Half-year Report 2018/19

Notes to the consolidated financial statements

Basis of preparation

The consolidated financial statements of dormakaba Group (“dormakaba”) includes the operations of dormakaba Holding AG and all direct and indirect subsidiaries in which dormakaba controls more than 50 % of votes or otherwise has the power to govern the financial and operating policies. Investments in associates where dormakaba exercises significant influence, but does not have control (normally with an interest between 20 % and 50 %), and in joint ventures are considered for using the equity method of ­accounting.

The unaudited consolidated half-year financial statements cover the period from 1 July 2018 until 31 December 2018 and are prepared in accordance with the rules of the Swiss GAAP FER 31 (“Complementary Recommendation for ­Listed Public Companies”) relating to interim financial ­reporting (Generally Accepted Accounting Principles / FER = Fachempfehlungen zur Rechnungslegung).

The consolidated half-year report should be read in conjunc­tion with the consolidated financial statements complied for the financial year ended 30 June 2018, as it represents an update of the last complete financial statements and therefore does not contain all information and disclosures ­required in year-end consolidated financial statements. The consolidated financial statements are prepared in accordance with Swiss GAAP FER and comply with the provisions of the listing rules of the SIX Swiss Stock ­Exchange as well as the Swiss company law.

The business development for the period from 1 July 2018 until 31 December 2018 is described in the chapter “Business performance” and should be read in conjunction with this consolidated half-year report.

Income tax expense is recognized based upon the best estimate of the weighted average annual income tax rate expected for the full financial year. The preparation of the consolidated half-year financial statements requires manage­ment to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets, liabilities, and disclosure of contingent liabilities at the date of the consolidated half-year financial statements. If in future such estimates and assumptions, which are based on management’s best judgment at the date of the consolidated ­half-year financial statements, deviate from the actual ­circumstances, the original estimates and assumptions will be modified as appropriate in the reporting period in which the circumstances change.

dormakaba treats transactions with minority interests that do not result in a loss of control as transactions with equity owners of dormakaba. A change in ownership ­interest results in an adjustment between the carrying amounts of the controlling and minority interests to reflect their relative interests in the subsidiary.

Business combinations and divestments

Acquisitions

In the period reported, no material acquisitions were made.

Business divestment

US Door Hardware Service Business, USA

In December 2018 dormakaba divested parts of the US Door Hardware Service Business in the AS AMER segment due to insufficient profitability expectations.

Divestment of associates

ISEO, Italy

The 40% shareholding in ISEO was divested on 15 October 2018. Italy-based ISEO is a manufacturer of security products such as cylinders, master key systems, locks and panic hardware mainly for the European market. Former Dorma had acquired a stake of 40% in ISEO in December 2012 to strengthen its business with an extended product range. With the merger to dormakaba and its resulting comprehensive product range, the strategic position was re-assessed, and led to the divestment decision.

Prior-year business combinations and divestments

Table of acquisitions

The following table summarizes the consideration paid for the business and the amounts of the net assets acquired recognized at fair value at the acquisition date. The resulting goodwill was recognized in equity.

 

 

 

 

 

 

 

 

 

 

 

 

 

in CHF million

 

Klaus Group

 

Cambaum Group

 

Kilargo

 

Skyfold

 

other

 

Financial year ended 30.06.2018

Consideration as per acquisition date

 

09.05.2018

 

26.04.2018

 

17.07.2017

 

13.07.2017

 

 

 

 

Cash paid

 

6.3

 

20.2

 

24.2

 

82.5

 

1.5

 

134.7

Acquisition-related costs

 

0.3

 

2.0

 

0.2

 

0.6

 

 

 

3.1

Deferred payment

 

1.7

 

4.9

 

 

 

 

 

 

 

6.6

Total consideration

 

8.3

 

27.1

 

24.4

 

83.1

 

1.5

 

144.4

Assets and liabilities acquired

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

0.9

 

5.2

 

 

 

6.1

Trade receivables

 

1.7

 

 

