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 2019 until 31 December 2019 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 compiled for the financial year ended 30 June 2019, 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 2019 until 31 December 2019 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.
|
|
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 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
|
Reporting half-year ended 31.12.2019 |
|
Reporting half-year ended 31.12.2018 |
Net sales third parties |
|
399.7 |
|
388.1 |
|
217.2 |
|
222.6 |
|
252.7 |
|
266.5 |
|
317.6 |
|
322.1 |
|
0.0 |
|
0.0 |
|
1,187.2 |
|
1,199.3 |
|
191.5 |
|
190.1 |
|
7.0 |
|
7.1 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
1,385.7 |
|
1,396.5 |
Intercompany sales |
|
16.6 |
|
14.0 |
|
13.3 |
|
13.9 |
|
162.9 |
|
163.5 |
|
56.9 |
|
59.0 |
|
–246.2 |
|
–246.9 |
|
3.5 |
|
3.5 |
|
7.4 |
|
7.2 |
|
2.4 |
|
1.4 |
|
0.0 |
|
0.0 |
|
–13.3 |
|
–12.1 |
|
0.0 |
|
0.0 |
Total sales |
|
416.3 |
|
402.1 |
|
230.5 |
|
236.5 |
|
415.6 |
|
430.0 |
|
374.5 |
|
381.1 |
|
–246.2 |
|
–246.9 |
|
1,190.7 |
|
1,202.8 |
|
198.9 |
|
197.3 |
|
9.4 |
|
8.5 |
|
0.0 |
|
0.0 |
|
–13.3 |
|
–12.1 |
|
1,385.7 |
|
1,396.5 |
Operating profit (EBIT) |
|
80.7 |
|
78.2 |
|
31.0 |
|
32.9 |
|
61.5 |
|
69.9 |
|
23.9 |
|
23.4 |
|
–1.3 |
|
–0.9 |
|
195.8 |
|
203.5 |
|
25.4 |
|
24.6 |
|
0.1 |
|
0.2 |
|
–43.2 |
|
–40.2 |
|
0.0 |
|
0.0 |
|
178.1 |
|
188.1 |
as % of sales |
|
19.4% |
|
19.4% |
|
13.4% |
|
13.9% |
|
14.8% |
|
16.3% |
|
6.4% |
|
6.1% |
|
0.5% |
|
0.4% |
|
16.4% |
|
16.9% |
|
12.8% |
|
12.5% |
|
0.6% |
|
2.5% |
|
0.0% |
|
0.0% |
|
0.0% |
|
0.0% |
|
12.9% |
|
13.5% |
Depreciation and amortization |
|
6.5 |
|
6.5 |
|
4.1 |
|
3.9 |
|
8.8 |
|
8.6 |
|
6.5 |
|
6.6 |
|
0.0 |
|
0.0 |
|
25.9 |
|
25.6 |
|
4.4 |
|
4.4 |
|
0.0 |
|
0.1 |
|
5.7 |
|
4.8 |
|
0.0 |
|
0.0 |
|
36.0 |
|
34.9 |
Operating profit before depreciation and amortization (EBITDA) |
|
87.2 |
|
84.7 |
|
35.1 |
|
36.8 |
|
70.3 |
|
78.5 |
|
30.4 |
|
30.0 |
|
–1.3 |
|
–0.9 |
|
221.7 |
|
229.1 |
|
29.8 |
|
29.0 |
|
0.1 |
|
0.3 |
|
–37.5 |
|
–35.4 |
|
0.0 |
|
0.0 |
|
214.1 |
|
223.0 |
as % of sales |
|
20.9% |
|
21.1% |
|
15.2% |
|
15.6% |
|
16.9% |
|
18.3% |
|
8.1% |
|
7.9% |
|
0.5% |
|
0.4% |
|
18.6% |
|
19.0% |
|
15.0% |
|
14.7% |
|
1.1% |
|
3.3% |
|
0.0% |
|
0.0% |
|
0.0% |
|
0.0% |
|
15.5% |
|
16.0% |
Net working capital |
|
212.9 |
|
199.2 |
|
117.9 |
|
115.6 |
|
129.7 |
|
131.1 |
|
195.4 |
|
196.6 |
|
–13.2 |
|
–15.5 |
|
642.7 |
|
627.0 |
|
103.0 |
|
106.0 |
|
4.2 |
|
3.4 |
|
–5.1 |
|
–6.0 |
|
2.6 |
|
2.1 |
|
747.4 |
|
732.5 |
Capital expenditure |
|
16.7 |
|
7.5 |
|
4.9 |
|
4.9 |
|
9.6 |
|
14.4 |
|
6.6 |
|
5.0 |
|
0.0 |
|
0.0 |
|
37.8 |
|
31.8 |
|
5.6 |
|
4.8 |
|
2.7 |
|
0.4 |
|
4.1 |
|
8.2 |
|
0.0 |
|
0.0 |
|
50.2 |
|
45.2 |
CHF million |
|
Reporting half- year ended 31.12.2019 |
|
