | 0 | |
| Disposals | - 27 | - 73 | - 78 | - 12 | - 23 | - 213 | |
| Depreciation | - 64 | - 207 | - 35 | - 306 | |||
| Impairment | - 17 | - 21 | - 1 | - 39 | |||
| Exchange rate differences | - 17 | - 21 | - 26 | 0 | - 3 | - 67 | |
| At 31 December 2004 | 444 | 761 | 1 014 | 74 | 147 | 2 440 | |
| Cost | 593 | 2 274 | 4 893 | 508 | 147 | 8 415 | |
| Accumulated depreciation | - 149 | - 1 513 | - 3 879 | - 434 | – | - 5 975 | |
| Net book value | 444 | 761 | 1 014 | 74 | 147 | 2 440 | 9 862 |
| Additions | 6 | 21 | 78 | 18 | 225 | 348 | |
| Acquisitions | 5 | 1 | 6 | ||||
| Reclassifi cations | - 7 | 51 | 109 | 10 | - 163 | 0 | |
| Disposals | - 4 | - 4 | - 23 | - 1 | - 2 | - 34 | |
| Depreciation | - 61 | - 182 | - 30 | - 273 | |||
| Impairment | - 5 | - 17 | - 54 | - 76 | |||
| Reversal of impairment | 1 | 16 | 17 | ||||
| Exchange rate differences | 24 | 76 | 62 | 7 | 8 | 177 | |
| At 31 December 2005 | 463 | 828 | 1 021 | 78 | 215 | 2 605 | |
| Cost | 619 | 2 480 | 5 088 | 526 | 215 | 8 928 | |
| Accumulated depreciation | - 156 | - 1 652 | - 4 067 | - 448 | - 6 323 | ||
| Net book value | 463 | 828 | 1 021 | 78 | 215 | 2 605 | 10 074 |
The capitalized cost of PPE under fi nance lease contracts at 31 December 2005 amounts to CHF 27 million with a book value of CHF 25 million (2004: CHF 25 million and CHF 10 million respectively). Assets held under fi nance lease contract are mainly buildings. The corresponding liability related to fi nance lease contracts is disclosed in note 14.
As at 31 December 2005, commitments for the purchase of PPE totaled CHF 41 million (2004: CHF 45 million).
5. Intangible assets
| CHF mn | Goodwill | Other | Total |
|---|---|---|---|
| At 1 January 2004 | |||
| Cost | 2 807 | 129 | 2 936 |
| Accumulated amortization | - 2 388 | - 97 | - 2 485 |
| Net book value | 419 | 32 | 451 |
| Additions | 17 | 8 | 25 |
| Disposals | - 17 | - 12 | - 29 |
| Amortization | - 30 | - 10 | - 40 |
| Exchange rate differences | - 2 | - 2 | |
| At 31 December 2004 | 387 | 18 | 405 |
| Cost | 2 807 | 113 | 2 920 |
| Accumulated amortization | - 2 420 | - 95 | - 2 515 |
| Net book value | 387 | 18 | 405 |
| Additions | 12 | 5 | 17 |
| Amortization | - 10 | - 10 | |
| Exchange rate differences | 4 | 2 | 6 |
| At 31 December 2005 | 403 | 15 | 418 |
| Cost1 | 403 | 122 | 525 |
| Accumulated amortization | - 107 | - 107 | |
| Net book value | 403 | 15 | 418 |
1 Accumulated amoritization as at 1 January 2005 has been eliminated with a corresponding decrease in the cost of goodwill.
The amount reported as goodwill is the result of a number of acquisitions in various divisions. The principal amount is the goodwill arising on the acquisition of BTP in 2000 with a carrying amount of CHF 330 million pertaining to the Textile, Leather & Paper Chemicals Division. All goodwill is tested annually for impairment. Other intangibles comprise patents, trademarks and software etc. Clariant does not have any internally generated intangible assets.
Additions to the carrying amount of goodwill in 2005 mainly include CHF 3 million of goodwill arising from the purchase of business activities (see note 24) and CHF 8 million from the purchase of minority shares of Colour-Chem Ltd, Mumbai, a fully consolidated subsidiary of the Group. In addition to that, CHF 1 million of goodwill arising from the purchase of minority shares of various fully consolidated subsidiaries of the Group was recognized.
Impairment test for goodwill.
Goodwill is allocated to the Group's cash generating units (CGUs). CGUs consist of either business segments in accordance with the Group's segment reporting or, in the case where independent cash fl ows can be identifi ed, of parts of the respective Business segment.
Goodwill is allocated to the following CGUs:
| CHF mn | 31.12.2005 | 31.12.2004 |
|---|---|---|
| Textiles | 6 | 3 |
| Leather | 331 | 331 |
| Pigments & Additives | 29 | 24 |
| Masterbatches | 30 | 27 |
| Functional Chemicals | 7 | 2 |
| Net book value at 31 December 2005 | 403 | 387 |
The recoverable amount of a CGU is determined based on value-in-use calculations. These calculations use cash fl ow projections based on fi nancial budgets approved by management covering a fi ve-year period. Cash fl ows beyond the fi ve-year period are extrapolated. The main assumption used for cash fl ow projections were EBITDA in percent of sales and sales growth. The assumptions regarding these two variables are based on management's past experience and future expectations of business performance. The pre-tax discount rates used are based on the Group's weighted average cost of capital adjusted for specifi c country and currency risks associated with the cash fl ow projections. The assumed discount rate was 9% for all cash generating units.
The most important part of goodwill is the amount of CHF 330 million remaining from the BTP acquisition in 2000. This goodwill is allocated to the CGU Leather. For the impairment testing procedure it was assumed that the CGU would achieve sales growth above market growth for the planning period. It was also assumed that EBITDA in percent of sales will increase over present performance due to the optimization of structural costs. If the assumed growth rate was reduced by 1%, the carrying amount of the CGU Leather would exceed its recoverable amount by approximately CHF 19 million. The CGU Leather's recoverable amount and the carrying amount would be equal if the assumed rate of sales growth was reduced by 0.6%.
The CGU Masterbatches holds goodwill in the amount of CHF 30 million. For the impairment testing procedure it was assumed that the CGU will achieve sales growth slightly above market growth for the planning period. It was also assumed the EBITDA in percent of sales will improve over present performance as a result of the restructuring measures implemented. The CGU Pigments & Addditives holds goodwill in the amount of CHF 29 million. For the impairment testing procedure it was assumed that the CGU will achieve sales growth above market growth. It was also assumed that the EBITDA in percent of sales will improve over present performance as a result of the restructuring measures implemented.
6. Investments in associates
| CHF mn | 2005 | 2004 |
|---|---|---|
| Beginning of the year | 277 | 312 |
| Effect of the restatement1 | 51 | |
| Beginning of the year (restated) | 277 | 363 |
| Acquisitions and disposals | 3 | - 69 |
| Share of profi t/loss | 23 | 26 |
| Dividends received | - 24 | - 31 |
| Reclassifi cations to other assets | - 2 | - 5 |
| Exchange rate differences | 5 | - 7 |
| End of the year | 282 | 277 |
1 Restated, refer to note 1.04 for details.
The key fi nancial data of the Group's principal associates are as follows:
| CHF mn | Country of incorporation |
Assets | Liabilities | Revenue | Loss | Profi t / % Interest held |
|---|---|---|---|---|---|---|
| 2004 | ||||||
| Infraserv GmbH & Co. Höchst KG | Germany | 1 088 | 557 | 1 399 | 45 | 32 |
| Infraserv GmbH & Co. Gendorf KG | Germany | 183 | 83 | 291 | 9 | 50 |
| Infraserv GmbH & Co. Knapsack KG | Germany | 170 | 64 | 233 | 6 | 21 |
| Others | 95 | 50 | 373 | 4 | – | |
| Total | 1 536 | 754 | 2 296 | 64 | ||
| CHF mn | Country of incorporation |
Assets | Liabilities | Revenue | Loss | Profi t / % Interest held |
| 2005 | ||||||
| Infraserv GmbH & Co. Höchst KG | Germany | 1 039 | 525 | 1 260 | 35 | 32 |
| Infraserv GmbH & Co. Gendorf KG | Germany | 195 | 99 | 306 | 8 | 50 |
| Infraserv GmbH & Co. Knapsack KG | Germany | 169 | 64 | 240 | 8 | 21 |
| Others | 113 | 61 | 239 | 8 | – | |
| Total | 1 516 | 749 | 2 045 | 59 |
There were no unrecognized losses in the years 2005 and 2004. No accumulated unrecognized losses existed as at the Balance sheet date.
7. Financial assets
| CHF mn | 2005 | 20041 |
|---|---|---|
| Beginning of the year | 47 | 2 |
| Exchange rate differences | - 1 | - 1 |
| Accrued interest | 3 | – |
| Reclassifi cation from associates |
– | 5 |
| Additions | – | 41 |
| Capital reduction and disposals |
- 2 | – |
| End of the year | 47 | 47 |
Financial assets include the following:
| CHF mn | 31.12.2005 | 31.12.20041 |
|---|---|---|
| Vendor loan note | 44 | 41 |
| Other investments | 3 | 6 |
| Total | 47 | 47 |
1 Restated. Pension plan asset is now shown separately on the face of the Balance sheet.
The Vendor loan note was accepted as part of the payment for the disposal of Electronic Materials in 2004.
The carrying amounts of the above assets are classified as follows:
| CHF mn | 31.12.2005 | 31.12.2004 |
|---|---|---|
| Held to maturity | 44 | 41 |
| Designated at fair value through profi t or loss |
3 | 6 |
| Total | 47 | 47 |
8. Taxes
| CHF mn | 2005 | 20041 |
|---|---|---|
| Current income taxes | - 68 | - 139 |
| Deferred income taxes | - 10 | - 2 |
| Total | - 78 | - 141 |
1 Restated, refer to note 1.04 for details.
The main elements contributing to the difference between the Group's over all expected tax expense/rate and the effective tax expense/rate are:
| 2005 | 20041 | ||
|---|---|---|---|
| CHF mn % |
CHF mn | % | |
| Income before tax | 270 | 300 | |
| Expected tax expense/rate2 | - 75 27.8 |
- 96 | 32.0 |
| Effect of taxes on items not tax-deductible |
- 34 12.6 |
- 46 | 15.5 |
| Effect of utilization and changes in recognition of tax losses and tax credits |
40 - 14.8 | 15 | - 5.1 |
| Effect of tax losses and tax credits of current year not recognized |
- 8 3.0 |
- 4 | 1.3 |
| Effect of adjustments to current taxes due to prior periods |
10 - 3.7 |
- 8 | 2.6 |
| Effect of tax exempt income |
2 - 0.8 |
14 | - 4.7 |
| Effect of other items | - 13 4.8 |
- 16 | 5.4 |
| Effective tax expense/rate | 28.9 - 78 |
- 141 | 47.0 |
Restated, refer to note 1.04 for details.
1
2 Calculated based on the income before tax of each subsidiary (weighted average).
Compared to 2004 the expected tax rate was signifi cantly lower in 2005 because a larger part of the profi t was incurred in low tax countries.
The movement of the net deferred tax balance is as follows:
| End of the year | - 140 | - 129 |
|---|---|---|
| Income statement charge | - 10 | - 2 |
| Exchange rate differences | - 1 | 1 |
| Beginning of the year | - 129 | - 128 |
| CHF mn | 2005 | 2004 |
8. Taxes (continued)
The deferred tax assets and liabilities arose as follows on the different types of temporary differences:
| CHF mn | 31.12.2005 | 31.12.20041 |
|---|---|---|
| Deferred tax liabilities on: | ||
| PPE and intangible assets | 380 | 318 |
| Prepaid pensions, other accruals and provisions |
10 | 70 |
| Total deferred tax liabilities | 390 | 388 |
| Deferred tax assets on: | ||
| PPE and intangible assets | 68 | 63 |
| Retirement benefi t obligations |
84 | 83 |
| Tax losses carried forward and tax credits |
41 | 45 |
| Other accruals and provisions |
57 | 68 |
| Total deferred tax assets | 250 | 259 |
1 Restated, refer to note 1.04 for details.
Deferred tax assets capitalized on tax losses carried forward comprise a tax loss capitalized in the French subsidiaries in the amount of CHF 18 million. Clariant is confi dent it can recover this tax loss as a result of the efforts made both in the restructuring program and in the implementation of the new Principal structure.
The total of temporary differences on investments in subsidiaries, for which no deferred taxes were calculated, was CHF 1 024 million at 31 December 2005 (CHF 1 173 million at 31 December 2004).
Tax losses on which no deferred tax assets were calculated are as follows:
| CHF mn | 31.12.2005 | 31.12.2004 |
|---|---|---|
| Expiry by: | ||
| 2005 | – | 34 |
| 2006 | 32 | 32 |
| 2007 | 31 | 31 |
| 2008 | 699 | 930 |
| 2009 | 640 | – |
| after 2009 (2004: after 2008) |
753 | 1 289 |
| Total | 2 155 | 2 316 |
| CHF mn | 31.12.2005 | 31.12.2004 |
| Unrecognized tax credits | 6 | 3 |
The tax credits expire between 2006 and 2011.
