Notes to the consolidated financial statements for the financial year 2020/21
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:
Consolidated net sales of CHF 2,499.7 million
Organic sales growth of 1.3%, with a strong second half-year (10.0%)
EBITDA reaches CHF 353.1 million, with an EBITDA margin of 14.1%
Cash flow margin of 12.5%
Strong balance sheet; reduced net debt and higher equity ratio
Net profit of CHF 193.3 million
Dividend proposal of CHF 12.50 per share
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.
The operating model is currently under review as part of a strategy review, which is expected to be finalized until end of 2021.
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 places, buildings and rooms from a single source – whether it be hotels, shops, sporting venues, airports, hospitals, the home, or the office. The 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
DACH
Access Solutions
EMEA
Eliminations
Access Solutions
TOTAL
Key & Wall Solutions
Other
Corporate
Eliminations
Group
CHF million
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Net sales third parties
640.9
720.4
390.2
378.2
531.9
501.4
591.1
585.2
0.0
0.0
2,154.1
2,185.2
329.8
340.2
15.8
14.4
0.0
0.0
0.0
0.0
2,499.7
2,539.8
Intercompany sales
28.7
34.9
25.0
24.2
281.0
290.5
121.8
110.9
–449.7
–454.3
6.8
6.2
15.1
11.2
5.0
4.5
0.0
0.0
–26.9
–21.9
0.0
0.0
Total sales
669.6
755.3
415.2
402.4
812.9
791.9
712.9
696.1
–449.7
–454.3
2,160.9
2,191.4
344.9
351.4
20.8
18.9
0.0
0.0
–26.9
–21.9
2,499.7
2,539.8
Operating profit (EBIT)
94.5
114.8
50.9
46.6
125.1
112.3
49.0
32.8
–0.9
–2.1
318.6
304.4
44.6
41.7
1.5
0.4
–90.4
–93.3
0.0
0.0
274.3
253.2
as % of sales
14.1%
15.2%
12.3%
11.6%
15.4%
14.2%
6.9%
4.7%
0.2%
0.5%
14.7%
13.9%
12.9%
11.9%
7.2%
2.1%
0.0%
0.0%
0.0%
0.0%
11.0%
10.0%
Depreciation and amortization
15.3
13.3
8.0
8.2
15.8
17.0
11.9
12.7
0.0
0.0
51.0
51.2
9.6
8.8
0.5
0.1
17.7
11.7
0.0
0.0
78.8
71.8
Operating profit before depreciation
and amortization (EBITDA)
109.8
128.1
58.9
54.8
140.9
129.3
60.9
45.5
–0.9
–2.1
369.6
355.6
54.2
50.5
2.0
0.5
–72.7
–81.6
0.0
0.0
353.1
325.0
as % of sales
16.4%
17.0%
14.2%
13.6%
17.3%
16.3%
8.5%
6.5%
0.2%
0.5%
17.1%
16.2%
15.7%
14.4%
9.6%
2.6%
0.0%
0.0%
0.0%
0.0%
14.1%
12.8%
Net working capital
178.3
165.8
100.6
100.4
130.1
136.5
173.7
167.1
–12.5
–14.5
570.2
555.3
80.1
84.0
1.3
3.8
–12.1
–13.2
2.1
2.0
641.6
631.9
Capital expenditure
15.8
24.3
5.9
8.0
12.6
16.8
10.8
11.8
0.0
0.0
45.1
60.9
10.7
10.4
7.4
7.0
12.9
16.6
0.0
0.0
76.1
94.9
1.2Net sales by region
CHF million
Financial year ended 30.06.2021
%
Financial year ended 30.06.2020
%
Net sales to third parties
2,499.7
100.0
2,539.8
100.0
Switzerland
185.6
7.4
178.9
7.0
Germany
336.8
13.5
329.8
13.0
Rest of EMEA
754.1
30.2
726.9
28.6
Americas
855.8
34.2
942.5
37.2
Asia Pacific
367.4
14.7
361.7
14.2
Accounting principles
Net sales includes all sales of goods and services, after deduction of freight expense of goods sold, sales commissions, and other sales deductions, such as discounts and rebates.