Reporting half- year ended 31.12.2018 |
Operating profit (EBIT) |
|
178.1 |
|
188.1 |
Depreciation and amortization |
|
36.0 |
|
34.9 |
Operating profit before depreciation and amortization (EBITDA) |
|
214.1 |
|
223.0 |
Depreciation and amortization |
|
–36.0 |
|
–34.9 |
Result from associates |
|
–0.1 |
|
3.1 |
Financial expenses |
|
–21.6 |
|
–22.5 |
Financial income |
|
0.7 |
|
1.4 |
Profit before taxes |
|
157.1 |
|
170.1 |
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.
CHF million |
|
Reporting half- year ended 31.12.2019 |
|
Reporting half- year ended 31.12.2018 |
Net working capital |
|
747.4 |
|
732.5 |
Trade receivables |
|
476.9 |
|
461.0 |
Inventories |
|
466.0 |
|
470.8 |
Trade payables |
|
–127.5 |
|
–138.6 |
Advances from customers |
|
–39.5 |
|
–34.1 |
Deferred income |
|
–28.5 |
|
–26.6 |
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.
CHF million |
|
Reporting half- year ended 31.12.2019 |
|
Reporting half- year ended 31.12.2018 |
Capital expenditure |
|
50.2 |
|
45.2 |
Additions of property, plant, and equipment |
|
39.9 |
|
32.3 |
Additions of intangible assets |
|
10.3 |
|
12.9 |
On 27 June 2019, dormakaba signed an agreement to acquire Alvarado Manufacturing Co. Inc., based in Chino (CA/USA). The transaction was closed on 31 July 2019. Alvarado is a leading manufacturer of physical access solutions in North America such as speed gates, turnstiles and other admission devices with a focus on office, commercial and government buildings, as well as sports, leisure and entertainment facilities.
The following table summarizes all considerations paid for businesses, as well as the assets and liabilities acquired and recognized at fair value as at the acquisition date in the first half year 2019/20 and for the full year 2018/19 in comparison.
CHF million |
|
Reporting half- year ended 31.12.2019 |
|
Financial year ended 30.06.2019 |
Consideration as at acquisition date |
|
Total |
|
Total |
Cash paid |
|
157.2 |
|
6.2 |
Deferred payment |
|
1.4 |
|
0.1 |
Acquisition-related costs |
|
0.9 |
|
0.3 |
Total consideration |
|
159.5 |
|
6.6 |
Identifiable assets and liabilities |
|
|
|
|
Cash and cash equivalents |
|
16.8 |
|
0.4 |
Trade receivables |
|
4.1 |
|
0.7 |
Inventories |
|
5.1 |
|
0.3 |
Current income tax assets |
|
1.2 |
|
0.0 |
Other current assets |
|
0.3 |
|
0.0 |
Property, plant, and equipment |
|
0.4 |
|
0.2 |
Deferred income tax assets |
|
0.2 |
|
0.0 |
Trade payables |
|
–0.3 |
|
–0.3 |
Current income tax liabilities |
|
0.0 |
|
–0.1 |
Accrued and other current liabilities |
|
–4.6 |
|
–0.5 |
Provisions |
|
–0.1 |
|
0.0 |
Non-current borrowings |
|
0.0 |
|
–0.3 |
Total identifiable net assets |
|
23.1 |
|
0.4 |
Goodwill |
|
136.4 |
|
6.2 |
Total consideration |
|
159.5 |
|
6.6 |
You are using an outdated browser. Please update your browser to view this website correctly: https://browsehappy.com/