Notes to the consolidated financial statements for the financial year 2018/19
The consolidated financial statements have been optimized in order to provide users better organized and more understandable financial information to explain the financial performance and financial position of the Group. The notes have been divided into five sections. Each section starts with an introduction, which summarizes the information provided. In addition, the accounting policies and accounting estimates applied to prepare the consolidated financial statements now appear at the end of the note to which they relate in order to provide appropriate context.
1. Performance
This section provides information on the operational performance of dormakaba Group. The description of the operating model provides useful information to understand the segment reporting, which corresponds to the Group's internal reporting system. In addition, information is presented on selected income and expense items.
The key headlines concerning the Group's performance are:
Sales of CHF 2,818.3 million; due to divestments and currency effects slightly below previous year
EBITDA increased by 3.9% to CHF 448.0 million
EBITDA margin improved to 15.9%; all segments with positive contribution to increased profitability
Net profit up 5.8% to CHF 252.5 million
1.1Segment reporting
Operating model
dormakaba Group has divided the areas of business in which the company is globally active into five segments. Access Solutions (AS) is structured in four segments by region: AS AMER (North and South America), AS APAC (Asia Pacific), AS DACH (Germany, Austria, and Switzerland), and AS EMEA (Europe, Middle East, and Africa). The Key & Wall Solutions segment is global.
To best meet customers’ needs, dormakaba Group’s operating model is based on a matrix structure, which means that all four Access Solutions segments have a dual responsibility. The Access Solutions global product portfolio is arranged in eight Global Product Clusters: Lodging Systems, Safe Locks, Door Hardware, Interior Glass Systems, Entrance Systems, Mechanical Key Systems, Electronic Access & Data, and Services. The Global Product Clusters are each assigned to specific segments, along with the related production facilities, regardless of the geographical location. These Global Product Clusters are complemented by local products in all Access Solutions segments.
dormakaba Group’s worldwide operations are as follows:
Offering
dormakaba stands for security, sustainability, and reliability. It aims to develop products, solutions, and services that make access in life of its customers smart and secure. dormakaba offers an expanded, comprehensive portfolio of products, solutions, and services for access to buildings and rooms from a single source – whether it be hotels, shops, sporting venues, airports, hospitals, the home, or the office. The product offering includes:
For the Access Solutions segments: the four AS segments – AMER, APAC, DACH, and EMEA – include all hardware- and software-based components, products, and solutions for access solutions as well as related services. The offering includes the Global Product Clusters (Lodging Systems, Safe Locks, Door Hardware, Interior Glass Systems, Entrance Systems, Mechanical Key Systems, Electronic Access & Data, and Services) as well as local products. The multifaceted portfolio ranges from door technology solutions, automatic door systems, a wide variety of fittings, door closers and stoppers, and locking systems – from cylinders, keys, and locks all the way to fully networked electronic access solutions for companies, public facilities, hotels, and many other applications. The range also includes physical access systems, high-security locks, glass fittings, solutions for workforce management, as well as services for all these applications. The profitability of each AS segment depends on the different market dynamics of the geographical regions but also reflects dormakaba Group’s operating model. In compliance with transfer pricing regulation, profit is allocated to entities based on the functions they perform and the risks they assume. As a result, the profitability of AS EMEA, for example, is lower as the segment consists mainly of sales companies and it has fewer production sites; therefore, products sold in this segment might contribute to the financial performance of another segment as well.
Key & Wall Solutions segment: the global Key Systems and Movable Walls business units are combined in this segment. Key Systems offers a range of high-performance key blanks and mechanical, electronic, and (semi-)industrial key-cutting and origination machines. In addition, the portfolio covers solutions for the automotive industry, such as vehicle keys, transponders, and key programming devices and duplication equipment. The Movable Walls unit specializes in acoustic movable partitions as well as horizontal and vertical partitioning systems. The business is global and offers partition solutions that range from manual application to fully automatic/electronic walls.