 

3.0

 

5.3

 

 

 

10.0

Inventories

 

2.2

 

 

 

2.2

 

1.8

 

 

 

6.2

Current income tax assets

 

0.3

 

 

 

 

 

0.3

 

 

 

0.6

Other current assets

 

0.4

 

1.2

 

0.1

 

0.9

 

0.1

 

2.7

Property, plant and equipment

 

0.8

 

0.2

 

1.1

 

8.1

 

 

 

10.2

Intangible assets

 

 

 

 

 

 

 

0.1

 

0.3

 

0.4

Non-current financial assets

 

 

 

 

 

 

 

0.1

 

 

 

0.1

Deferred income tax assets

 

 

 

 

 

0.3

 

 

 

 

 

0.3

Current borrowings

 

–0.2

 

 

 

–2.7

 

 

 

 

 

–2.9

Trade payables

 

–0.9

 

 

 

–0.8

 

–0.7

 

–0.4

 

–2.8

Current income tax liabilities

 

 

 

 

 

–0.5

 

–0.2

 

 

 

–0.7

Accrued and other current liabilities

 

–3.6

 

–0.3

 

–0.7

 

–8.0

 

 

 

–12.6

Provisions

 

 

 

 

 

–0.1

 

 

 

 

 

–0.1

Non-current borrowings

 

–2.4

 

 

 

 

 

 

 

 

 

–2.4

Accrued pension costs and benefits

 

 

 

 

 

–0.4

 

 

 

 

 

–0.4

Deferred income tax liabilities

 

 

 

 

 

 

 

–1.0

 

–1.1

 

–2.1

Other non-interest bearing liabilities

 

 

 

–0.1

 

 

 

 

 

 

 

–0.1

Total identifiable net assets

 

–1.7

 

1.0

 

2.4

 

11.9

 

–1.1

 

12.5

Goodwill

 

10.0

 

26.1

 

22.0

 

71.2

 

2.6

 

131.9

Total consideration

 

8.3

 

27.1

 

24.4

 

83.1

 

1.5

 

144.4

Klaus Group

On 9 May 2018, dormakaba acquired Klaus Group, based in Lima (Peru). With its key blanks as well as other brass products Klaus Group is a market leader for key systems in South America.

Cambaum Group

On 26 April 2018, dormakaba acquired the Commercial Building Physical Access Solutions (PAS) business from Beijing-based Cambaum Group. The integration of Cambaum Group's business team, products and service solution offering strengthens dormakaba's position in the smart commercial buildings market within a number of fast growing major cities in China.

Kilargo

On 17 July 2017, dormakaba acquired Kilargo Pty Ltd, based in Brisbane (Australia). Kilargo is one of the market leaders in Australia for commercial door seals and complements dormakaba’s integrated portfolio of products, solutions, and services in the Pacific region.

Skyfold

On 13 July 2017, dormakaba acquired Skyfold Investment Inc., based in Montreal (Canada). The company, with its well-known brand, was the first worldwide to develop vertical folding walls. Skyfold is a provider of automated vertical folding wall systems with a strong presence in the North American market. With this acquisition dormakaba enhances its product portfolio, following the industry trend towards automated systems.

Table of divestments

The following table summarizes the consideration paid and received as well as the net assets divested. The resulting net goodwill was recognized in equity.

 

 

 

 

 

 

 

 

 

in CHF million

 

Dorset Kaba

 

GMT

 

other

 

Financial year ended 30.06.2018

Consideration as per divestment date

 

09.04.2018

 

29.09.2017

 

 

 

 

Cash consideration received

 

18.6

 

27.2

 

–1.1

 

44.7

Purchase price for minority shares paid

 

–8.3

 

 

 

 

 

–8.3

Divestment-related costs paid

 

–0.2

 

–1.0

 

 

 

–1.2

Total consideration

 

10.1

 

26.2

 

–1.1

 

35.2

Assets and liabilities divested

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

19.4

 

3.3

 

22.7

Trade receivables

 