9. Inventories
| CHF mn | 31.12.2005 | 31.12.2004 |
|---|---|---|
| Raw material, consum- ables, work in progress |
597 | 522 |
| Finished products | 938 | 803 |
| Total | 1 535 | 1 325 |
| CHF mn | 2005 | 2004 |
| Movements in write-downs of inventories |
||
| Beginning of the year | 68 | 100 |
| Write-downs on inventories |
71 | 48 |
| Reversal of write-downs | - 64 | - 80 |
| End of the year | 75 | 68 |
The Cost of inventories recognized as an expense and included in Costs of goods sold amounted to CHF 3 593 million (2004: CHF 3 538 million).
10. Trade receivables
| 31.12.2005 | 31.12.20041 |
|---|---|
| 1 555 | 1 439 |
| - 67 | - 65 |
| 1 488 | 1 374 |
Restated, refer to note 1.04 for details.
1
There is no concentration of credit risk with respect to trade receivables, as the Group has a large number of customers, internationally dispersed.
The Group has recognized a loss of CHF 22 million (2004: CHF 17 million) for the impairment of trade receivables during the year ended 31 December 2005. The loss has been included in marketing and distribution in the income statement.
The amount recognized in the books for trade receivables is equal to their fair value.
11. Other current assets
Other current assets include the following:
| 31.12.2005 | 31.12.20041 |
|---|---|
| 229 | 226 |
| 45 | 153 |
| 70 | 40 |
| 344 | 419 |
1 Restated, refer to note 1.04 for details.
Other receivables include staff loans, advances, advance payments and deposits.
Current fi nancial assets include deposits with a term exceeding 90 days, securities and loans to third parties and are classifi ed as fi nancial assets at fair value through profi t or loss at inception.
12. Cash and cash equivalents
| CHF mn | 31.12.2005 | 31.12.2004 |
|---|---|---|
| Cash at bank and on hand | 215 | 306 |
| Short-term bank deposits | 8 | 1 171 |
| Total | 223 | 1 477 |
The effective interest rate on short-term bank deposits in CHF was 0.68% (2004: 0.46%); these deposits have an average maturity of 70 days.
The effective interest rate on short-term bank deposits in EUR was 2.07% (2004: 2.0%); these deposits have an average maturity of 1.7 days.
There were no major cash fl ows on short-term bank deposits denominated in other currencies.
13. Changes in share capital and treasury shares
| Registered shares each with a par | Number of shares | Par value | Number of shares | Par value |
|---|---|---|---|---|
| value of CHF 4.75 (2004: CHF 5) | 2005 | 2005 | 2004 | 2004 |
| CHF mn | CHF mn | |||
| At 1 January | 230 160 000 | 1 093 | 153 440 000 | 767 |
| Issuance of share capital | 76 720 000 | 384 | ||
| At 31 December | 230 160 000 | 1 093 | 230 160 000 | 1 151 |
| Treasury shares | - 3 867 293 | - 18 | - 3 388 421 | - 17 |
| Outstanding capital at 31 December | 226 292 707 | 1 075 | 226 771 579 | 1 134 |
| Treasury shares (number of shares) | 2005 | 2004 |
|---|---|---|
| Holdings at 1 January | 3 388 421 | 3 532 869 |
| Adjustment due to the inclusion of employee participation fund shares |
– | 266 020 |
| Holdings at 1 January (restated) | 3 388 421 | 3 798 889 |
| Shares purchased at fair market value | 1 060 000 | 721 642 |
| Shares sold at fair market value | - 150 000 | - 800 000 |
| Shares transferred to employees | - 431 128 | - 332 110 |
| Holdings at 31 December | 3 867 293 | 3 388 421 |
All shares are duly authorized and fully paid in.
Dividends are paid out as and when declared and are paid out equally on all shares, including treasury shares.
In accordance with Article 5 of the Articles of Incorporation, no limitations exist with regard to the registration of shares which are acquired in one's own name and on one's own account. Special rules exist for nominees.
In accordance with Article 12 of the Articles of Incorporation, each share has the right to one vote. A shareholder can only vote for his own shares and for represented shares, up to a maximum of 10% of the total share capital.
14. Non-current fi nancial debts
| CHF mn | Interest rate in % |
Term | Original amount | Repurchased | Net amount 31.12.2005 |
Net amount 31.12.2004 |
|---|---|---|---|---|---|---|
| Straight bonds | 4.125 | 1996–2006 | 200 | - 41 | 159 | 154 |
| Straight bonds | 3.750 | 1997–2007 | 200 | - 25 | 175 | 175 |
| Straight bonds | 3.000 | 1998–2005 | 250 | - 250 | – | 201 |
| Straight bonds | 4.250 | 2000–2008 | 500 | - 116 | 384 | 384 |
| Total straight bonds | 1 150 | - 432 | 718 | 914 | ||
| Liabilities to banks and other fi nancial institutions1 | 57 | 1 424 | ||||
| Obligations under fi nance leases | 22 | 7 | ||||
| Subtotal | 797 | 2 345 | ||||
| Less current portion | - 198 | - 622 | ||||
| Total | 599 | 1 723 | ||||
| Breakdown by maturity | 2006 | 345 | ||||
| 2007 | 180 | 644 | ||||
| 2008 | 393 | 555 | ||||
| 171 | ||||||
| 2010 | ||||||
| thereafter | 26 | 8 | ||||
| Total | 599 | 1 723 | ||||
| Breakdown by currency | CHF | 559 | 793 | |||
| EUR | 24 | 287 | ||||
| USD | 3 | – | ||||
| JPY | – | 603 | ||||
| other | 13 | 40 | ||||
| Total | 599 | 1 723 | ||||
| Fair value comparison (including current portion) | ||||||
| Straight bonds | 744 | 950 | ||||
| Others | 79 | 1 507 | ||||
| Total | 823 | 2 457 | ||||
| Total net book value of assets pledged as collateral for fi nancial debts | 101 | 66 | ||||
| Total collaterized fi nancial debts | 22 | 28 |
1 Average interest rate in 2005: 4.3% (2004: 4.7%).
In 2005, bonds in the amount of CHF 201 million were paid back on expiry in order to reduce fi nancial debt (CHF 250 million in 2004).
In 2005, drawings under two facilities were prematurely repaid in the amount of CHF 964 million.
Covenants. After having paid back substantial amounts of bank loans, Clariant Ltd is now borrowing and guaranteeing all obligations under one remaining syndicated bank facility. The facility ranks pari passu with all other unsubordinated third-party debt.
The facility contains customary covenants that restrict the sale of assets, mergers, liens, sale-leaseback transactions and acquisitions, and requires the Group to maintain specifi ed interest cover ratios. These ratios are tested at the end of each fi nancial half-year. The facility does not affect the ability of the Group to utilize its accounts receivable securitization program. The Group is in compliance with all covenants.
Exposure of the Group's borrowings to interest rate changes
- -Bonds: The interest rates of all bonds are fi xed.
-
- Liabilities to banks and other fi nancial institutions: Mostly consisting of syndicated bank loans with variable interest rates (LIBOR plus applicable margin according to a defi ned pricing grid based on the Group's performance).
- -Other fi nancial debt: Mostly current debt at variable interest rates.
15. Retirement benefi t obligations
Apart from the legally required social security schemes, the Group has numerous independent pension plans. The assets are principally held externally. For certain Group companies however, no independent assets exist for the pension and other non-current employee benefi t obligations. In these cases the related liability is included in the balance sheet.
Defi ned benefi t post-employment plans
Defi ned benefi t pensions and termination plans cover the majority of the Group's employees. Future obligations and the corresponding assets of those plans considered as defi ned benefi t plans under IAS 19 are reappraised annually and reassessed at least every three years by independent actuaries. Assets are valued at fair values. US employees
Changes in the present value of defi ned benefi t obligations:
transferred to Clariant with the Hoechst Specialty Chemicals business remain insured with Hoechst for their pension claims incurred prior to 30 June 1997.
Post-employment medical benefi ts
The Group operates a number of post-employment medical benefi t schemes in the USA, Canada and France. The method of accounting for the liabilities associated with these plans is similar to the one used for defi ned benefi t pension schemes. These plans are not externally funded, but are covered by provisions in the balance sheets of the Group companies concerned.
Expenses for net benefi ts are recorded in the same line and function in which the personnel costs are recorded.
| CHF mn | Pension plans (funded and unfunded) |
Post-employment medical benefi ts (unfunded) |
|||
|---|---|---|---|---|---|
| 2005 | 2004 | 2005 | 2004 | ||
| Beginning of the year | 1 828 | 1 764 | 86 | 113 | |
| Current service cost | 54 | 61 | 2 | 2 | |
| Interest costs on obligation | 83 | 85 | 5 | 6 | |
| Contributions to plan by employees | 11 | 12 | – | – | |
| Benefi ts paid out to personnel in reporting period | - 92 | - 64 | - 5 | - 3 | |
| Actuarial loss (gain) of reporting period | 155 | – | 12 | – | |
| Past service costs (gains) of reporting period | – | – | – | - 24 | |
| Termination benefi ts | – | 24 | – | – | |
| Losses (gains) on curtailments or settlements | 2 | - 2 | – | - 1 | |
| Reduction in obligations due to divestitures | - 7 | - 24 | – | – | |
| Exchange rate differences | 63 | - 28 | 13 | - 7 | |
| End of the year | 2 097 | 1 828 | 113 | 86 |
Changes in the fair value of plan assets:
| CHF mn | 2005 | 2004 |
|---|---|---|
| Beginning of the year | 1 310 | 1 243 |
| Expected return on plan assets | 72 | 67 |
| Contributions to plan by employees | 11 | 12 |
| Contributions to plan by employer | 69 | 40 |
| Benefi ts paid out to personnel in reporting period | - 66 | - 43 |
| Actuarial gain (loss) of reporting period | 123 | 31 |
| Termination benefi ts | – | - 6 |
| Gains (losses) on curtailments or settlements | – | - 2 |
| Reduction in assets due to divestitures | – | - 9 |
| Exchange rate differences | 48 | - 23 |
| End of the year | 1 567 | 1 310 |
The Group expects to contribute CHF 44 million to its defi ned benefi t pension plans in 2006.
The pension plan assets include registered shares issued by the company with a fair value of CHF 397 000 at 31 December 2005 (2004: CHF 124 000).
The amounts recognized in the balance sheet:
| CHF mn | Defi ned benefi t pension plans |
Post-employment medical benefi ts |
Total | |||
|---|---|---|---|---|---|---|
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | |
| Present value of funded obligations | - 1 653 | - 1 475 | - 1 653 | - 1 475 | ||
| Fair value of plan assets | 1 567 | 1 310 | 1 567 | 1 310 | ||
| Defi cit | - 86 | - 165 | - 86 | - 165 | ||
| Present value of unfunded obligations | - 444 | - 353 | - 113 | - 86 | - 557 | - 439 |
| Unrecognized actuarial losses (gains) | 251 | 219 | 16 | 3 | 267 | 222 |
| Unrecognized past service costs (gains) | - 20 | - 20 | - 20 | - 20 | ||
| Net liabilities in the balance sheet | - 279 | - 299 | - 117 | - 103 | - 396 | - 402 |
Thereof recognized in:
| CHF mn | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 |
|---|---|---|---|---|---|---|
| Defi ned benefi t obligation | - 356 | - 348 | - 117 | - 103 | - 473 | - 451 |
| Prepaid pension assets | 77 | 49 | – | – | 77 | 49 |
| Net liabilities in the balance sheet for defi ned benefi t plans |
- 279 | - 299 | - 117 | - 103 | - 396 | - 402 |
The amounts recognized in the income statement:
| CHF mn | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 |
|---|---|---|---|---|---|---|
| Current service cost | - 54 | - 61 | - 2 | - 2 | - 56 | - 63 |
| Interest cost | - 83 | - 85 | - 5 | - 6 | - 88 | - 91 |
| Expected return on plan assets | 72 | 67 | – | – | 72 | 67 |
| Net actuarial losses recognized in the current year |
- 9 | - 13 | – | – | - 9 | - 13 |
| Past service costs recognized in the current year |
– | – | 3 | 2 | 3 | 2 |
| Termination benefi ts | – | - 30 | – | – | - 30 | |
| Effect of curtailments and settlements | - 1 | - 9 | – | – | - 1 | - 9 |
| Total expenses | - 75 | - 131 | - 4 | - 6 | - 79 | - 137 |
| Actual return on plan assets | 195 | 98 | 195 | 98 |
Reconciliation to prepaid pension assets and retirement benefi t obligations reported in the balance sheet:
| CHF mn | 2005 | 2004 |
|---|---|---|
| Defi ned benefi t obligation | - 473 | - 451 |
| Defi ned contribution obligation | - 34 | - 28 |
| Retirement benefi t obligations | - 507 | - 479 |
| Prepaid pension assets | 77 | 49 |
| Net retirement benefi t obligations recognized | - 430 | - 430 |
The major categories of plan assets as a percentage of total plan assets:
| 2005 | 2004 | |
|---|---|---|
| % | % | |
| Equities | 46 | 46 |
| Bonds | 31 | 27 |
| Cash | 7 | 12 |
| Property | 9 | 9 |
| Alternative investments | 7 | 6 |
Principal actuarial assumptions at the balance sheet date in % weighted average:
| 2005 | 2004 | |
|---|---|---|
| % | % | |
| Discount rate | 4.0 | 4.6 |
| Expected return on plan assets | 5.4 | 5.3 |
| Expected infl ation rate | 2.4 | 2.8 |
| Long-term increase in health care costs | 9.5 | 9.4 |
A one percentage point change in health care cost trend rates would have the following effects:
| CHF mn | One percentage point increase |
One percentage point decrease |
|---|---|---|
| Effect on the aggregate of the service cost and interest cost | 1 | - 1 |
| Effect on defi ned benefi t obligation | 8 | - 6 |
Amounts for current and previous period:
| Defi ned benefi t pension plans | 2005 | 2004 |
|---|---|---|
| CHF mn | ||
| Defi ned benefi t obligation for pension plans, funded and unfunded | - 2 097 | - 1 828 |
| Fair value of plan assets | 1 567 | 1 310 |
| Defi cit | - 530 | - 518 |
| Experience adjustments on plan liabilities | 155 | |
| Experience adjustments on plan assets | 123 | 31 |
| Post-employment medical benefi ts | 2005 | 2004 |
| CHF mn | ||
| Defi ned benefi t obligation for post-employment medical plans | - 113 | - 86 |
| Experience adjustments on plan liabilities | 12 |
Defi ned contribution post-employment plans.