In accordance with the management organization and the reporting to the Group management level, the reporting segments consist of the businesses as described above. The reporting forms the basis for assessing performance and allocating resources. Segment accounting is prepared up to the level of EBITDA/EBIT because these are the key figures used for management purposes. Net working capital that is directly attributable or can be allocated on a reasonable basis to a specific segment is reported under the segment concerned. With the exception of certain central costs and items that affect comparability, which are not allocated to the individual segments for internal reporting purposes, the segment results are based on the same accounting principles that are used to determine the operating profit of the Group. Intersegment transactions are based on the arm’s length principle.
Access Solutions
AMER
Access Solutions
APAC
Access Solutions
DACH2)
Access Solutions
EMEA2)
Eliminations
Access Solutions
TOTAL
Key & Wall Solutions
Other1)
Corporate
Eliminations
Group
CHF million
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Net sales third parties
783.7
796.9
435.8
441.1
534.4
530.8
660.7
666.2
0.0
0.0
2,414.6
2,435.0
388.0
374.2
15.7
31.8
0.0
0.0
0.0
0.0
2,818.3
2,841.0
Intercompany sales
33.0
31.5
26.5
26.9
328.6
321.6
117.1
115.7
–497.9
–487.4
7.3
8.3
13.9
13.3
3.2
3.7
0.0
0.0
–24.4
–25.3
0.0
0.0
Total sales
816.7
828.4
462.3
468.0
863.0
852.4
777.8
781.9
–497.9
–487.4
2,421.9
2,443.3
401.9
387.5
18.9
35.5
0.0
0.0
–24.4
–25.3
2,818.3
2,841.0
Operating profit (EBIT)
154.7
151.0
60.4
58.3
136.4
131.2
43.6
42.6
–0.8
–0.6
394.3
382.5
54.0
47.9
0.8
3.0
–74.1
–69.1
0.0
0.0
375.0
364.3
as % of sales
18.9%
18.2%
13.1%
12.5%
15.8%
15.4%
5.6%
5.4%
0.2%
0.1%
16.3%
15.7%
13.4%
12.3%
4.0%
8.6%
0.0%
0.0%
0.0%
0.0%
13.3%
12.8%
Depreciation and amortization
13.4
12.4
8.5
7.5
17.2
17.0
13.1
14.0
0.0
0.0
52.2
50.9
9.0
8.8
0.2
0.6
11.6
6.4
0.0
0.0
73.0
66.7
Operating profit before depreciation
and amortization (EBITDA)
168.1
163.4
68.9
65.8
153.6
148.2
56.7
56.6
–0.8
–0.6
446.5
433.4
63.0
56.7
1.0
3.6
–62.5
–62.7
0.0
0.0
448.0
431.0
as % of sales
20.60%
19.7%
14.9%
14.1%
17.8%
17.4%
7.3%
7.2%
0.2%
0.1%
18.4%
17.7%
15.7%
14.6%
5.3%
10.2%
0.0%
0.0%
0.0%
0.0%
15.9%
15.2%
Net working capital
210.2
193.8
109.1
101.9
138.8
115.4
199.2
210.6
–14.3
–15.7
643.0
606.0
111.5
104.6
3.8
3.8
–6.2
–9.5
1.1
0.8
753.2
705.7
Capital expenditure
19.9
14.6
10.9
11.2
32.3
37.8
14.4
13.6
0.0
0.0
77.5
77.2
15.4
13.3
1.7
2.5
16.8
22.3
0.0
0.0
111.4
115.3
1)In 2017/18: the divested GMT commercial door hardware business, acquired as part of Best Access Solutions in the 2016/17 financial year, is disclosed in the segment Other to ensure a fair presentation of the main operational segments.
2)In 2017/18: in order to enable a fair comparison with current-year data, certain sales have been reclassified within the segments AS EMEA and AS DACH.