5.6

 

5.5

 

 

 

11.1

Inventories

 

3.5

 

6.7

 

2.4

 

12.6

Other current assets

 

0.1

 

0.7

 

 

 

0.8

Property, plant and equipment

 

1.6

 

7.2

 

4.1

 

12.9

Intangible assets

 

 

 

0.1

 

 

 

0.1

Non-current financial assets

 

 

 

0.3

 

 

 

0.3

Trade payables

 

–1.8

 

–4.6

 

–0.3

 

–6.7

Current income tax liabilities

 

–0.2

 

–0.1

 

 

 

–0.3

Accrued and other current liabilities

 

–0.3

 

–3.0

 

–0.4

 

–3.7

Provisions

 

 

 

–0.9

 

 

 

–0.9

Accrued pension costs and benefits

 

–0.3

 

 

 

–0.3

 

–0.6

Total net assets divested

 

8.2

 

31.3

 

8.8

 

48.3

Goodwill, net

 

1.9

 

–5.1

 

–9.9

 

–13.1

Total consideration

 

10.1

 

26.2

 

–1.1

 

35.2

Dorset Kaba

As per 9 April 2018 dormakaba and the Indian joint venture partner have agreed to divide their existing shareholding in Dorset Kaba among them, thus dissolving the joint venture that was initiated by former Kaba Group in 2007 to gain a foothold in the attractive Indian market.

In this regard the minority shares of 26% owned by the Indian partner Dorset Industries Pvt Ltd. were purchased and the net assets related to the local door hardware business sold in return. The activities in the dormakaba's core business (mainly lodging products, physical access systems) remain within the dormakaba Group.

GMT

GMT Hardware Co. Ltd. (Shanghai/China) was divested on 29 September 2017. GMT offers commercial door hardware products, such as floor hinges for glass doors and door fittings, in China and became member of dormakaba as part of the acquisition of Stanley Black&Decker’s mechanical security business in February 2017. Because of dormakaba's existing portfolio of businesses in Asia as well as profitability prospects of GMT, it was concluded to divest the business.

Other divestment in prior-year

Divestment DORMA Beschlagtechnik GmbH, Germany

DORMA Beschlagtechnik (Velbert/DE) was sold as at 10 July 2017 to Flacks Group, Miami (Florida/USA). The divested net assets amounted to CHF 9.4 million. A contingent liability related to this transaction depending on the future development of the business remains with dormakaba.

Segment reporting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Access Solutions AMER

 

Access Solutions APAC

 

Access Solutions DACH

 

Access Solutions EMEA

 

Eliminations

 

Access Solutions TOTAL

 

Key & Wall Solutions

 

Other

 

Corporate

 

Eliminations

 

Group

in CHF million

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017 1)

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

 

Reporting half-year ended 31.12.2018

 

Reporting half-year ended 31.12.2017

Net sales third parties

 

388.1

 

395.6

 

222.6

 

224.1

 

266.5

 

260.6

 

322.1

 

315.8

 

0.0

 

0.0

 

1,199.3

 

1,196.1

 

190.1

 

180.2

 

7.1

 

24.3

 

0.0

 

0.0

 

0.0

 

0.0

 

1,396.5

 

1,400.6

Intercompany sales

 

14.0

 

14.9

 

13.9

 

14.0

 

163.5

 

160.3

 

59.0

 

60.0

 

–246.9

 

–245.2

 

3.5

 

4.0

 

7.2

 

5.5

 

1.4

 

1.6

 

0.0

 

0.0

 

–12.1

 

–11.1

 

0.0

 

0.0

Total sales

 

402.1

 

410.5

 

236.5

 

238.1

 

430.0

 

420.9

 

381.1

 

375.8

 

–246.9

 

–245.2

 

1,202.8

 

1,200.1

 

197.3

 

185.7

 

8.5

 

25.9

 

0.0

 

0.0

 

–12.1

 

–11.1

 

1,396.5

 

1,400.6

Operating profit (EBIT)