In 2005, CHF 34 million were charged to the income statements of the Group companies as contributions to defi ned contribution plans (2004: CHF 34 million).
16. Movements in provisions for non-current liabilities
| CHF mn | Non-current | Non-current | Non-current | Other | Total provision | Total provision |
|---|---|---|---|---|---|---|
| environmental | personnel | restructuring | non-current | for non-current | for non-current | |
| provisions | provisions1 | provisions | provisions | liabilities | liabilities | |
| 2005 | 20042 | |||||
| At 1 January | 204 | 77 | – | 38 | 319 | 356 |
| Additions | 1 | 18 | 1 | 14 | 34 | 57 |
| Reclassifi cations | - 26 | - 20 | 2 | 1 | - 43 | – |
| Amounts used | - 9 | - 14 | - 4 | - 27 | - 72 | |
| Unused amounts reversed | - 1 | - 12 | - 5 | - 18 | - 15 | |
| Changes due to the | 3 | 1 | 1 | 5 | 3 | |
| passage of time and | ||||||
| changes in discount rates | ||||||
| Exchange rate differences | 9 | 3 | 7 | 19 | - 10 | |
| At 31 December | 181 | 50 | 6 | 52 | 289 | 319 |
| Debts falling due | ||||||
| Between 1 and 3 years | 39 | 11 | 5 | 12 | 67 | 65 |
| Between 3 and 5 years | 15 | 21 | 1 | 8 | 45 | 35 |
| Over 5 years | 127 | 18 | 32 | 177 | 219 | |
| At 31 December | 181 | 50 | 6 | 52 | 289 | 319 |
1 Restated for separate disclosure of retirement benefi t obligation on the face of the
Balance sheet.
2 Restated, refer to note 1.04 for details.
Environmental provisions. Provisions for environmental liabilities are made when there is a legal or constructive obligation for the Group which will result in an outfl ow of economic resources. It is diffi cult to estimate the action required by Clariant in the future to correct the effects on the environment of prior disposal or release of chemical substances by Clariant or other parties and the associated costs, pursuant to environmental laws and regulations. The material components of the environmental provisions consist of the cost to fully clean and refurbish contaminated sites and to treat and contain contamination at sites where the environmental exposure is less severe. The Group's future remediation expenses are affected by a number of uncertainties which include, but are not limited to, the method and extent of remediation and the percentage of material attributable to Clariant at the remediation sites relative to that attributable to other parties.
The environmental provisions reported in the balance sheet concern a number of different obligations, mainly in Switzerland, the United States, Germany, the United Kingdom, Brazil and Italy.
Provisions are made for remedial work where there is an obligation to remedy environmental damage, as well as for containment work where required by environmental regulations. All provisions relate to environmental liabilities arising in connection with activities that occurred prior to the date when Clariant took control of the relevant site.
Non-current personnel provisions. Non-current personnel provisions include compensated long-term absences such as sabbatical leave, jubilee or other long-service benefi ts, non-current disability benefi ts, profi t sharing and bonuses payable twelve months or more after the end of the period in which they are earned.
Restructuring provisions. Restructuring provisions are established where there is a legal or constructive obligation for the Group that will result in the outfl ow of economic resources and which is expected to occur twelve months or more after the end of the reporting period. The term restructuring refers to activities that have as a consequence, staff redundancies and the shutdown of production lines or entire sites. However, expenses for termination benefi ts which are borne by the pension and termination plans are included in pension plan liabilities.
Other non-current provisions. Other non-current provisions include provisions for obligations relating to tax and legal cases in various countries where settlement is expected after twelve months or more.
All non-current provisions are discounted to refl ect the time value of money where material. Discount rates refl ect current market assessments of the time value of money and the risk specifi c to the provisions in the respective countries.
17. Trade payables
| Total | 1 205 | 1 165 |
|---|---|---|
| Other payables | 151 | 166 |
| Accruals | 308 | 353 |
| Trade payables | 746 | 646 |
| CHF mn | 31.12.2005 | 31.12.2004 |
18. Current fi nancial debts
| CHF mn | 31.12.2005 | 31.12.20041 |
|---|---|---|
| Banks and other fi nancial institutions (including employee's accounts) | 939 | 550 |
| Current portion of non-current fi nancial debts | 198 | 622 |
| Total | 1 137 | 1 172 |
19. Movements in provisions for current liabilities
Environmental provisions. Provisions for environmental liabilities are made when there is a legal or constructive obligation for the Group which will result in an outfl ow of economic resources. It is diffi cult to estimate the action required by Clariant in the future to correct the effects on the environment of prior disposal or release of chemical substances by Clariant or other parties, and the associated costs, pursuant to environmental laws and regulations. The material components of the environmental provisions consist of the cost to fully clean and refurbish contaminated sites and to treat and contain contamination at sites where the environmental exposure is less severe. The Group's future remediation expenses are affected by a number of uncertainties which include, but are not limited to, the method and extent of remediation and the percentage of material attributable to Clariant at the remediation sites relative to that attributable to other parties. The environmental provisions reported in the balance sheet concern a number of different obligations, mainly in Switzerland, the United States, Germany, the United Kingdom, Brazil and Italy.
Provisions are made for remedial work where there is an obligation to remedy environmental damage, as well as for containment work where required by environmental regulations. All provisions relate to environmental liabilities arising in connection with activities that occurred prior to the date when Clariant took control of the relevant site.
Restructuring provisions. Restructuring provisions are established where there is a legal or constructive obligation for the Group that will result in the outfl ow of economic resources and which is expected to occur within the next twelve months. The term restructuring refers to activities that have as a consequence, staff redundancies and the shut-down of production lines or entire sites. However, expenses for termination benefi ts which are borne by the pension and termination plans are included in pension plan liabilities (see note 15).
Current personnel provisions. Liabilities from personnel costs include holiday entitlements, compensated absences such as annual leave, profi t sharing and bonuses payable within twelve months, and nonmonetary benefi ts such as medical care, housing and cars for current employees, payable within twelve months. Such provisions are accrued in proportion to the services rendered by the employees concerned.
Other current provisions. Other current provisions are recorded for liabilities (comprising tax, legal and other items in various countries) falling due within the next twelve months, for which no invoice has been received at the reporting date and/or for which the amount can only be reliably estimated.
| CHF mn | Environmental provisions |
Restructuring provisions |
Current personnel provisions |
Other current provisions |
Total provisions for current liabilities 2005 |
Total provisions for current liabilities 2004 |
|---|---|---|---|---|---|---|
| At 1 January | – | 60 | 114 | 191 | 365 | 363 |
| Additions and reclassifi cations | 27 | 37 | 189 | 114 | 367 | 312 |
| Amounts used | - 6 | - 24 | - 148 | - 112 | - 290 | - 284 |
| Unused amounts reversed | - 1 | - 5 | - 5 | - 18 | - 29 | - 33 |
| Exchange rate differences | 1 | 1 | 10 | 6 | 18 | 7 |
| At 31 December | 21 | 69 | 160 | 181 | 431 | 365 |
20. Regional breakdown of key fi gures 2005 and 2004
| Region | Sales1 | Operating income2,5 | Number of employees | ||||
|---|---|---|---|---|---|---|---|
| CHF mn | at 31 December | ||||||
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||
| Continuing operations | |||||||
| Europe | 4 111 | 4 154 | 123 | 209 | 12 664 | 13 595 | |
| thereof in Germany | 1 253 | 1 244 | 120 | 97 | 6 096 | 7 027 | |
| thereof in Switzerland | 177 | 181 | 43 | 28 | 1 627 | 1 280 | |
| The Americas | 2 269 | 2 191 | 141 | 181 | 5 372 | 5 651 | |
| thereof in the United States | 1 082 | 1 107 | 45 | 27 | 1 923 | 2 051 | |
| Asia/Africa/Australia | 1 801 | 1 799 | 104 | 101 | 5 347 | 5 523 | |
| Total continuing operations | 8 181 | 8 144 | 368 | 491 | 23 383 | 24 769 | |
| Discontinued operations | |||||||
| Europe | 60 | - 14 | |||||
| thereof in Germany | 40 | - 4 | |||||
| The Americas | 66 | 3 | |||||
| thereof in the United States | 65 | 3 | |||||
| Asia/Africa/Australia | 260 | 53 | |||||
| Total discontinued operations | – | 386 | – | 42 | – | – | |
| Total Group | 8 181 | 8 530 | 368 | 533 | 23 383 | 24 769 |
| Region | Investments in PPE | Depreciation of PPE | Net operating assets | ||||
|---|---|---|---|---|---|---|---|
| CHF mn | and intangibles4 | and intangibles4 | at 31 December3, 4 | ||||
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||
| Continuing operations | |||||||
| Europe | 250 | 186 | 253 | 269 | 2 353 | 2 226 | |
| thereof in Germany | 134 | 111 | 81 | 141 | 721 | 767 | |
| thereof in Switzerland | 42 | 16 | 39 | 39 | 287 | 161 | |
| The Americas | 69 | 45 | 59 | 64 | 908 | 720 | |
| thereof in the United States | 32 | 16 | 35 | 45 | 362 | 295 | |
| Asia/Africa/Australia | 34 | 40 | 30 | 30 | 838 | 699 | |
| Total continuing operations | 353 | 271 | 342 | 363 | 4 099 | 3 645 | |
| Discontinued operations | |||||||
| Europe | 3 | 3 | |||||
| thereof in Germany | 3 | 2 | |||||
| The Americas | 15 | 8 | |||||
| thereof in the United States | 15 | 8 | |||||
| Asia/Africa/Australia | 8 | 11 | |||||
| Total discontinued operations | – | 26 | – | 22 | – | – | |
| Total Group | 353 | 297 | 342 | 385 | 4 099 | 3 645 |
1 Allocated by region of third-party sale's destination.
4 Restated to include intangibles.
2 Allocated by region of production and selling entity. 5 Restated, refer to note 1.04 for details
Non-current and current assets (excluding cash and short-term deposits) less non
interest-bearing liabilities.
3
21. Divisional breakdown of key fi gures 2005 and 2004
On 30 September 2004 Electronic Materials was sold, and as a consequence is shown under discontinued activities for 2004.
sales still comprised such transactions in the amount of CHF 175 million. The change of this practice affected divisional sales in 2005 but does not have any impact on Total sales.