Sales from goods are recognized when all significant risks, rewards of ownership and control is transferred. Sales related to services are recognized when the service is provided. Distinctive components related to multi-element contracts are recognized separately.
1.3Personnel expenses
CHF million
Financial year ended 30.06.2021
%
Financial year ended 30.06.2020
%
Personnel expenses
1,022.3
100.0
1,027.7
100.0
Salaries and wages
824.8
80.6
815.4
79.3
Social security expenses
162.1
15.9
163.8
16.0
Share-based payments
8.3
0.8
6.0
0.6
Pension cost (see note 2.5)
23.3
2.3
25.9
2.5
Employment termination expenses
2.7
0.3
15.4
1.5
Other benefits
1.1
0.1
1.2
0.1
Employees at balance sheet date
14,998
15,189
Average number of full-time equivalent employees
14,989
15,676
Average number of employees per segment
14,989
100.0
15,676
100.0
Access Solutions AMER
2,677
17.9
2,811
17.9
Access Solutions APAC
3,073
20.5
3,299
21.0
Access Solutions DACH
3,315
22.1
3,452
22.0
Access Solutions EMEA
3,358
22.4
3,468
22.1
Key & Wall Solutions
2,001
13.3
2,188
14.0
Other
59
0.4
61
0.4
Corporate
506
3.4
397
2.6
Average number of employees per geographical region
14,989
100.0
15,676
100.0
Switzerland
853
5.7
825
5.3
Germany
2,891
19.3
2,971
19.0
Rest of EMEA
3,606
24.1
3,688
23.5
Americas
3,607
24.1
3,825
24.4
Asia Pacific
4,032
26.8
4,367
27.8
Personnel expenses also contain Covid-19 contributions from government for short-time work and other compensation. These grants are recorded in personnel costs with a cost-reducing effect to reflect the economic substance and did not have a material impact on the consolidated financial statements (2020/21 and 2019/20).
Share-based payments
The Nomination and 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: in the 2020/21 financial year one-third (2019/20: one-half) is 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 other two-thirds (2019/20: one-half) 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 the relative Total Shareholder Return (TSR) of the company over the three-year performance period. Both performance conditions are equally weighted at 50%. The vesting level may range from 0% to a maximum of 200% of the original number of units granted (maximum 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 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 30.06.2021
Financial year ended 30.06.2020
Financial income
1.9
1.4
Interest income
0.9
1.2
Other financial income
1.0
0.2
Financial expense
26.7
43.2
Interest expenses for bonds
3.1
4.4
4.5
Interest expenses for forward contracts
3.5
6.6
22.1
Other interest expenses
8.5
10.1
Foreign exchange losses (gains)
3.5
3.4
2.8
Other financial expenses
3.8
3.7
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. The increase in the weighted applicable tax rate is mainly due to tax rate changes as well as countries with higher-than-average tax rates contributing more to the total group profit.
CHF million
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Profit before taxes
249.6
211.2
Weighted applicable tax rate
25.2%
23.4%
Tax calculated at applicable tax rate
62.9
49.4
Current income taxes
50.5
39.0
Deferred income taxes
5.8
8.1
Income taxes
56.3
47.1
Difference between applicable and effective income taxes
–6.6
–2.3
Impact of losses and tax loss carryforwards
–5.0
–4.2
Tax-exempt income
–6.1
–2.7
Non-deductible expenses
7.0
3.3
Non-recoverable withholding tax expenses
2.2
3.5
Tax charges (credits) relating to prior periods, net
0.0
1.8
Other
–4.7
–4.0
Income taxes charged to equity
–0.6
0.5
Deferred taxes
CHF million
Financial year ended 30.06.2021
Financial year ended 30.06.2020
Balance sheet presentation of deferred income taxes
Total deferred income taxes, net
126.6
135.3
Deferred income tax assets
152.8
159.7
Deferred income tax liabilities
26.2
24.4
Expiration of tax loss carryforwards not recognized as deferred tax assets
Balance of tax loss carryforwards at end of financial year
142.7
139.9
Expiry in 1 year
0.0
0.0
Expiry in 2 to 5 years
17.0
8.3
Expiry after 5 years
11.9
3.0
No expiry
113.8
128.6
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.
You are using an outdated browser. Please update your browser to view this website correctly: https://browsehappy.com/