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 2020 until 31 December 2020 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 2020, 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 Covid-19 pandemic continues to have a significant impact on the global economic environment. The established comprehensive crisis management measures implemented by the Group management in the last financial year are ongoing. The aim of the measures is to ensure the health and safety of all employees, to minimize the impact on business operations and supply chains, and thus on customers, and to focus on cash flow by following a “cash is king” principle. dormakaba adjusted its financial management as well as its forecast structures in order to always retain its entrepreneurial flexibility and financial stability. This includes the daily monitoring of cash flows, liquidity and the status of financial debt at Group level, also regarding available undrawn credit facilities. In November 2020 dormakaba renewed its main credit facility with a new five-year syndicated loan in the amount of CHF 525 million. Further increased attention is on the net working capital management, which also includes a strict credit management and collection discipline on the trade receivables, as well as restrictions on capital expenditures.

The operational performance and the market development are 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 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

 

Reporting half-year ended 31.12.2020

 

Reporting half-year ended 31.12.2019

Net sales third parties

 

326.8

 

399.7

 

184.0

 

217.2

 

265.5

 

252.7

 

283.3

 

317.6

 

0.0

 

0.0

 

1,059.6

 

1,187.2

 

162.0

 

191.5

 

5.9

 

7.0

 

0.0

 

0.0

 

0.0

 

0.0

 

1,227.5

 

1,385.7

Intercompany sales

 

12.9

 

16.6

 

11.0

 

13.3

 

130.7

 

162.9

 

59.6

 

56.9

 

–211.1

 

–246.2

 

3.1

 

3.5

 

7.1

 

7.4

 

2.5

 

2.4

 

0.0

 

0.0

 

–12.7

 

–13.3

 

0.0

 

0.0

Total sales

 

339.7

 

416.3

 

195.0

 

230.5

 

396.2

 

415.6

 

342.9

 

374.5

 

–211.1

 

–246.2

 

1,062.7

 

1,190.7

 

169.1

 

198.9

 

8.4

 

9.4

 

0.0

 

0.0

 

–12.7

 

–13.3

 

1,227.5

 

1,385.7

Operating profit (EBIT)

 

51.0

 

80.7

 

24.6

 

31.0

 

59.7

 

61.5

 

26.2

 

23.9

 

0.1

 

–1.3

 

161.6

 

195.8

 

21.9

 

25.4

 

–0.5

 

0.1

 

–38.8

 

–43.2

 

0.0

 

0.0

 

144.2

 

178.1

as % of sales

 

15.0%

 

19.4%

 

12.6%

 

13.4%

 

15.1%

 

14.8%

 

7.6%

 

6.4%

 

0.0%

 

0.5%

 

15.2%

 

16.4%

 

13.0%

 

12.8%

 

–6.0%

 

1.1%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

11.7%

 

12.9%

Depreciation and amortization

 

7.5

 

6.5

 

3.9

 

4.1

 

7.8

 

8.8

 

5.9

 

6.5

 

0.0

 

0.0

 

25.1

 

25.9

 

4.7

 

4.4

 

0.2

 

0.0

 

7.7

 

5.7

 

0.0

 

0.0

 

37.7

 

36.0

Operating profit before depreciation and amortization (EBITDA)

 

58.5

 

87.2

 

28.5

 

35.1

 

67.5

 

70.3

 

32.1

 

30.4

 

0.1

 

–1.3

 

186.7

 

221.7

 

26.6

 

29.8

 

–0.3

 

0.1

 

–31.1

 

–37.5

 

0.0

 

0.0

 

181.9

 

214.1

as % of sales

 

17.2%

 

20.9%

 

14.6%

 

15.2%

 

17.0%

 

16.9%

 

9.4%

 

8.1%

 

0.0%

 

0.5%

 

17.6%

 

18.6%

 

15.7%

 

15.0%

 

–3.6%

 

1.1%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

14.8%

 

15.5%

Net working capital

 

150.0

 

212.9

 

95.2

 

117.9

 

120.1

 

129.7

 

156.9

 

195.4

 

–10.9

 

–13.2

 

511.3

 

642.7

 

81.0

 

103.0

 

2.8

 

4.2

 

–12.9

 

–5.1

 

0.3

 

2.6

 

582.5

 

747.4

Capital expenditure

 

7.2

 

16.7

 

3.3

 

4.9

 

5.3

 

9.6

 

5.9

 

6.6

 

0.0

 

0.0

 

21.7

 

37.8

 

3.0

 

5.6

 

3.4

 

2.7

 

2.7

 

4.1

 

0.0

 

0.0

 

30.8

 

50.2

Business combinations and divestments 

Business combinations

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 2020/21 and for the full year 2019/20 in comparison.