In 2005 Clariant discontinued the practice of selling merchandise from one division to another within the same legal entity. In 2004 divisional
2004 fi gures were restated. For details see note 1.04.
| Divisions continuing operations CHF mn |
Textile, Leather & Paper Chemicals (TLP) |
Pigments & Additives (PA) |
Masterbatches (MB) |
||||
|---|---|---|---|---|---|---|---|
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||
| Divisional sales | 2 204 | 2 239 | 1 925 | 1 902 | 1 145 | 1 110 | |
| Sales to other divisions | - 12 | - 36 | - 46 | - 74 | - 1 | - 2 | |
| Total sales | 2 192 | 2 203 | 1 879 | 1 828 | 1 144 | 1 108 | |
| Operating expenses | - 2 019 | - 2 046 | - 1 723 | - 1 642 | - 1 058 | - 1 007 | |
| Income from associates | - 1 | 1 | 18 | 17 | 2 | 1 | |
| Gain/loss from the sale of discontinued operations | |||||||
| Gain/loss from the sale of subsidiaries and associates | - 25 | - 1 | |||||
| Restructuring and impairment | - 19 | - 48 | - 9 | - 35 | - 16 | - 8 | |
| Amortization of goodwill | - 22 | - 5 | - 3 | ||||
| Operating income | 153 | 63 | 165 | 162 | 72 | 91 | |
| Interest expense | |||||||
| Other fi nancial income and expenses | |||||||
| Income before taxes | |||||||
| Taxes | |||||||
| Net income | |||||||
| Total assets | 2 004 | 1 778 | 1 812 | 1 651 | 614 | 562 | |
| Liabilities | - 186 | - 166 | - 144 | - 157 | - 88 | - 76 | |
| Total equity and minority interests | 1 818 | 1 612 | 1 668 | 1 494 | 526 | 486 | |
| Net debts3 | |||||||
| Total net operating assets1 | 1 818 | 1 612 | 1 668 | 1 494 | 526 | 486 | |
| Thereof: | |||||||
| Investments in PPE and intangibles for the period | 91 | 56 | 87 | 72 | 33 | 35 | |
| Investments in associates | 4 | 7 | 208 | 207 | 3 | 4 | |
| Operating income | 153 | 63 | 165 | 162 | 72 | 91 | |
| Add: Systematic depreciation of PPE | 72 | 75 | 71 | 75 | 29 | 28 | |
| Add: Impairment loss on PPE | 3 | 8 | - 12 | 8 | 5 | 1 | |
| Add: Amortization of goodwill | 22 | 5 | 3 | ||||
| Add: Amortization of other intangibles | 1 | 1 | |||||
| EBITDA2 | 228 | 168 | 224 | 250 | 107 | 124 | |
| Add: Restructuring and impairment | 19 | 48 | 9 | 35 | 16 | 8 | |
| Less: Impairment loss on PPE (Reported under restructuring and impairment) | - 3 | - 8 | 12 | - 8 | - 5 | - 1 | |
| Less: Gain/loss from the sale of discontinued operations, subsidiaries and associates | 25 | 1 | |||||
| EBITDA before restructuring and disposals | 244 | 233 | 245 | 278 | 118 | 131 | |
| Operating income | 153 | 63 | 165 | 162 | 72 | 91 | |
| Add: Restructuring and impairment | 19 | 48 | 9 | 35 | 16 | 8 | |
| Less: Gain/loss from the sale of discontinued operations, subsidiaries and associates | 25 | 1 | |||||
| Add: Amortization of goodwill | 22 | 5 | 3 | ||||
| Operating income before restructuring and disposals and amortization of goodwill | 172 | 158 | 174 | 203 | 88 | 102 |
1 Within net operating assets, PPE including infrastructure, inventory, trade payables, receivables and goodwill were allocated to each division. All other balance sheet positions generally included in the calculation of net operating assets were allocated to Corporate.
2 EBITDA is earning before interest, tax, depreciation and amortization.
| 3 Calculation of net debt CHF mn |
2005 | 2004 |
|---|---|---|
| Non-current fi nancial debt | 599 | 1 723 |
| Add: Current fi nancial debt | 1 137 | 1 172 |
| Less: Cash and cash equivalents | - 223 | - 1 477 |
| Less: Current deposits 90 to 365 days | - 5 | - 87 |
| Net debt | 1 508 | 1 331 |
Inter-segment transfers or transactions are entered into under the normal commercial terms and conditions that would also be available to unrelated third parties.
exclude deferred tax assets, fi nancial fi xed assets and operating cash. Segment liabilities comprise trade payables. They exclude items such as taxation, provisions for liabilities and corporate borrowings.
Segment assets consist primarily of property, plant and equipment, goodwill, inventories, receivables and investments in associates. They Capital expenditure comprises additions to property, plant and equipment and intangibles.
| Functional Chemicals (FUN) |
Life Science | Chemicals (LSC) continuing operations | Total divisions | Corporate | Total continuing operations |
Discontinued operations |
Total Group | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 |
| 2 095 | 2 034 | 892 | 1 101 | 8 261 | 8 386 | 8 261 | 8 386 | 386 | 8 261 | 8 772 | |||
| - 12 | - 57 | - 9 | - 73 | - 80 | - 242 | - 80 | - 242 | - 80 | - 242 | ||||
| 2 083 | 1 977 | 883 | 1 028 | 8 181 | 8 144 | 8 181 | 8 144 | 386 | 8 181 | 8 530 | |||
| - 1 880 | - 1 758 | - 868 | - 1 005 | - 7 548 | - 7 458 | - 140 | - 118 | - 7 688 | - 7 576 | - 344 | - 7 688 | - 7 920 | |
| 7 | 5 | 26 | 24 | - 3 | 2 | 23 | 26 | 23 | 26 | ||||
| 6 | 89 | 95 | - 2 | - 2 | 95 | - 2 | 95 | ||||||
| 28 | - 6 | 28 | - 32 | 12 | 40 | - 32 | 40 | - 32 | |||||
| - 13 | - 10 | - 79 | - 11 | - 136 | - 112 | - 50 | - 24 | - 186 | - 136 | - 186 | - 136 | ||
| - 30 | - 30 | - 30 | |||||||||||
| 197 | 220 | - 36 | 95 | 551 | 631 | - 183 | - 140 | 368 | 491 | 42 | 368 | 533 | |
| - 132 | - 154 | - 132 | - 154 | ||||||||||
| 34 | - 79 | 34 | - 79 | ||||||||||
| 270 | 258 | 42 | 270 | 300 | |||||||||
| - 78 | - 134 | - 7 | - 78 | - 141 | |||||||||
| 192 | 124 | 35 | 192 | 159 | |||||||||
| 1 159 | 916 | 633 | 836 | 6 222 | 5 743 | 1 102 | 2 357 | 7 324 | 8 100 | 7 324 | 8 100 | ||
| - 162 | - 147 | - 68 | - 84 | - 648 | - 630 | - 4 085 | - 5 156 | - 4 733 | - 5 786 | - 4 733 | - 5 786 | ||
| 997 | 769 | 565 | 752 | 5 574 | 5 113 | - 2 983 | - 2 799 | 2 591 | 2 314 | 2 591 | 2 314 | ||
| 1 508 | 1 331 | 1 508 | 1 331 | 1 508 | 1 331 | ||||||||
| 997 | 769 | 565 | 752 | 5 574 | 5 113 | - 1 475 | - 1 468 | 4 099 | 3 645 | 4 099 | 3 645 | ||
| 64 | 43 | 47 | 36 | 322 | 242 | 31 | 29 | 353 | 271 | 26 | 353 | 297 | |
| 53 | 45 | 3 | 3 | 271 | 266 | 11 | 11 | 282 | 277 | 282 | 277 | ||
| 197 | 220 | - 36 | 95 | 551 | 631 | - 183 | - 140 | 368 | 491 | 42 | 368 | 533 | |
| 49 | 49 | 38 | 54 | 259 | 281 | 14 | 5 | 273 | 286 | 20 | 273 | 306 | |
| 2 | 7 | 61 | 15 | 59 | 39 | 59 | 39 | 59 | 39 | ||||
| 30 | 30 | 30 | |||||||||||
| 1 | 1 | 9 | 7 | 10 | 8 | 2 | 10 | 10 | |||||
| 248 | 276 | 63 | 164 | 870 | 982 | - 160 | - 128 | 710 | 854 | 64 | 710 | 918 | |
| 13 | 10 | 79 | 11 | 136 | 112 | 50 | 24 | 186 | 136 | 186 | 136 | ||
| - 2 | - 7 | - 61 | - 15 | - 59 | - 39 | - 59 | - 39 | - 59 | - 39 | ||||
| - 6 | - 28 | - 83 | - 28 | - 63 | - 10 | - 38 | - 63 | - 38 | - 63 | ||||
| 259 | 273 | 53 | 77 | 919 | 992 | - 120 | - 104 | 799 | 888 | 64 | 799 | 952 | |
| 197 | 220 | - 36 | 95 | 551 | 631 | - 183 | - 140 | 368 | 491 | 42 | 368 | 533 | |
| 13 | 10 | 79 | 11 | 136 | 112 | 50 | 24 | 186 | 136 | 186 | 136 | ||
| - 6 | - 28 | - 83 | - 28 | - 63 | - 10 | - 38 | - 63 | - 38 | - 63 | ||||
| 30 | 30 | 30 | |||||||||||
| 210 | 224 | 15 | 23 | 659 | 710 | - 143 | - 116 | 516 | 594 | 42 | 516 | 636 |
22. Non-current assets held for sale and discontinued operations
IFRS 5, 'Non-current assets held for sale and discontinued operations' has been applied propspectively from 1 January 2005.
At 31 December 2005 there were no non-current assets classifi ed as held for sale nor were there any discontinued operations.
In 2005 the cash fl ows from the disposal of discontinued operations include the settlement of CHF 7 million related to the Electronic Materials Business sold in 2004.
Electronic Materials. On 30 September 2004 Clariant sold the Electronic Materials Business, belonging to the Life Science Chemicals Division, to the Carlyle Group.
Prior to the disposal, Clariant acquired the minority shares of the Korean subsidiary Clariant Industries (Korea) Ltd for a total consideration of CHF 24 million generating a goodwill of CHF 17 million. Clariant Industries (Korea) Ltd was subsequently sold as a part of the disposal of Electronic Materials.
The transaction comprised share deals in Germany, Korea, Taiwan and China, and asset deals in Japan, the United States, France, Hong Kong and the United Kingdom. As part of the disposal of Electronic Materials, Clariant granted a vendor loan note to the purchaser in the amount of CHF 40 million.
The exchange rate variances which had to be recycled as a result of the disposal of Electronic Materials, amounted to an expense of CHF 26 million.
The participation in Infraserv GmbH & Co. Wiesbaden KG was reduced from 23% to 8% as a result of the sale of the Electronic Materials Business to Carlyle.
Cellulose Ethers. On 31 December 2003 Clariant sold the operations of Cellulose Ethers, belonging to the Functional Chemicals Division, to the Shin-Etsu Group. An additional gain of CHF 6 million and a cash infl ow of CHF 10 million resulting from the settlement of this transaction were recognized in 2004.
The result of discontinued operations is as follows:
| CHF mn | 2005 | 2004 |
|---|---|---|
| Sales | 386 | |
| Operating expenses | - 344 | |
| Operating income | 42 | |
| Financial result | ||
| Income before taxes | 42 | |
| Taxes | - 7 | |
| Income after taxes | 35 | |
| Cash fl ow from discontinued operations | 2005 | 2004 |
| Operating cash fl ow | 21 | |
| Investing cash fl ow | - 26 | |
| Financing cash fl ow | - 4 | |
| Total cash fl ow | - 9 | |
| Net assets of disposal group1 : |
2005 | 2004 |
| Property, plant and equipment | 195 | |
| Investments in associates | 24 | |
| Goodwill | 17 | |
| Other intangibles | 12 | |
| Current assets | 161 | |
| Total liabilities | - 121 | |
| Total net assets of disposal group | 288 | |
| Number of employees of the disposal group | 543 | |
| Net income and cash fl ow from the disposal of discontinued operations |
2005 | 2004 |
| CHF mn | ||
| Consideration for sale | - 7 | 404 |
| Net assets sold including disposal-related expenses | 5 | - 309 |
| Gain on disposals before exchange rate variances recycled and tax expense |
- 2 | 95 |
| Exchange rate variances recycled | - 26 | |
| Tax expense | - 21 | |
| After tax gain on disposal | - 2 | 48 |
| The net cash infl ow from sale is determined as follows: | ||
| Total consideration for sale | - 7 | 404 |
| Less: Vendor loan note and deferred payments | - 57 | |
| Less: Cash and cash equivalents in subsidiary sold | - 12 | |
| Net cash infl ow from sale | - 7 | 335 |
1 Net assets transferred at the date of the disposal.
23. Disposal of subsidiaries and associates
On 21 June 2005, the Group announced the sale of its subsidiary Clariant (Acetyl Building Blocks) GmbH & Co. KG (CABB) to the Gilde Buyout Fund. CABB, with its main product monochloroacetic acid (MCAA), was focusing on products based on chlorine and acetyl chemistry. The transaction was closed on 29 July 2005 together with the sale of the international MCAA business activities belonging to the Life Science Chemicals Division.
On 21 December 2005, Clariant sold its 39% stake in the associate, Fuchs Do Brasil S.A, to Fuchs Petrolub AG.
On 30 September 2004, the activities of Lancaster Synthesis Ltd in the United Kingdom and the United States, belonging to the Life Science Chemicals Division were sold.
On 30 September 2004, Clariant sold the investment in SF-Chem.
