4. Financial assets
Fair values
The following table presents the Group’s assets that are measured at fair value through profit and loss at December 31 (in CHF 1 000):
2022 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
Assets |
|
|
|
|
|
|
|
|
Securities |
|
|
|
|
|
|
|
|
– Shares |
|
3 035 170 |
|
– |
|
16 179 |
|
3 051 349 |
– Derivative instruments |
|
– |
|
– |
|
– |
|
– |
Total assets |
|
3 035 170 |
|
– |
|
16 179 |
|
3 051 349 |
|
|
|
|
|
|
|
|
|
2021 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Securities |
|
|
|
|
|
|
|
|
– Shares |
|
3 638 890 |
|
– |
|
– |
|
3 638 890 |
– Derivative instruments |
|
– |
|
– |
|
2 222 |
|
2 222 |
Total assets |
|
3 638 890 |
|
– |
|
2 222 |
|
3 641 112 |
The fair value of financial instruments traded in active markets is based on quoted market prices at the balance sheet date. A market is regarded as active if quoted prices are readily and regularly available and those prices represent actual and regularly occurring market transactions on an arm’s length basis. The quoted market price used for financial assets held by the Group is the closing price. These instruments are included in level 1.
The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques. These valuation techniques maximize the use of observable market data where it is available. The options are valued on the basis of the Black-Scholes model which is based on market conditions existing at each balance sheet date. These instruments are included in level 2.
If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3. The valuation of level 3 instruments is quarterly reviewed. As soon as new or adjusted parameters are available the valuation model (e.g. earnings multiple model) of unlisted shares is adjusted accordingly. As of December 31, 2022, the Company holds one level 3 instrument (December 31, 2021: one).
The table below summarizes the transactions in level 3 instruments (in CHF 1 000):
|
|
2022 |
|
2021 |
Opening balance |
|
2 222 |
|
2 155 |
Purchases |
|
16 875 |
|
– |
Sales |
|
(5 071) |
|
– |
Realized gains/(losses) included in net gain/loss from securities |
|
2 849 |
|
– |
Unrealized gains/(losses) included in net gain/loss from securities |
|
(697) |
|
67 |
Closing balance |
|
16 179 |
|
2 222 |
Gains/(losses) on level 3 instruments included in net gain/loss from securities |
|
2 152 |
|
67 |
There have been no transfers between level 1, 2 and 3 during the reporting period. No sensitivity analysis has been disclosed due to the immaterial amount of level 3 instruments.
The level 3 instrument as at December 31, 2021, (Valuation: TCHF 2 222) was allocated as part of a corporate action in 2019 and sold at a value of TCHF 5 071 in March 2022.
The fair value of the level 3 instrument at initial recognition represents the transaction price (purchase of Series B-1 Preferred Stock of Rivus Pharmaceuticals in August 2022 for TCHF 16 875), which was paid in a financing round together with other investors. For the valuation as at December 31, 2022, it is deemed to be appropriate to use the transaction price in USD, as it is a reasonable approximation of fair value at the valuation date given the fact that no events occurred which significantly impact the fair value.
In August 2022, 8 733 538 Contingent Value Rights were allocated from a corporate action. The valuation as of December 31, 2022, is CHF 0.
For assets and liabilities carried at amortized cost, their carrying values are a reasonable approximation of fair value.
