Chart

3 Scope of consolidation

 

3.1 Disclosure of interests in other entities

The scope of the consolidation does not include an interest in any of the following:

Subsidiaries with non-controlling interests

Associates

Joint arrangements

The companies which are included in the consolidated financial statements are listed in the notes to the statutory financial statements of Tecan Group Ltd. 

 

3.2 Change in scope of consolidation: acquisition through business combination

 

3.2.1 Assets and liabilities arising from acquisitions

The fair value of the identifiable assets and liabilities and the net cash outflow at the date of acquisition were:

 

CHF 1,000

30.07.2014

IBL International Group

30.11.2015

Sias-Xiril Group

Cash and cash equivalents

 762 

 801 

Trade accounts receivable

 1,261 

 6,584 

Inventories

 3,127 

 3,794 

Income tax receivables

 148 

12

Other current assets

 2,834 

 334 

Non-current financial assets

 134 

Property, plant and equipment

 1,333 

 4,881 

Intangible assets

 12,667 

 6,501 

Deferred tax assets

 6 

 2,473 

 

 

 

Assets

 22,272 

 25,380 

 

 

 

Current bank liabilities

 (1,263) 

 (2,600) 

Trade and other accounts payable

 (4,051) 

 (2,771) 

Deferred revenue 

 (200) 

 (20) 

Income tax payables

 (668) 

Accrued expenses

 (826) 

 (1,962) 

Provisions

 (1,186) 

 (1,637) 

Non-current loans

 (373) 

 (3,594) 

Liability for post-employment benefits

 (4,736) 

Deferred tax liabilities

 (2,452) 

 (764) 

 

 

 

Liabilities

 (11,019) 

 (18,084) 

 

 

 

Total identifiable net assets at fair value

 11,253 

 7,296 

 

 

 

Goodwill arising on acquisition

 21,344 

 12,404 

 

 

 

Consideration transferred for the business combination, in cash

 32,597 

 19,700 

 

 

 

Cash acquired

 (762) 

 (801) 

 

 

 

Net cash outflow

 31,835 

 18,899 

Trade accounts receivable comprise gross contractual amounts due of CHF 7.1 million (2014: CHF 1.3 million), of which CHF 0.5 million (2014: CHF 0.1 million) was expected to be uncollectable at the acquisition date.

 

The acquisitions were accounted for using the acquisition method. The resulting goodwill includes expected synergies from the acquisition, the work force and potentially other intangible assets that could not be valued separately. It is not expected to be deductible for tax purposes. The initial accounting for the acquisition in the current financial year is provisional and subject to change regarding the recognized deferred tax asset from tax loss carry-forwards in the amount of CHF 2.4 million. Further analysis has to be performed in order to confirm the measurement of the amount.

 

3.2.2 Acquisition in 2015: Sias-Xiril Group

The Group acquired 100 % of the voting rights of Sias-Xiril Group on November 30, 2015 consisting of the following companies:

Company

Domicile

Participation in %

Activities

Sias AG

Hombrechtikon/Zurich (CH)

100 %

S/R/P/D

 • Xiril AG

Hombrechtikon/Zurich (CH)

100 %

R/D

 

 

 

 

S = services, holding functions, R = research and development, P = production, D = distribution

The Sias-Xiril Group develops, manufactures and sells a wide range of modular and complete laboratory automation solutions to OEM-partners. The acquired Group is part of the business segment ‘Partnering Business’.

 

 

3.2.3 Acquisition in 2014: IBL International Group

The Group acquired 100 % of the voting rights of IBL International Group on July 30, 2014 consisting of the following companies:

Company

Domicile

Participation in %

Activities

IBL International Holding B.V.

Deventer (NL)

100 %

S

 • IBL International GmbH

Hamburg (DE)

100 %

R/P/D

 • IBL International B.V.

Nijkerk (NL)

100 %

D

 • IBL International Corp.

Toronto (CA)

100 %

D

 • IBL International Corp.

Delaware (US)

100 %

inactive

 

 

 

 

S = services, holding functions, R = research and development, P = production, D = distribution

The IBL International Group develops, manufactures and sells a comprehensive portfolio of immunoassays for the life science research and routine clinical diagnostics. The acquired Group is part of the business segment ‘Life Sciences Business’.

 

 

3.2.4 Contribution of acquired companies in the year of acquisition and consolidated numbers

 

2014

2015

CHF 1,000

 

 

Contribution of acquired companies from the date of acquisition

 

 

 Months

5

1

 Sales

 9,115 

 1,933 

 Operating profit

 504 

 (272) 

 

 

 

Consolidated numbers, if the acquisition occurred at the beginning of the reporting period

 

 

 Sales

 411,408 

 465,334 

 Operating profit1

 57,900 

 66,100 

 

 

 

Acquisition-related legal fees and due diligence costs, included in 'General and administration'

 775 

 315 

  1. In determining these amounts, management has assumed that the fair value adjustments that arose on the acquisition date would have been the same if the acquisition had occurred on January 1, 2015 and 2014, respectively.
EN DE