On 30 November 2004, Clariant sold the subsidiary Clariant Polymers, Japan, belonging to the Textile, Leather & Paper Chemicals Division.
| Net income and cash fl ow from the disposal of subsidiaries and associates |
Disposals during 2005 | |||||
|---|---|---|---|---|---|---|
| CHF mn | CABB | Fuchs | Other | |||
| Consideration for sale | 68 | 12 | 5 | 85 | 52 | |
| Net assets sold including disposal-related expenses | - 40 | - 2 | - 3 | - 45 | - 84 | |
| Gain on disposals before tax expense | 28 | 10 | 2 | 40 | - 32 | |
| Tax expense | - 6 | - 1 | - 7 | - 2 | ||
| After tax gain on disposal | 22 | 9 | 2 | 33 | - 34 | |
| The net cash infl ow from sale is determined as follows: | ||||||
| Total consideration for sale | 68 | 12 | 5 | 85 | 52 | |
| Less: Cash and cash equivalents in subsidiary sold | - 13 | - 13 | - 2 | |||
| Less: Tax paid by buyer on behalf of the Group | - 1 | - 1 | ||||
| Net cash infl ow from sale | 55 | 11 | 5 | 71 | 50 |
1 Restated, as disposal of subsidiaries and associates are now reported as a
seperate line item in the income statement.
24. Purchase of business activities and minorities
On 26 May 2005, Data Chem, Inc., a Louisiana US corporation, and certain fi xed assets necessary to run the entity subsequent to the transaction, were acquired and integrated into the Functional Chemicals Division. Goodwill in the amount of CHF 3 million, being the difference between the total purchase cost of CHF 11 million and the fair value of identifi ed net assets purchased in the amount of CHF 8 million, was recognized.
Also in 2005 additional minority shares in Colour-Chem Ltd, India, were acquired for CHF 22 million, resulting in additional goodwill of CHF 8 million.
In 2004 all shares held by minority shareholders of Clariant in Korea were acquired for CHF 24 million, resulting in a goodwill of CHF 17 million.
25. Other fi nancial income and expenses
| CHF mn | 2005 | 2004 |
|---|---|---|
| Financial income | ||
| Interest income | 28 | 18 |
| Realized fair value gains on early repayments of bank loans |
13 | – |
| Other fi nancial income | 9 | 9 |
| Total fi nancial income | 50 | 27 |
25. Other fi nancial income and expenses (continued)
| CHF mn | 2005 | 2004 |
|---|---|---|
| Financial expenses | ||
| Penalty for early repayment of bank loans | - 43 | – |
| Other fi nancial expenses | - 28 | - 31 |
| Total fi nancial expenses | - 71 | - 31 |
| Currency result, net | 55 | - 75 |
| Total | 34 | - 79 |
Other fi nancial income mainly consists of dividends from securities and other investments.
Other fi nancial expenses include loss on the sale of securities, bank charges and miscellaneous fi nancial expenses.
26. Earnings per share (EPS)
Earnings per share are calculated by dividing the Group net income by the average number of outstanding shares (issued shares less treasury shares).
| 2005 | 20041 | |
|---|---|---|
| Net income attributable to equity holders (CHF mn) | 184 | 152 |
| Diluted net income attributable to equity holders (CHF mn) | 184 | 152 |
| Shares | ||
| Holdings on 1 January 2 | 226 771 579 | 172 536 201 |
| Effect of the issuance of share capital and transactions with treasury shares on weighted average number of shares outstanding |
- 339 847 | 38 050 609 |
| Weighted average number of shares outstanding | 226 431 732 | 210 586 810 |
| Adjustment for granted Clariant shares | 1 248 678 | 1 455 150 |
| Adjustment for dilutive share options | 58 934 | 37 463 |
| Weighted average diluted number of shares outstanding | 227 739 344 | 212 079 423 |
| Basic earnings per share (CHF/share) | 0.81 | 0.72 |
| Diluted earnings per share (CHF/share) | 0.81 | 0.72 |
1 Restated, refer to note 1.04 for details.
2 Restated for impact of capital increase (adjustment factor 1.15)
Earnings per share have been calculated using the adjustment factor of 1.15 to determine the average number of shares outstanding from 1 January to 20 April 2004 (date of issuance of share capital in the form of a rights issue).
Diluted earnings per share are calculated adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares.
The dilution effect is triggered by two different items. One is the effect of Clariant shares granted as part of the share based payment plan, which have not yet been vested. To calculate this dilutive potential it is assumed that they had been vested on 1 January of the respective period. The other item is the effect of options granted as part of the share based payment plan, which have not yet been vested. To calculate this dilutive potential it is assumed that all options which were in the money at the end of the respective period had been exercised on 1 January of the same period.
Net income of 2004 was restated for the impact of IFRS 2, in the amount of CHF 2 million.
The number of shares were restated due to the consolidation of the Employee Participation fund. The impact was a decrease of 266 020 shares outstanding.
27. Restructuring and impairment
In order to increase profi tability over a sustained period, Clariant has launched a broad initiative designed to improve its performance. The aim of the program is to increase the Group's operating result and reduce net working capital. The changes that need to be made to the processes and structures in order to achieve these aims , will result in the loss of around 4000 jobs across the Group between 2004 and 2006.
Restructuring. As part of the performance improvement program, in 2005 staff were reduced and sites closed mainly in Germany, France, Spain, the United Kingdom and the United States. The costs for the dis missal of personnel in these places have been recorded as restructuring costs.
Impairment. As a result of the performance improvement program and the resulting staff reduction, PPE were reviewed for impairment in value. In numerous cases it was evident that such assets were impaired, as they would no longer be utilized and as a consequence they were written off. In France, production facilities pertaining to the divisions Pigments & Additives, Life Science Chemicals and Masterbatches were closed or restructured, entailing the write-off of PPE in the amount of CHF 20 million.
Clariant also assessed the recoverability of the carrying amount of non-current assets of several cash generating units in 2005. For this purpose assets were grouped at the lowest level for which there are separately identifi able cash fl ows. An impairment loss was recognized
| CHF mn | TLP | PA | MB | ||||
|---|---|---|---|---|---|---|---|
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||
| Cash out expenses for restructuring | 8 | 6 | 12 | 2 | 6 | 3 | |
| Non-cash expenses for: | |||||||
| Leaving indemnity | 9 | 31 | 14 | 12 | 5 | 2 | |
| Others | - 1 | 3 | - 5 | 13 | – | 2 | |
| Total non-cash expenses for restructuring | 8 | 34 | 9 | 25 | 5 | 4 | |
| Total restructuring expenses | 16 | 40 | 21 | 27 | 11 | 7 | |
| Impairment of PPE: | |||||||
| Land and buildings | 2 | – | 1 | 2 | – | – | |
| Machinery and equipment | 1 | 8 | 4 | 6 | 5 | 1 | |
| Reversal of impairment | - 17 | ||||||
| Total impairment of PPE | 3 | 8 | - 12 | 8 | 5 | 1 | |
| Total restructuring and impairment | 19 | 48 | 9 | 35 | 16 | 8 | |
| Thereof non-cash expenses | 11 | 42 | - 3 | 33 | 10 | 5 |
as an expense in the income statement in the amount by which the carrying amount of the assets exceeded the recoverable amount, which is the higher of an asset's fair value less costs to sell and value in use. As a result of this procedure, Clariant depreciated for impairment the PPE of the CGU Pharma, belonging to the Life Science Chemicals Division, by an amount of CHF 55 million. The asset values reported for this segment represent the value in use. The discount rate, which was applied to determine the value in use (pretax, risk adjusted, weighted average cost of capital) amounted to 10%.
In the process of the assessment of the recoverability of the carrying amount of non-current assets it also became evident that the impairment devaluation of a production site in Höchst, Germany, recorded in 2003 was no longer justifi ed. The cash fl ows generated by the CGUs Pigments & Additives and Specialty Fine Chemicals are suffi cient to recover the carrying amount of the assets in question that would be recorded if the impairment devaluation had never taken place. The impairment devaluation was therefore reversed to such an extent that the assets now have the carrying amount that they would have had if the impairment devaluation had never occurred. This reversal resulted in an income of CHF 17 million.
| FUN | LSC | Total divisions | Corporate | Total Group | |||||
|---|---|---|---|---|---|---|---|---|---|
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 |
| 3 | 12 | 1 | 41 | 12 | 29 | 20 | 70 | 32 | |
| 5 | 2 | 8 | 8 | 41 | 55 | 24 | – | 65 | 55 |
| 3 | 1 | - 2 | - 13 | - 5 | 6 | - 3 | 4 | - 8 | 10 |
| 8 | 3 | 6 | - 5 | 36 | 61 | 21 | 4 | 57 | 65 |
| 11 | 3 | 18 | - 4 | 77 | 73 | 50 | 24 | 127 | 97 |
| 2 | 1 | 17 | 14 | 22 | 17 | – | – | 22 | 17 |
| – | 6 | 44 | 1 | 54 | 22 | – | – | 54 | 22 |
| - 17 | - 17 | ||||||||
| 2 | 7 | 61 | 15 | 59 | 39 | 59 | 39 | ||
| 13 | 10 | 79 | 11 | 136 | 112 | 50 | 24 | 186 | 136 |
| 10 | 10 | 67 | 10 | 95 | 100 | 21 | 4 | 116 | 104 |
28. Financial instruments
Risk management (hedging) instruments and off-balance sheet risks. Clariant uses forward foreign exchange rate and option contracts, interest rate and currency swaps, and other derivative instruments to hedge the Group's risk exposure to volatility in interest rates and currencies and to manage the return on cash and cash equivalents. Risk exposures from existing assets and liabilities as well as anticipated transactions are managed centrally.
Interest rate management. It is the Group's policy to manage the cost of interest using fi xed and variable rate debt and interest-related derivatives.
Foreign exchange management. To manage the exposure to fl uctuations in foreign currency exchange rates, the Group follows a strategy of hedging both balance sheet and revenue risk, partially through the use of forward exchange contracts and currency swaps in various currencies. In order to minimize fi nancial expenses, the Group does not hedge the entire exposure.
Counterparty risk. Financial instruments contain an element of risk that the counterparty may be unable to either issue securities or to fulfi ll the settlement terms of a contract. Clariant therefore only cooperates with counterparties or issuers that are at least A-rated. The cumulative exposure to these counterparties is constantly monitored by the Group management, therefore there is no expectation of a material loss due to counterparty risk in the future.
The following tables show the contract or underlying principal amounts and the respective fair value of fi nancial instruments by type at yearend.
The contract or underlying principal amounts indicate the volume of business outstanding at the balance sheet date and do not represent the amount at risk. The fair values represent market values or standard pricing models at 31 December 2005 and 2004, respectively.
| Financial instruments | Contract or underlying | Positive fair values | Negative fair values | |||
|---|---|---|---|---|---|---|
| CHF mn | principal amount | |||||
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | |
| Currency-related hedging instruments | ||||||
| Forward foreign exchange rate contracts and cross-currency swaps | 88 | 631 | – | 3 | - 1 | - 52 |
| Total fi nancial instruments | 88 | 631 | – | 3 - 1 |
- 52 | |
| Financial instruments by maturity | 1 – 12 months | 1 – 5 years | Total | |||
| CHF mn | ||||||
| 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | |
| Currency-related hedging instruments | ||||||
| Forward foreign exchange rate contracts and cross-currency swaps | 88 | 329 | – | 302 | 88 | 631 |
| Total fi nancial instruments | 88 | 329 | – | 302 | 88 | 631 |
| 2005 | 2004 |
|---|---|
| 377 | |
| 87 | 250 |
| 1 | 3 |
| 1 | |
| 88 | 631 |
| 2004 | |
| – | – |
| – | - 49 |
| – | – |
| – | - 527 |
| 2005 |
The Group's US dollar-denominated borrowing was designated as a hedge of the net investment in one of the Group's US subsidiaries. The fair value of the borrowing as at 22 July 2005 (repayment date) was CHF 285 million (2004: CHF 251 million). The foreign exchange gain of CHF 34 million (2004: CHF 69 million) on translation of the borrowing to CHF at the balance sheet date was recognized in Cumulative currency translation reserves in Shareholders' equity.
The Group's EUR denominated borrowing was designated as a hedge of the net investment in one of the Group's German subsidiaries. The fair value of the borrowing as at 19 December 2005 (repayment date) was CHF 277 million (2004: CHF 276 million). The foreign exchange gain of CHF 11 million (2004: CHF 12 million) on translation of the borrowing to CHF at the balance sheet date was recognized in Cumulative currency translation reserves in Shareholders' equity.