EBITDA reconciliation
CHF million
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Operating profit (EBIT)
375.0
364.3
Depreciation and amortization
73.0
66.7
Operating profit before depreciation and amortization (EBITDA)
448.0
431.0
Depreciation and amortization
–73.0
–66.7
Result from associates
2.9
2.5
Financial expenses
–47.4
–53.5
Financial income
2.2
2.4
Profit before taxes
332.7
315.7
Alternative performance measures
Earnings before interest, taxes, depreciation, and amortization (EBITDA) corresponds to the operating result (EBIT) before depreciation on tangible fixed assets and amortization on intangible assets.
Net working capital reconciliation
CHF million
Note
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Net working capital
753.2
705.7
Trade receivables
2.1
499.5
502.1
Inventories
2.2
454.7
432.3
Trade payables
–134.3
–166.5
Advances from customers
–32.6
–28.5
Deferred income
–34.1
–33.7
Alternative performance measures
Net working capital is used by the Group to measure the performance of the segments. dormakaba defines net working capital as trade receivables plus inventories, minus the sum of trade payables, advances from customers and deferred income.
1.2Net sales by region
CHF million
Financial year
ended 30.06.2019
%
Financial year
ended 30.06.2018
%
Net sales to third parties
2,818.3
100.0
2,841.0
100.0
Switzerland
176.3
6.3
172.6
6.1
Germany
352.9
12.5
351.4
12.4
Rest of EMEA
836.3
29.7
833.5
29.3
Americas
1,027.4
36.4
1,038.4
36.5
Asia Pacific
425.4
15.1
445.1
15.7
Accounting principles
Net sales include all sales of goods and related services, after deduction of any sales reductions including rebates, discounts, value-added taxes, and commissions.
Sales related to tangible and intangible products is recognized when the products have been delivered and the benefits and risks as well as the authority to dispose of the products have been transferred to the customer. Sales related to services is recognized when the services have been performed. Distinctive components related to multi-element contracts are recognized separately.
1.3Personnel expenses
CHF million
Financial year
ended 30.06.2019
%
Financial year
ended 30.06.2018
%
Personnel expenses
1,055.1
100.0
1,045.6
100.0
Salaries and wages
847.0
80.2
847.0
80.9
Social security expenses
166.4
15.8
166.9
16.0
Share-based payments
9.1
0.9
9.1
0.9
Pension cost (see note 2.5)
25.7
2.4
19.8
1.9
Employment termination expenses
5.9
0.6
2.1
0.2
Other benefits
1.0
0.1
0.7
0.1
Employees at balance sheet date
15,829
15,801
Average number of full-time equivalent employees
15,811
16,433
Average number of employees per segment
15,811
100.0
16,433
100.0
Access Solutions AMER
2,875
18.2
3,078
18.7
Access Solutions APAC
3,326
21.0
3,836
23.3
Access Solutions DACH
3,481
22.0
3,506
21.3
Access Solutions EMEA
3,408
21.6
3,378
20.6
Key & Wall Solutions
2,296
14.5
2,139
13.0
Other
66
0.4
178
1.1
Corporate
359
2.3
318
2.0
Average number of employees per geographical region
15,811
100.0
16,433
100.0
Switzerland
804
5.1
802
4.9
Germany
3,022
19.1
3,084
18.8
Rest of EMEA
3,615
22.9
3,567
21.7
Americas
3,975
25.1
4,011
24.4
Asia Pacific
4,395
27.8
4,969
30.2
Share-based payments
The Compensation Committee nominates individual Executive Committee (EC) members and other members of Senior Management for long-term incentive awards. The long-term incentive award is split into two components: two-thirds are granted in the form of restricted shares of dormakaba subject to a three-year blocking period. This component of the award is designed to provide participants an ownership interest in the long-term value creation of the company by making them shareholders. The remaining third of the award is granted in the form of performance share units of dormakaba subject to a three-year performance-based vesting period. This component of the award is designed to reward participants for the future performance of the earnings per share (EPS) and, since the 2018/19 financial year, the relative Total Shareholder Return (TSR) of the company over the three-year performance period. The vesting level may range from 0% to a maximum of 200% of the original number of units granted (maximum of two shares for each performance share unit originally granted).