 

78.2

 

74.3

 

32.9

 

29.8

 

69.9

 

65.7

 

23.4

 

21.8

 

–0.9

 

–2.8

 

203.5

 

188.8

 

24.6

 

21.8

 

0.2

 

2.3

 

–40.2

 

–34.8

 

0.0

 

0.0

 

188.1

 

178.1

in % of sales

 

19.4%

 

18.1%

 

13.9%

 

12.5%

 

16.3%

 

15.6%

 

6.1%

 

5.8%

 

0.4%

 

1.1%

 

16.9%

 

15.7%

 

12.5%

 

11.7%

 

2.5%

 

8.8%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

13.5%

 

12.7%

Depreciation and amortization

 

6.5

 

6.6

 

3.9

 

3.7

 

8.6

 

8.1

 

6.6

 

6.9

 

0.0

 

0.0

 

25.6

 

25.3

 

4.4

 

4.3

 

0.1

 

0.4

 

4.8

 

2.8

 

0.0

 

0.0

 

34.9

 

32.8

Operating profit before depreciation and amortization (EBITDA)

 

84.7

 

80.9

 

36.8

 

33.5

 

78.5

 

73.8

 

30.0

 

28.7

 

–0.9

 

–2.8

 

229.1

 

214.1

 

29.0

 

26.1

 

0.3

 

2.7

 

–35.4

 

–32.0

 

0.0

 

0.0

 

223.0

 

210.9

in % of sales

 

21.1%

 

19.7%

 

15.6%

 

14.1%

 

18.3%

 

17.5%

 

7.9%

 

7.6%

 

0.4%

 

1.1%

 

19.0%

 

17.8%

 

14.7%

 

14.1%

 

3.3%

 

10.4%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

16.0%

 

15.1%

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

–34.9

 

–32.8

Result from associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.1

 

1.3

Financial expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

–22.5

 

–24.7

Financial income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.4

 

0.9

Profit before taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

170.1

 

155.6

Operating assets

 

349.1

 

341.6

 

232.3

 

241.5

 

341.0

 

337.9

 

323.4

 

338.0

 

–15.5

 

–17.8

 

1,230.3

 

1,241.2

 

214.9

 

206.8

 

13.1

 

14.4

 

78.4

 

36.8

 

0.0

 

0.0

 

1,536.7

 

1,499.2

Operating liabilities

 

–108.3

 

–104.0

 

–107.6

 

–101.5

 

–314.0

 

–362.6

 

–137.2

 

–146.3

 

0.0

 

0.0

 

–667.1

 

–714.4

 

–82.0

 

–83.6

 

–2.9

 

–2.5

 

–41.4

 

–26.4

 

0.0

 

0.0

 

–793.4

 

–826.9

Net operating assets

 

240.8

 

237.6

 

124.7

 

140.0

 

27.0

 

–24.7

 

186.2

 

191.7

 

–15.5

 

–17.8

 

563.2

 

526.8

 

132.9

 

123.2

 

10.2

 

11.9

 

37.0

 

10.4

 

0.0

 

0.0

 

743.3

 

672.3

Capital expenditure

 

7.5

 

8.3

 

4.9

 

8.0

 

14.4

 

18.0

 

5.0

 

6.2

 

0.0

 

0.0

 

31.8

 

40.5

 

4.8

 

4.3

 

0.4

 

0.3

 

8.2

 

10.9

 

0.0

 

0.0

 

45.2

 

56.0

Average number of full-time equivalent employees

 

2,915

 

3,136

 

3,328

 

4,001

 

3,475

 

3,530

 

3,383

 

3,366

 

 

 

13,101

 

14,033

 

2,288

 

2,116

 

68

 

293

 

344

 

307

 

 

 

15,801

 

16,750

1) The divested GMT commercial door hardware business, acquired within Best Access Solutions in financial year 2016/17, is disclosed in segment "Other" to ensure a fair presentation of the operational main segment.

Consolidated statement of changes in equity
 

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/