Due to the early repayment of the hedged JPY loan, the cross-currency swaps designated as cash fl ow hedges were closed and the amount deferred in equity in the prior year was recycled into the income statement in 2005 in the amount of CHF 5 million.
| Volumes of securitization of trade receivables | 2005 | 2004 |
|---|---|---|
| CHF mn | ||
| Trade receivables denominated in Euros | 93 | 156 |
| Trade receivables denominated in US dollars | 95 | 85 |
| Total | 188 | 241 |
Securitization: For a number of years Clariant has been using securitization as a means of fi nancing. Trade receivables from certain companies are sold in ABS programs. Clariant retains the credit risk of the trade receivables and the interest rate risk liability incurred. Therefore the trade receivables are not derecognized from the balance sheet until payments from the customers are obtained and a current fi nancial liability is recorded for the amount borrowed under the security of the trade receivables.
29. Employee participation plans
During 2005, the former Clariant Executive Stock Option Plan (CESOP) and Management Stock Incentive Plan (MSIP) were replaced by a new incentive plan called Clariant Executive Bonus Plan (CEBP).
The number of shares to be granted under CEBP depends both on the performance of the Group and the performance of the Division/Function in which incentive plan members work.
The granted registered shares of Clariant Ltd become vested and are exercisable after 3 years.
The options granted under the former CESOP entitle the holder to acquire registered shares of Clariant Ltd (1 share per option) at a predetermined strike price. They become vested and are exercisable after 3 years and expire after 10 years. Under CEBP no options are granted.
The expense recorded in the income statement spreads the cost of each grant equally over the measurement period of one year and the vesting period of three years. Assumptions are made concerning the forfeiture rate which is adjusted during the vesting period so that at the end of the vesting period there is only a charge for the vested amounts. As permitted by the transitional rules of IFRS 2, grants of options and shares prior to 7 November 2002 have not been restated.
During 2005 CHF 7 million (2004: CHF 8 million) for equity-settled share based payments and CHF 1 million for cash-settled share-based payments (2004: CHF 1 million) were charged to the income statement.
As of 31 December 2005 the total carrying value of liabilities arising from share-based payments is CHF 23 million (2004: CHF 15 million). Thereof CHF 20 million (2004: CHF 13 million) was recognized in equity for equity-settled share-based payments and CHF 3 million (2004: CHF 2 million) in non-current liabilities for cash-settled share-based payments.
Options for Board of Directors (non-executive members) as at 31 December 2005
| Base year | Granted | Exercisable | Expiry date | Exercise | Share price at | Number | Number |
|---|---|---|---|---|---|---|---|
| from | price1 | grant date2 | 31.12.2005 | 31.12.20043 | |||
| 1998 | 1998 | 2001 | 2008 | 53.80 | 56.76 | 10 137 | 10 137 |
| 1999 | 1999 | 2002 | 2009 | 61.80 | 60.76 | 10 418 | 10 418 |
| 2000 | 2000 | 2003 | 2010 | 48.00 | 47.97 | 6 229 | 6 229 |
| Total | 26 784 | 26 784 |
Options for senior members of management as at 31 December 2005
| Base year | Granted Exercisable Expiry date Exercise from price1 |
Share price at grant date2 |
Number 31.12.2005 |
Number 31.12.20043 |
|||||
|---|---|---|---|---|---|---|---|---|---|
| 1997 | 1998 | 2001 | 2008 | 25.50 | 68.97 | 127 783 | |||
| 1997 | 1998 | 2001 | 2008 | 37.50 | 73.06 | 167 001 | 167 001 | ||
| 1998 | 1999 | 2002 | 2009 | 61.80 | 62.09 | 358 789 | 358 789 | ||
| 1999 | 2000 | 2003 | 2010 | 48.00 | 47.97 | 106 191 | 106 191 | ||
| 2000 | 2001 | 2004 | 2011 | 41.80 | 42.02 | 7 229 | 7 229 | ||
| 2001 | 2002 | 2005 | 2012 | 27.20 | 26.87 | 166 354 | 166 354 | ||
| 2002 | 2003 | 2006 | 2013 | 14.80 | 14.88 | 169 136 | 169 136 | ||
| 2003 | 2004 | 2007 | 2014 | 12.00 | 18.74 | 49 326 | 49 326 | ||
| 2003 | 2004 | 2007 | 2014 | 16.30 | 18.74 | 60 391 | 60 391 | ||
| 2004 | 2005 | 2008 | 2015 | 19.85 | 19.85 | 130 934 | |||
| Total | 1 343 134 | 1 212 200 |
| Shares for Board of Directors (non-executive members) as at 31 December 2005 | ||||||
|---|---|---|---|---|---|---|
| Base year | Granted | Exercisable from |
Share price at grant date2 |
Number 31.12.2005 |
Number 31.12.20043 |
|
| 2002 | 2002 | 2005 | 26.87 | – | 6 227 | |
| 2003 | 2003 | 2006 | 14.88 | 13 163 | 15 863 | |
| 2004 | 2004 | 2007 | 18.74 | 14 111 | 16 565 | |
| 2005 | 2005 | 2008 | 19.85 | 17 634 | – | |
| Total | 44 908 | 38 655 |
Shares for members of management as at 31 December 2005
| Base year | Granted | Exercisable from |
Share price at grant date2 |
Number 31.12.2005 |
Number 31.12.20043 |
|---|---|---|---|---|---|
| 2000 | 2001 | 2004 | 42.02 | – | 250 |
| 2001 | 2002 | 2005 | 26.87 | – | 294 794 |
| 2002 | 2003 | 2006 | 14.88 | 617 938 | 751 433 |
| 2003 | 2004 | 2007 | 18.74 | 317 028 | 370 018 |
| 2004 | 2005 | 2008 | 19.85 | 268 804 | – |
| Total | 1 203 770 | 1 416 495 |
1 As a result of the capital increase in April 2004, the strike price of all options issued before April 2004 was modifi ed by the adjustment factor of 0.8883.
2
3 In order to accommodate the dilution of the capital increase in April 2004, all members of the Employee Participation Plan received additional shares/options for the ones granted prior to April 2004.
As a result of the capital increase in April 2004, the grant price of all options and shares granted before April 2004 was modifi ed by the adjustment factor of 0.8883.
All shares granted and shares for all options granted are held as treasury shares.
| Weighted average exercise price |
Options 2005 |
Shares 2005 |
Weighted average exercise price |
Options 2004 |
Shares 2004 |
|
|---|---|---|---|---|---|---|
| Shares/options outstanding at 1 January | 38.08 | 1 238 984 | 1 455 150 | 44.02 | 947 998 | 1 350 847 |
| Granted (incl. adjustment due to rights issue) | 19.85 | 130 934 | 286 438 | 18.74 | 290 986 | 542 831 |
| Exercised/distributed | – | - 487 549 | – | - 420 605 | ||
| Cancelled | – | - 5 361 | – | - 17 923 | ||
| Outstanding at 31 December | 36.34 | 1 369 918 | 1 248 678 | 38.08 | 1 238 984 | 1 455 150 |
| Exercisable at 31 December | 44.90 | 960 131 | – | 48.61 | 793 777 | 250 |
| Fair value of shares /options outstanding in CHF | 3 444 599 | 24 161 919 | 3 289 750 | 26 702 003 |
The fair value of options granted during 2005 was CHF 1 million (2004: CHF 1 million) at grant date and calculated based on the Trinomial valuation method. The signifi cant inputs into the model were share prices at grant date, exercise date and option life as indicated above. A volatility of 22% and a risk-free interest rate of 2.4% were assumed.
In addition to the Employee Participation Plan in 2005, a total of 198 000 Clariant shares with a fair value of CHF 3 million, were granted to relocatees as part of the restructuring program. This amount is charged to the income statement over the vesting period of three years.
The fair value of shares granted during 2005 is CHF 6 million (2004: CHF 10 million) calculated based on market value of shares at grant date.
30. Personnel expenses
| CHF mn | 2005 | 2004 |
|---|---|---|
| Wages and salaries | - 1 521 | - 1 528 |
| Social welfare costs | - 310 | - 271 |
| Shares and options granted to directors and employees | - 8 | - 9 |
| Pension costs - defi ned contribution plans | - 34 | - 34 |
| Pension costs - defi ned benefi t plans | - 75 | - 131 |
| Other post-employment benefi ts | - 4 | - 6 |
| Total | - 1 952 | - 1 979 |
31. Related-party transactions
Clariant maintains business relationships with mainly two groups of related parties. One group consists of the associates, where the most important ones are described in note 6. The most important business with these companies is the purchase of services by Clariant (e.g. energy, rental of land and buildings) in Germany. In addition to this, Clariant exchanges services and goods with other parties which are associates, i.e. in which Clariant holds a stake of between 20% and 50%. The pricing of all exchanges of goods and services with these parties is at arm's length.
The second group of related parties is key management comprising the Board of Directors (non-executive members) and the Board of Management. More information on the relationship with the Board of Directors is given in the chapter Corporate governance (non-audited).
| Transactions with associates | 2005 | 2004 |
|---|---|---|
| CHF mn | ||
| Income from the sale of goods to related parties | 28 | 49 |
| Income from the rendering of services to related parties | 12 | 21 |
| Expenses from the purchase of goods from related parties | - 24 | - 17 |
| Expenses from services rendered by related parties | - 303 | - 378 |
| Payables, receivables and loans | 31.12.2005 | 31.12.2004 |
| Receivables from related parties | 9 | 11 |
| Payables to related parties | 61 | 40 |
| Loans to related parties | – | 1 |
| Transactions with key management | 2005 | 2004 |
| CHF mn | ||
| Salaries and other short-term benefi ts | 6 | 5 |
| Termination benefi ts | 1 | 4 |
| Post-employment benefi ts | 2 | 1 |
| Share-based payments | 1 | 1 |
| Total | 10 | 11 |
| Number of granted shares in the reporting period | 36 146 | 51 753 |
| Number of granted options in the reporting period | 118 244 | 49 326 |
There are no outstanding loans by the Group to any members of the Board of Directors or Board of Management.
32. Commitments and contingencies
Leasing commitments. The Group leases land, buildings, machinery and equipment, furniture and vehicles under fi xed term agreements. The leases have varying terms, escalation clauses and renewal rights.
Commitments arising from fi xed-term operating leases mainly concern buildings in Switzerland and Germany. The most important partners for operating leases of buildings in Germany are the Infraserv companies.
| CHF mn | 2005 | 2004 |
|---|---|---|
| 2005 | 75 | |
| 2006 | 73 | 57 |
| 2007 | 56 | 46 |
| 2008 | 45 | 40 |
| 2009 | 32 | 32 |
| 2010 | 49 | – |
| after 2010 (2004: after 2009) |
37 | 39 |
| Total | 292 | 289 |
| Guarantees in favor of third parties |
60 | 31 |
Expenses for operating leases were CHF 85 million in 2005 and CHF 95 million in 2004.
Purchase commitments. In the regular course of business, Clariant enters into relationships with suppliers whereby the Group commits itself to purchase certain minimum quantities of materials in order to benefi t from better pricing conditions. These commitments are not in excess of current market prices and refl ect normal business operations. At present, the purchase commitments on such contracts amount to about CHF 100 million (2004: CHF 85 million).
Contingencies. Clariant operates in countries where political, economic, social, legal and regulatory developments can have an impact on the operational activities. The effects of such risks on the Company's results, which arise during the normal course of business, are not foreseeable and are therefore not included in the accompanying fi nancial statements.
In the ordinary course of business, Clariant is involved in lawsuits, claims, investigations and proceedings, including product liability, intellectual property, commercial, environmental, health and safety matters. Although the outcome of any legal proceedings cannot be predicted with certainty, management is of the opinion that there are no such matters pending which would be likely to have any material adverse effect in relation to its business, fi nancial position or results of operations.
Environmental risk. Clariant is exposed to environmental liabilities and risks relating to its past operations, principally in respect of remediation costs. Provisions for non-recurring remediation costs are made when there is a legal or constructive obligation and the cost can be reliably estimated. It is diffi cult to estimate the action required by Clariant in the future to correct the effects on the environment of prior disposal or release of chemical substances by Clariant or other parties, and the associated costs, pursuant to environmental laws and regulations. The material components of the environmental provisions consist of costs to fully clean and refurbish contaminated sites and to treat and contain contamination at sites where the environmental exposure is less severe. The Group's future remediation expenses are affected by a number of uncertainties which include, but are not limited to, the method and extent of remediation and the percentage of material attributable to Clariant at the remediation sites relative to that attributable to other parties. The Group permanently monitors the various sites identifi ed at risk for environmental exposure. Clariant believes that its provisions are adequate based upon currently available information, however given the inherent diffi culties in estimating liabilities in this area, there is no guarantee that additional costs will not be incurred.