Securities
The changes in value of securities by investment category are as follows (in CHF 1 000):
|
|
Listed shares |
|
Unlisted shares |
|
Derivative instruments |
|
Total |
Opening balance as at 01.01.2021 at fair values |
|
3 952 504 |
|
– |
|
2 155 |
|
3 954 659 |
Purchases |
|
955 515 |
|
– |
|
– |
|
955 515 |
Sales |
|
(925 467) |
|
– |
|
– |
|
(925 467) |
Net gains/(losses) from securities |
|
(343 662) |
|
– |
|
67 |
|
(343 595) |
Realized gains |
|
312 779 |
|
– |
|
– |
|
312 779 |
Realized losses |
|
(1 831) |
|
– |
|
(2 330) |
|
(4 161) |
Unrealized gains |
|
437 584 |
|
– |
|
67 |
|
437 651 |
Unrealized losses |
|
(1 092 194) |
|
– |
|
2 330 |
|
(1 089 864) |
Closing balance as at 31.12.2021 at fair values |
|
3 638 890 |
|
– |
|
2 222 |
|
3 641 112 |
|
|
|
|
|
|
|
|
|
Opening balance as at 01.01.2022 at fair values |
|
3 638 890 |
|
– |
|
2 222 |
|
3 641 112 |
Purchases |
|
183 812 |
|
16 875 |
|
– |
|
200 687 |
Sales |
|
(471 115) |
|
– |
|
(5 071) |
|
(476 186) |
Net gains/(losses) from securities |
|
(316 417) |
|
(697) |
|
2 849 |
|
(314 265) |
Realized gains |
|
47 563 |
|
– |
|
2 849 |
|
50 412 |
Realized losses |
|
(79 326) |
|
– |
|
– |
|
(79 326) |
Unrealized gains |
|
437 200 |
|
– |
|
– |
|
437 200 |
Unrealized losses |
|
(721 854) |
|
(697) |
|
– |
|
(722 551) |
Closing balance as at 31.12.2022 at fair values |
|
3 035 170 |
|
16 179 |
|
– |
|
3 051 349 |
Securities comprise the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company |
|
Number 31.12.2021 |
|
Change |
|
Number 31.12.2022 |
|
Market price in original currency 31.12.2022 |
|
Valuation CHF mn 31.12.2022 |
|
Valuation CHF mn 31.12.2021 |
||
Ionis Pharmaceuticals |
|
10 232 973 |
|
(597 973) |
|
9 635 000 |
|
USD |
|
37.77 |
|
336.4 |
|
284.3 |
Argenx SE |
|
970 538 |
|
(78 035) |
|
892 503 |
|
USD |
|
378.83 |
|
312.6 |
|
310.3 |
Neurocrine Biosciences |
|
3 015 400 |
|
(285 400) |
|
2 730 000 |
|
USD |
|
119.44 |
|
301.5 |
|
234.5 |
Moderna |
|
1 663 349 |
|
(161 398) |
|
1 501 951 |
|
USD |
|
179.62 |
|
249.4 |
|
385.7 |
Vertex Pharmaceuticals |
|
1 030 000 |
|
(99 477) |
|
930 523 |
|
USD |
|
288.78 |
|
248.4 |
|
206.5 |
Incyte |
|
2 897 000 |
|
(5 923) |
|
2 891 077 |
|
USD |
|
80.32 |
|
214.7 |
|
194.1 |
Alnylam Pharmaceuticals |
|
1 110 000 |
|
(220 000) |
|
890 000 |
|
USD |
|
237.65 |
|
195.5 |
|
171.8 |
Intra-Cellular Therapies |
|
3 538 419 |
|
(246 940) |
|
3 291 479 |
|
USD |
|
52.92 |
|
161.0 |
|
169.1 |
Myovant Sciences |
|
6 122 039 |
|
(249 400) |
|
5 872 639 |
|
USD |
|
26.96 |
|
146.4 |
|
87.0 |
Revolution Medicines |
|
3 421 462 |
|
1 356 100 |
|
4 777 562 |
|
USD |
|
23.82 |
|
105.2 |
|
78.6 |
Agios Pharmaceuticals |
|
4 312 292 |
|
(281 500) |
|
4 030 792 |
|
USD |
|
28.08 |
|
104.6 |
|
129.4 |
Sage Therapeutics |
|
3 170 104 |
|
(219 826) |
|
2 950 278 |