The fair value of the restricted shares corresponds to the value of the closing price of the dormakaba Holding AG share on the SIX Swiss Exchange as at the business day prior to the date of the allocation.
The fair value of the performance share units as at the grant date comprises adjustments for lost dividends during the vesting periods and the TSR performance condition. The expenses for the performance share units are allocated on a straight-line basis over the vesting period.
The restricted shares allocated to the members of the Board of Directors (BoD) are also blocked for three years.
Further information about the allocation of treasury shares is disclosed in the note on share capital and treasury shares (3.2), and further details about long-term incentive stock award plans are outlined in the Compensation Report.
Accounting principles
The fair value of the employee services received in exchange for shares is measured at the fair value of the shares as at the grant date and recognized as an expense with a corresponding entry in equity. Expenses for shares that vest immediately are recognized accordingly. Shares that are subject to future services are recognized over the vesting period.
1.4Financial result
CHF million
Note
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Financial income
2.2
2.4
Interest income
1.4
2.0
Other financial income
0.8
0.4
Financial expense
47.4
53.5
Interest expenses for Bonds
3.1
4.4
3.2
Interest expenses for forward contracts
3.5
26.3
29.4
Other interest expenses
11.4
10.6
Foreign exchange losses (gains)
3.5
2.4
6.4
Other financial expenses
2.9
3.9
1.5Taxes
Income taxes
The weighted applicable tax rate is calculated using the expected income tax rates of the individual Group companies in each jurisdiction. These rates vary significantly. The change in the weighted applicable tax rate is mainly due to benefits from the US tax reform.
CHF million
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Profit before taxes
332.7
315.7
Weighted applicable tax rate
24.2%
25.3%
Tax calculated at applicable tax rate
80.6
79.9
Current income taxes
67.7
61.0
Deferred income taxes
12.5
16.0
Income taxes
80.2
77.0
Difference between applicable and effective income taxes
–0.4
–2.9
Impact of losses and tax loss carryforwards
–2.4
–2.1
Tax-exempt income
–2.6
–5.4
Non-deductible expenses
3.1
6.6
Non-recoverable withholding tax expenses
2.9
2.7
Tax charges (credits) relating to prior periods, net
0.8
–1.1
Other
–2.2
–3.6
Difference between expected and effective income taxes
–0.4
–2.9
Income taxes charged to equity
0.1
–0.2
Deferred taxes
CHF million
Financial year
ended 30.06.2019
Financial year
ended 30.06.2018
Balance sheet presentation of deferred income taxes
Total deferred income taxes, net
147.9
164.7
Deferred income tax assets
173.3
203.5
Deferred income tax liabilities
25.4
38.8
Expiration of tax loss carryforwards not recognized as deferred tax assets
Balance of tax loss carryforwards at end of financial year
170.0
193.8
Expiry in 1 year
0.2
3.0
Expiry in 2 to 5 years
14.2
19.9
Expiry after 5 years
12.0
13.6
No expiry
143.6
157.3
Accounting principles
Current income taxes are based on taxable income for the current year and charged to income when incurred. Deferred income taxes are determined using the liability method, with the applicable and substantially enacted income tax rates applied on a comprehensive basis to eligible temporary differences. Deferred income tax assets arising from temporary differences are only recognized to the extent that it is probable that future taxable profit will be available, against which the temporary differences can be utilized. Deferred income taxes resulting from tax loss carryforwards applicable to future taxable income are only recognized to the extent of the available deferred tax liabilities.
Use of accounting estimates
The recoverable amount of deferred income tax assets is based on past performance and forecasts of the corresponding taxable entity over a period of several years. Deviations between actual and projected results can lead to impairment losses.
This website uses cookies to ensure you get the best experience on our website.
You are using an outdated browser. Please update your browser to view this website correctly: https://browsehappy.com/