33. Exchange rates of principal currencies
Rates used to translate the consolidated balance sheets (closing rate):
| 31.12.2005 | 31.12.2004 | |
|---|---|---|
| 1 USD | 1.31 | 1.13 |
| 1 GBP | 2.27 | 2.18 |
| 100 JPY | 1.12 | 1.10 |
| 1 EUR | 1.56 | 1.54 |
Average sales-weighted rates used to translate the consolidated income statements and consolidated statement of cash fl ow:
| 2005 | 2004 | |
|---|---|---|
| 1 USD | 1.24 | 1.25 |
| 1 GBP | 2.26 | 2.28 |
| 100 JPY | 1.13 | 1.15 |
| 1 EUR | 1.55 | 1.54 |
34. Important subsidiaries and associates
| Country | Company name | Participation % |
Holding/ Finance |
Sales | Production | Research |
|---|---|---|---|---|---|---|
| Argentina | Clariant (Argentina) SA, Buenos Aires | 100.0 | ||||
| Australia | Clariant (Australia) Pty. Ltd, Melbourne | 100.0 | ||||
| Austria | Clariant (Österreich) GmbH, Wien | 100.0 | ||||
| Bangladesh | Clariant (Bangladesh) Ltd, Dhaka | 100.0 | ||||
| Belgium | Clariant Benelux SA, Louvain-la-Neuve | 100.0 | ||||
| Brazil | Clariant S.A., São Paulo | 100.0 | ||||
| Canada | Clariant (Canada) Inc., St-Laurent, Québec | 100.0 | ||||
| Chile | Clariant Colorquimica (Chile) Ltda, Santiago de Chile | 100.0 | ||||
| China | Clariant (China) Ltd, Hong Kong | 100.0 | ||||
| Clariant (Tianjin) Ltd, Tianjin | 94.8 | |||||
| Clariant Chemicals Trading (Shanghai) Ltd, Shanghai | 100.0 | |||||
| Clariant Pigments (Tianjin) Ltd, Tianjin | 60.0 | |||||
| Tianjin Hua Shi Chemicals Co., Ltd, Tianjin | 25.0 | |||||
| Clariant Chemicals (China) Ltd, Shanghai | 100.0 | |||||
| Clariant Guangzhou Masterbatch Ltd, Guangzhou | 100.0 | |||||
| Colombia | Clariant (Colombia) SA, Santa Fé de Bogotá | 100.0 | ||||
| Czech Republic | Clariant CR s.r.o., Prague | 100.0 | ||||
| Denmark | Clariant (Denmark) A/S, Karise | 100.0 | ||||
| Ecuador | Clariant (Ecuador) S.A., Quito | 100.0 | ||||
| Egypt | Clariant (Egypt) SAE, Cairo | 85.6 | ||||
| The Egyptian German Co. for Dyes & Resins SAE, Cairo | 100.0 | |||||
| Finland | Clariant (Finland) Oy, Vantaa | 100.0 | ||||
| France | Clariant (France), Puteaux | 100.0 | ||||
| Clariant Huningue, Huningue | 100.0 | |||||
| Clariant Life Science Molecules (France) SAS, Puteaux | 100.0 | |||||
| Germany | Clariant Produkte (Deutschland) GmbH, Frankfurt | 100.0 | ||||
| Clariant Masterbatch (Deutschland) GmbH, Lahnstein | 100.0 | |||||
| Clariant Verwaltungsgesellschaft mbH, Frankfurt | 100.0 | |||||
| Great Britain | Clariant Holdings UK Ltd, Horsforth/Leeds | 100.0 | ||||
| Clariant UK Ltd, Horsforth/Leeds | 100.0 | |||||
| Greece | Clariant (Hellas) SA, Lykovrisi | 100.0 | ||||
| Guatemala | Clariant (Guatemala) SA, Guatemala City | 100.0 | ||||
| Hungary | Clariant Hungaria Kft, Budapest | 100.0 | ||||
| India | BTP India Private Ltd, Chennai | 100.0 | ||||
| Clariant (India) Ltd, Mumbai | 50.9 | |||||
| Colour-Chem Ltd, Mumbai | 70.1 | |||||
| Indonesia | PT Clariant Indonesia, Tangerang | 100.0 | ||||
| Ireland | Masterplast Limited, Naas | 100.0 | ||||
| Italy | Clariant (Italia) S.p.A., Milan | 100.0 | ||||
| Clariant Holding (Italia) S.p.A., Milan | 100.0 | |||||
| Clariant Life Science Molecules (Italia) S.p.A., Milan | 100.0 |
| Country | Company name | Participation % |
Holding/ Finance |
Sales | Production | Research |
|---|---|---|---|---|---|---|
| Japan | Clariant (Japan) K.K., Tokyo | 100.0 | ||||
| Korea | Clariant (Korea) Ltd, Seoul | 100.0 | ||||
| Clariant Sang Ho Ltd, Yangsan-Si | 100.0 | |||||
| Clariant Songwon Color Co. Ltd, Ulsan | 99.8 | |||||
| Malaysia | Clariant (Malaysia) Sdn. Bhd., Shah Alam | 100.0 | ||||
| Mexico | Clariant (Mexico) S.A. de C.V., Naucalpan de Juárez | 100.0 | ||||
| Clariant Productos Químicos S.A. de C.V., Ecatepec de Morelos | 100.0 | |||||
| Morocco | Clariant (Maroc) S.A., Casablanca | 100.0 | ||||
| Netherlands | Dick Peters BV, Denekamp | 100.0 | ||||
| New Zealand | Clariant (New Zealand) Ltd, Albany-Auckland | 100.0 | ||||
| Norway | Clariant (Norge) AS, Bergen | 100.0 | ||||
| Pakistan | Clariant Pakistan Ltd, Korangi, Karachi | 75.0 | ||||
| Panama | Clariant Trading (Panamá), SA, Panamá | 100.0 | ||||
| Peru | Clariant (Perú) SA, Lima | 91.4 | ||||
| Philippines | Clariant (Philippines) Corp., Makati City, Manila | 100.0 | ||||
| Poland | Clariant Polska Sp. z.o.o., Warsaw | 100.0 | ||||
| Portugal | Clariant Químicos (Portugal) Lda, Porto | 100.0 | ||||
| Singapore | Clariant (Singapore) Pte. Ltd, Singapore | 100.0 | ||||
| South Africa | Clariant Southern Africa (Pty) Ltd, Weltevreden Park, Johannesburg | 100.0 | ||||
| Spain | Clariant Ibérica S.A., Barcelona | 100.0 | ||||
| Clariant Masterbatch Ibérica S.A., Sant Andreu de la Barca | 100.0 | |||||
| Sweden | Clariant (Sverige) AB, Göteborg | 100.0 | ||||
| Clariant Masterbatches Norden AB, Malmö | 100.0 | |||||
| Switzerland | Clariant Produkte (Schweiz) AG, Muttenz | 100.0 | ||||
| Clariant International AG, Muttenz | 100.0 | |||||
| Taiwan | Clariant Chemicals (Taiwan) Co., Ltd, Taipei | 100.0 | ||||
| Thailand | Clariant Chemicals (Thailand) Ltd, Bangkok | 100.0 | ||||
| Clariant Masterbatches (Thailand) Ltd, Bangkok | 100.0 | |||||
| Tunisia | Clariant Tunisie SA, Cherguia-Tunis | 49.9 | ||||
| Turkey | Clariant (Türkiye) A.S., Istanbul | 100.0 | ||||
| UAE | Clariant (Gulf) FZE, Jebel Ali, Dubai | 100.0 | ||||
| USA | Clariant Corporation, Charlotte, NC | 100.0 | ||||
| Clariant Life Science Molecules (America) Inc., Elgin, SC | 100.0 | |||||
| Clariant Life Science Molecules (Florida) Inc., Gainesville, FL | 100.0 | |||||
| Clariant Life Science Molecules (Missouri) Inc., Springfi eld, MO | 100.0 | |||||
| Venezuela | Clariant Venezuela S.A., Maracay | 100.0 | ||||
| Vietnam | Clariant (Vietnam) Ltd, Ho Chi Minh City | 100.0 |
35. Events subsequent to the balance sheet date
In February 2006, KiON, a US corporation, was acquired with a purchase price of approximately CHF 17 million. The activities of this business will be integrated into the Pigments & Additives Division. The process of allocation of the purchase price to the identifi ed assets and liabilities acquired had still to be fi nalized while this Annual Report was being prepared for publishing.
Report of the Group auditors
Report of the Group auditors to the general meeting of Clariant Ltd, Muttenz
As auditors of the Group, we have audited the consolidated fi nancial statements (balance sheet, income statement, statement of cash fl ows, statement of changes in equity and notes – pages 60 to 106) of the Clariant Group for the year ended 31 December 2005.
These consolidated fi nancial statements are the responsibility of the Board of Directors. Our responsibility is to express an opinion on these consolidated fi nancial statements based on our audit. We confi rm that we meet the legal requirements concerning professional qualifi cation and independence.
Our audit was conducted in accordance with Swiss Auditing Standards and with the International Standards on Auditing, which require that an audit be planned and performed to obtain reasonable assurance about whether the consolidated fi nancial statements are free from material misstatement. We have examined on a test basis evidence supporting the amounts and disclosures in the consolidated fi nancial statements. We have also assessed the accounting principles used, signifi cant estimates made and the overall consolidated fi nancial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated fi nancial statements give a true and fair view of the fi nancial position, the results of operations and the cash fl ows in accordance with the International Financial Reporting Standards (IFRS) and comply with Swiss law.
We recommend that the consolidated fi nancial statements submitted to you be approved.
PricewaterhouseCoopers AG
D. Suter Dr. M. Jeger
Basel, 24 February 2006
Review of trends
Five-year Group overview
| Five-year Group overview 2001–2005 | 2005 | 2004 (restated) |
2004 | 2003 | 2002 | 2001 | |
|---|---|---|---|---|---|---|---|
| Divisional sales | CHF mn | 8 261 | 8 772 | 8 772 | 8 783 | 9 606 | 10 195 |
| Change relative to preceding year | |||||||
| in Swiss francs | % | - 6 | 0 | 0 | - 9 | - 6 | - 7 |
| in local currency | % | - 8 | 2 | 2 | - 4 | 2 | - 2 |
| Group sales1 | CHF mn | 8 181 | 8 530 | 8 530 | 8 516 | 9 330 | 9 871 |
| Change relative to preceding year | |||||||
| in Swiss francs | % | - 4 | 0 | 0 | - 9 | - 5 | - 7 |
| in local currency | % | - 6 | 2 | 2 | - 4 | 3 | - 2 |
| Operating income before restructuring, disposals | |||||||
| and amortization of goodwill | CHF mn | 516 | 636 | 633 | 611 | 690 | 631 |
| Change relative to preceding year | % | - 19 | 4 | 4 | - 11 | 9 | - 44 |
| as a % of sales | 6.3 | 7.5 | 7.4 | 7.2 | 7.4 | 6.4 | |
| Operating income after restructuring, disposals and amortization of goodwill |
CHF mn | 368 | 533 | 530 | 559 | - 202 | - 877 |
| Change relative to preceding year | % | - 31 | - 5 | - 5 | – | – | – |
| as a % of sales | 4.5 | 6.2 | 6.2 | 6.6 | - 2.2 | - 8.9 | |
| EBITDA after restructuring and disposals | CHF mn | 710 | 918 | 915 | 1 119 | 1 193 | 1 395 |
| Change relative to preceding year | % | - 23 | - 18 | - 18 | - 6 | - 14 | - 16 |
| as a % of sales | 8.7 | 10.8 | 10.7 | 13.1 | 12.8 | 14.1 | |
| Net income | CHF mn | 192 | 159 | 157 | 173 | - 639 | - 1 233 |
| Change relative to preceding year | % | 23 | - 8 | - 9 | – | – | – |
| as a % of sales | 2.3 | 1.9 | 1.8 | 2.0 | - 6.8 | - 12.5 | |
| Investment in PPE | CHF mn | 348 | 289 | 289 | 301 | 339 | 505 |
| Change relative to preceding year | % | 20 | - 4 | - 4 | - 11 | - 33 | - 6 |
| as a % of sales | 4 | 3 | 3 | 4 | 4 | 5 | |
| Personnel costs | CHF mn | 1 952 | 1 979 | 1 979 | 2 009 | 2 097 | 2 346 |
| Change relative to preceding year | % | - 1 | - 1 | - 1 | - 4 | - 11 | - 2 |
| as a % of sales | 24 | 23 | 23 | 24 | 22 | 24 | |
| Employees at year-end | number | 23 383 | 24 769 | 24 769 | 27 008 | 27 849 | 28 904 |