CHF million

 

Reporting half- year ended 31.12.2020

 

Financial year ended 30.06.2020

 

 

Total

 

Total

Total consideration

 

6.3

 

161.3

Cash paid

 

6.3

 

159.1

Deferred payment

 

0.0

 

1.3

Acquisition-related costs

 

0.0

 

0.9

Identifiable assets and liabilities

 

1.1

 

23.9

Cash and cash equivalents

 

0.4

 

16.8

Trade receivables

 

1.3

 

4.2

Inventories

 

0.4

 

5.3

Current income tax assets

 

0.0

 

1.8

Other current assets

 

0.7

 

0.2

Property, plant, and equipment

 

0.1

 

0.5

Deferred income tax assets

 

0.0

 

0.2

Current borrowings

 

–0.4

 

0.0

Trade payables

 

–0.5

 

–0.4

Accrued and other current liabilities

 

–0.8

 

–4.6

Provisions

 

0.0

 

–0.1

Non-current borrowings

 

–0.1

 

0.0

Goodwill

 

5.2

 

137.4

In the first half year 2020/21 dormakaba has acquired E Plus Nominees Pty Ltd., based in Melbourne (AUS), and 1st Access Group Ltd., based in Hertfordshire (UK). The goodwill resulting from these acquisitions is offset in equity against retained earnings.

Divestments

Norwegian project installation business

On 31 August 2020, dormakaba divested its project installation business in Norway. The purchaser of the business is Låssenteret, which is a well-established Norwegian security installation group. With this transaction, Låssenteret and dormakaba will further strengthen their already existing commercial relationship.

Alternative performance measures (APM)

Some of the key figures used by dormakaba to measure the financial performance are not defined by Swiss GAAP FER. The comparability of these figures with those of other companies might be limited. Explanations and reconciliations of these APMs are disclosed below.

Capital expenditure

Capital expenditure (Capex) consists of the additions in property, plant, and equipment and the additions of intangible assets.

CHF million

 

Reporting half- year ended 31.12.2020

 

Reporting half- year ended 31.12.2019

Capital expenditure

 

30.8

 

50.2

Additions of property, plant, and equipment

 

21.3

 

39.9

Additions of intangible assets

 

9.5

 

10.3

Free cash flow and free cash flow before acquisitions/divestments

Free cash flow consists of cash flow from operating activities together with cash flow from investing activities. Free cash flow before acquisitions/divestments excludes the cash effective movements arising from acquisitions/divestments.

CHF million

 

Reporting half- year ended 31.12.2020

 

Reporting half- year ended 31.12.2019

Free cash flow before acquisitions/divestments

 

160.8

 

88.7

Acquisition of subsidiaries, net of cash acquired

 

–5.7

 

–141.4

Sale of subsidiaries, net of cash sold

 

0.2

 

0.0

Acquisition of associates and joint ventures

 

–2.0

 

0.0

Free cash flow

 

153.3

 

–52.7

Net cash from operating activities

 

194.3

 

139.1

Net cash used in investing activities

 

–41.0

 

–191.8

Net debt

Net debt describes the current borrowings and non-current liabilities minus cash and cash equivalents.

CHF million

 

Reporting half- year ended 31.12.2020

 

Reporting half- year ended 31.12.2019

Net debt

 

556.3

 

836.1

Current borrowings

 

370.1

 

250.0

Non-current liabilities

 

324.2

 

686.3

Cash and cash equivalents

 

–138.0

 

–100.2

Net working capital

Net working capital is used by the Group to measure the efficiency of the segment in managing financial resources and complements the Group's performance management. 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 31.12.2020

 

Reporting half- year ended 31.12.2019

Net working capital

 

582.5

 

747.4

Trade receivables

 

375.2

 

476.9

Inventories

 

414.2

 

466.0

Trade payables

 

–149.3

 

–127.5

Advances from customers

 

–35.8

 

–39.5

Deferred income

 

–21.8

 

–28.5

Operating cash flow margin

Operating cash flow margin is calculated as the ratio of net cash from operating activities to net sales.

CHF million

 

Reporting half- year ended 31.12.2020

 

Reporting half- year ended 31.12.2019

Operating cash flow margin

 

15.8%

 

10.0%

Net sales

 

1,227.5

 

1,385.7

Net cash from operating activities

 

194.3

 

139.1

Operating profit before depreciation and amortization (EBITDA)

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 31.12.2020

 

Reporting half- year ended 31.12.2019

Operating profit (EBIT)

 

144.2

 

178.1

Depreciation and amortization

 

37.7

 

36.0

Operating profit before depreciation and amortization (EBITDA)

 

181.9

 

214.1

Depreciation and amortization

 

–37.7

 

–36.0

Result from associates

 

–0.1

 

–0.1

Financial expenses

 

–14.9

 

–21.6

Financial income

 

0.6

 

0.7

Profit before taxes

 

129.8

 

157.1

Organic sales growth

Organic growth in sales refers to the growth compared to the same period of the previous year adjusted for the impacts from currency translation as well as impacts from acquisition and divestment.

Consolidated statement of changes in equity
 

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