|
USD |
|
38.14 |
|
104.0 |
|
123.1 |
Celldex Therapeutics |
|
– |
|
1 800 000 |
|
1 800 000 |
|
USD |
|
44.57 |
|
74.2 |
|
- |
Arvinas |
|
2 176 903 |
|
(40 491) |
|
2 136 412 |
|
USD |
|
34.21 |
|
67.6 |
|
163.2 |
Relay Therapeutics |
|
4 085 962 |
|
34 758 |
|
4 120 720 |
|
USD |
|
14.94 |
|
56.9 |
|
114.6 |
Macrogenics |
|
7 275 564 |
|
1 654 399 |
|
8 929 963 |
|
USD |
|
6.71 |
|
55.4 |
|
106.6 |
Fate Therapeutics |
|
3 701 336 |
|
1 138 443 |
|
4 839 779 |
|
USD |
|
10.09 |
|
45.1 |
|
197.7 |
Exelixis |
|
2 835 000 |
|
(180 500) |
|
2 654 500 |
|
USD |
|
16.04 |
|
39.4 |
|
47.3 |
Crispr Therapeutics |
|
949 584 |
|
(60 979) |
|
888 605 |
|
USD |
|
40.65 |
|
33.4 |
|
65.7 |
Wave Life Sciences |
|
4 602 858 |
|
(108 400) |
|
4 494 458 |
|
USD |
|
7.00 |
|
29.1 |
|
13.2 |
Beam Therapeutics |
|
606 821 |
|
86 300 |
|
693 121 |
|
USD |
|
39.11 |
|
25.1 |
|
44.1 |
Esperion Therapeutics |
|
4 477 964 |
|
(283 900) |
|
4 194 064 |
|
USD |
|
6.23 |
|
24.2 |
|
20.4 |
Mersana Therapeutics |
|
4 135 000 |
|
(68 800) |
|
4 066 200 |
|
USD |
|
5.86 |
|
22.0 |
|
23.5 |
Kezar Life Sciences |
|
4 918 148 |
|
(1 918 148) |
|
3 000 000 |
|
USD |
|
7.04 |
|
19.5 |
|
75.1 |
Essa Pharma |
|
5 015 814 |
|
2 863 769 |
|
7 879 583 |
|
USD |
|
2.52 |
|
18.4 |
|
65.0 |
Scholar Rock Holding |
|
2 275 125 |
|
(142 400) |
|
2 132 725 |
|
USD |
|
9.05 |
|
17.8 |
|
51.6 |
Generation Bio Co. |
|
3 853 180 |
|
(244 900) |
|
3 608 280 |
|
USD |
|
3.93 |
|
13.1 |
|
24.9 |
Black Diamond Therapeutics |
|
3 440 000 |
|
1 937 839 |
|
5 377 839 |
|
USD |
|
1.80 |
|
8.9 |
|
16.7 |
Molecular Templates |
|
10 792 003 |
|
400 000 |
|
11 192 003 |
|
USD |
|
0.33 |
|
3.4 |
|
38.6 |
Homology Medicines |
|
1 737 122 |
|
(114 600) |
|
1 622 522 |
|
USD |
|
1.26 |
|
1.9 |
|
5.8 |
Biogen |
|
500 000 |
|
(500 000) |
|
– |
|
USD |
|
n.a. |
|
– |
|
109.5 |
Radius Health |
|
7 705 714 |
|
(7 705 714) |
|
– |
|
USD |
|
n.a. |
|
– |
|
48.7 |
Nektar Therapeutics |
|
2 620 676 |
|
(2 620 676) |
|
– |
|
USD |
|
n.a. |
|
– |
|
32.3 |
Listed shares |
|
|
|
|
|
|
|
|
|
|
|
3 035.2 |
|
3 638.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rivus Pharmaceuticals |
|
|
|
|
|
|
|
USD |
|
|
|
16.2 |
|
– |
Unlisted shares |
|
|
|
|
|
|
|
|
|
|
|
16.2 |
|
– |
Total shares |
|
|
|
|
|
|
|
|
|
|
|
3 051.3 |
|
3 638.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radius Health – Contingent Value Right |
|
– |
|
8 733 538 |
|
8 733 538 |
|
USD |
|
0.00 |
|
– |
|
– |
Alder Biopharmaceuticals – Contingent Value Right |
|
2 766 008 |
|
(2 766 008) |
|
– |
|
USD |
|
n.a. |
|
– |
|
2.2 |
Total derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
– |
|
2.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities |
|
|
|
|
|
|
|
|
|
|
|
3 051.3 |
|
3 641.1 |
Securities are deposited with Bank Julius Baer & Co. Ltd., Zurich.