| Change relative to preceding year | % | - 6 | - 8 | - 8 | - 3 | - 4 | - 8 |
1 Incl. trading.
| Trend in Group sales by division | 2005 | 2004 | 2003 | 2002 | 20011 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| CHF mn | % | CHF mn | % | CHF mn | % | CHF mn | % | CHF mn | % | |
| Textile, Leather & Paper Chemicals | 2 192 | 27 | 2 203 | 26 | 2 179 | 26 | 2 769 | 30 | 2 965 | 30 |
| Pigments & Additives | 1 879 | 23 | 1 828 | 21 | 1 745 | 20 | 1 814 | 19 | 1 872 | 19 |
| Functional Chemicals | 2 083 | 25 | 1 977 | 23 | 2 033 | 24 | 2 102 | 23 | 2 183 | 23 |
| Life Science Chemicals | 883 | 11 | 1 414 | 17 | 1 518 | 18 | 1 618 | 17 | 1 616 | 17 |
| Masterbatches | 1 144 | 14 | 1 108 | 13 | 1 041 | 12 | 1 027 | 11 | 1 038 | 11 |
| Total divisions | 8 181 | 100 | 8 530 | 100 | 8 516 | 100 | 9 330 | 100 | 9 674 | 100 |
| Other (mainly trading activities) | – | – | – | – | 197 | |||||
| Total Group | 8 181 | 8 530 | 8 516 | 9 330 | 9 871 | |||||
| 1 Restated | ||||||||||
| Trend in Group sales by region | 2005 | 2004 | 2003 | 2002 | 2001 | |||||
| CHF mn | % | CHF mn | % | CHF mn | % | CHF mn | % | CHF mn | % | |
| Europe | 4 111 | 50 | 4 214 | 49 | 4 239 | 50 | 4 564 | 49 | 4 867 | 49 |
| The Americas | 2 269 | 28 | 2 257 | 27 | 2 213 | 26 | 2 683 | 29 | 2 863 | 29 |
| Asia/Australia/Africa | 1 801 | 22 | 2 059 | 24 | 2 064 | 24 | 2 083 | 22 | 2 141 | 22 |
| Total | 8 181 | 100 | 8 530 | 100 | 8 516 | 100 | 9 330 | 100 | 9 871 | 100 |
Financial statements of Clariant Ltd, Muttenz
Clariant Ltd balance sheets
at 31 December 2005 and 2004
| Assets | 2005 | 2004 | ||
|---|---|---|---|---|
| CHF | % | CHF | % | |
| Non-current assets | ||||
| Shareholdings in Group companies | 1 954 646 642 | 1 593 892 981 | ||
| Loans to Group companies | 1 358 913 816 | 1 440 850 262 | ||
| Intangible fi xed assets | 1 479 346 | 4 210 214 | 62.9 | |
| Total non-current assets | 3 315 039 804 | 90.5 | 3 038 953 457 | |
| Current assets | ||||
| Receivables from Group companies | 210 790 456 | 468 919 596 | ||
| Other receivables | 53 681 139 | 48 275 366 | ||
| Accrued income | 5 285 | 2 178 938 | ||
| Marketable securities | 69 684 631 | 57 296 059 | ||
| Cash and cash equivalents | 11 856 468 | 1 216 179 842 | ||
| Total current assets | 346 017 979 | 9.5 | 1 792 849 801 | 37.1 |
| Total assets | 3 661 057 783 100.0 | 4 831 803 258 100.0 | ||
| Equity and liabilities | 2005 | 2004 | ||
| Equity | CHF | % | CHF | % |
| Total share capital | 1 093 260 000 | 1 150 800 000 | ||
| Reserves | ||||
| General reserves | 646 595 631 | 646 595 631 | ||
| Reserve for treasury shares | 111 542 072 | 102 374 212 | ||
| Free reserves | 282 568 845 | 105 479 978 | ||
| Total reserves | 1 040 706 548 | 854 449 821 | ||
| Unappropriated earnings | ||||
| Balance from prior year | 0 | 0 | ||
| Net income | 229 550 139 | 186 256 727 | ||
| Total unappropriated earnings | 229 550 139 | 186 256 727 | ||
| Total Equity | 2 363 516 687 | 64.6 | 2 191 506 548 | 45.4 |
| Liabilities | ||||
| Non-current liabilities | ||||
| Straight bonds | 558 650 000 | 718 110 000 | ||
| Other non-current liabilities | 1 000 | 368 050 000 | ||
| Total non-current liabilities | 558 651 000 | 15.2 | 1 086 160 000 | 22.5 |
| Current liabilities | ||||
| Provisions | 3 184 104 | 2 340 635 | ||
| Liabilities to Group companies | 236 998 502 | 898 478 826 | ||
| Other liabilities | 476 352 198 | 560 233 144 | ||
| Accrued expenses | 22 355 292 | 93 084 105 | ||
| Total current liabilities | 738 890 096 | 20.2 | 1 554 136 710 | 32.1 |
| Total liabilities | 1 297 541 096 | 35.4 | 2 640 296 710 | 54.6 |
| Total equity and liabilities | 3 661 057 783 100.0 | 4 831 803 258 100.0 |
Clariant Ltd income statements
for the years ended 31 December 2005 and 2004
| 2005 | 2004 | |
|---|---|---|
| CHF | CHF | |
| Income | ||
| Income from fi nancial assets | 260 953 051 | 465 460 504 |
| Income from cash, marketable securities and short-term deposits | 15 579 500 | 31 993 034 |
| Financial income | 90 862 338 | |
| Other income | 39 188 026 | 69 817 533 |
| Total income | 406 582 915 | 567 271 071 |
| Expenses | ||
| Financial expenses | 145 351 544 | 200 874 300 |
| Administrative expenses | 2 987 484 | 2 106 130 |
| Depreciation of fi nancial fi xed assets | 149 350 000 | |
| Other expenses (including taxes) | 28 693 748 | 28 683 914 |
| Total expenses | 177 032 776 | 381 014 344 |
| Net income | 229 550 139 | 186 256 727 |
Notes to the fi nancial statements of Clariant Ltd
1. Accounting policies
Introduction. The statutory fi nancial statements of Clariant Ltd comply with the requirements of the Swiss company law.
Exchange rate differences. Balance sheet items denominated in foreign currencies are converted at year-end exchange rates. Exchange rate differences arising from these, as well as those from business transactions, are recorded in the income statement.
Financial fi xed assets. These are valued at acquisition cost less adjustments for impairment of value.
Provisions. Provisions are made to cover existing liabilities.
2. Financial assets
The principal direct and indirect affi liated companies, and other holdings of Clariant Ltd, are shown on pages 104 to 105 of the Financial Report of the Clariant Group.
3. Cash, marketable securities and current fi nancial assets
Securities include treasury shares valued at fair market value in the amount of CHF 70 million (prior year CHF 57 million) (see also note 6). After a regular review of the cash generating capabilities of all subsidiaries of Clariant Ltd, there were no write downs of investments in these companies (prior year CHF 149 million).
4. Repayment of share capital
On 7 April 2005 the Annual General Meeting approved the repayment of share capital in the amount of CHF 57 540 000.
Paid-in share capital was decreased by CHF 57 540 000 to a total of CHF 1 093 260 000.
5. Share capital
| 31.12.2005 | 31.12.2004 | |
|---|---|---|
| Number of registered shares each with a par value of CHF 4.75 (2004: CHF 5) | 230 160 000 | 230 160 000 |
| In CHF | 1 093 260 000 | 1 150 800 000 |
| Conditional Capital | 31.12.2005 | 31.12.2004 |
| Number of registered shares each with a par value of CHF 4.75 (2004: CHF 5) | 8 000 000 | 8 000 000 |
| In CHF | 38 000 000 | 40 000 000 |
6. Treasury shares (number with a par value of CHF 4.75 each [2004: CHF 5])
| 2005 | 2004 | |
|---|---|---|
| Holdings on 1 January | 3 122 401 | 3 532 869 |
| Shares bought at market value | 1 060 000 | 721 642 |
| Shares sold at market value | - 150 000 | - 800 000 |
| Shares to employees | - 431 128 | - 332 110 |
| Holdings on 31 December | 3 601 273 | 3 122 401 |
The average price of shares bought in 2005 was CHF 19.81 (2004: CHF 13.54).
The average price of shares sold in 2005 was CHF 19.58 (2004: CHF 17.76).
7. Reconciliation of equity
| CHF | Share capital | General reserves |
Reserve for treasury shares |
Free reserves | Unappropriated earnings |
Total |
|---|---|---|---|---|---|---|
| Balance 31.12.2004 | 1 150 800 000 | 646 595 631 | 102 374 212 | 105 479 978 | 186 256 727 | 2 191 506 548 |
| Treasury share transactions |
9 167 860 | - 9 167 860 | 0 | |||
| Appropriation of profi t/loss carried forward to reserves |
186 256 727 | - 186 256 727 | 0 | |||
| Repayment of share capital |
- 57 540 000 | - 57 540 000 | ||||
| Net income | 229 550 139 | 229 550 139 | ||||
| Balance 31.12.2005 | 1 093 260 000 | 646 595 631 | 111 542 072 | 282 568 845 | 229 550 139 | 2 363 516 687 |
8. Straight bonds
| CHF thousand | Interest rate | Term Amount 31.12.2005 Amount 31.12.2004 | ||
|---|---|---|---|---|
| Straight bond | 4.125 | 1996-2006 | 159 460 | 159 460 |
| Straight bond | 3.750 | 1997-2007 | 174 610 | 174 610 |
| Straight bond | 3.000 | 1998-2005 | 200 605 | |
| Straight bond | 4.250 | 2000-2008 | 384 040 | 384 040 |
| Total | 718 110 | 918 715 |
9. General reserves
The general reserves must be at least 20% of the share capital of Clariant Ltd as this is the minimum amount required by the Swiss Code of Obligations.
10. Reserve for treasury shares
Clariant Ltd has met the legal requirements for treasury shares required by the Swiss Code of Obligations.
11. Contingent liabilities
| CHF mn | Outstanding | Outstanding |
|---|---|---|
| liabilities | liabilities | |
| 31.12.2005 | 31.12.2004 | |
| Outstanding liabilities as guarantees in favor of Group companies | 754 | |
| Outstanding liabilities as guarantees in favor of third parties | 39 | 39 |
12. Voting and legal registration limitations
In accordance with Article 5 of the Articles of Incorporation, no limitations with regard to registration of shares which are acquired in one's own name and on one's own account exist. Special rules exist for nominees.
In accordance with Article 12 of the Articles of Incorporation, each share has the right to one vote. A shareholder can only vote for his own shares and for represented shares up to a maximum of 10% of total share capital.
13. Shareholders holding 5 percent or more of total share capital
Based on the information available at the time of this report, there were no shareholders with more than 5% of the share capital at 31 December 2005. At 31 December 2004 Artisan Partners Ltd. Partnership, Milwaukee, Wisconsin (USA), owned 10.01% of the share capital.
Appropriation of available earnings Proposed payout of nominal value reduction
The Board of Directors proposes to transfer the net income of the year in the amount of CHF 229 550 139 to free reserves.
| Available unappropriated earnings | CHF |
|---|---|
| Balance from prior year | 0 |
| Net income of the year | 229 550 139 |
| Total available unappropriated earnings | 229 550 139 |
| Appropriation | CHF |
| Transfer to free reserves | - 229 550 139 |
| Balance to be carried forward | 0 |
The Board of Directors proposes to repay CHF 0.25 of the nominal value of each registered share, as a result of a reduction of the nominal value from CHF 4.75 to CHF 4.50 per registered share. The proposed payout would reduce the share capital by CHF 57 540 000. The proposed payout of the nominal value reduction of CHF 0.25 each is expected on 22 June 2006, subject to approval by the ordinary General Meeting of shareholders and subject to the fulfi llment of the necessary requirements and the entry of the share capital reduction in the Commercial Register of the Canton of Baselland.
Report of the statutory auditors
Report of the statutory auditors to the general meeting of Clariant Ltd, Muttenz
As statutory auditors, we have audited the accounting records and the fi nancial statements (balance sheet, income statement and notes – pages 110 to 113) of Clariant Ltd for the year ended 31 December 2005.
These fi nancial statements are the responsibility of the Board of Directors. Our responsibility is to express an opinion on these fi nancial statements based on our audit. We confi rm that we meet the legal requirements concerning professional qualifi cation and independence.
Our audit was conducted in accordance with Swiss Auditing Standards, which require that an audit be planned and performed to obtain reasonable assurance about whether the fi nancial statements are free from material misstatement. We have examined on a test basis evidence supporting the amounts and disclosures in the fi nancial statements. We have also assessed the accounting principles used, signifi cant estimates made and the overall fi nancial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the accounting records and fi nancial statements and the proposed appropriation of available earnings comply with Swiss law and the company's articles of incorporation.
We recommend that the fi nancial statements submitted to you be approved.
PricewaterhouseCoopers AG
Dr. M. Jeger Ph. Speck
Basel, 24 February 2006
Forward-looking statements
Forward-looking statements contained herein are qualifi ed in their entirety as there are certain factors that could cause results to differ materially from those anticipated. Investors are cautioned that all forward-looking statements involve risks and uncertainty. In addition to the factors discussed above, among the factors that could cause actual results to differ materially are the following: the timing and strength of new product offerings; pricing strategies of competitors; the company's ability to continue to receive adequate products from its vendors on acceptable terms, or at all, and to continue to obtain suffi cient fi nancing to meet its liquidity needs; and changes in the political, social and regulatory framework in which the company operates or in economic or technological trends or conditions, including currency fl uctuations, infl ation and consumer confi dence, on a global, regional or national basis.