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 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.

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

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

EBITDA reconciliation

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

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

 

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

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.

Capital expenditure reconciliation

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

Business combinations 

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

Consolidated statement of changes in equity
 

This website uses cookies to ensure you get the best experience on our website.Privacy statement

You are using an outdated browser. Please update your browser to view this website correctly: https://browsehappy.com/