Segment reporting1
By product groups and divisions |
2017 |
Switzerland 2016 |
2017 |
Americas 2016 |
2017 |
Europe 2016 |
2017 |
Global Trade 2016 |
2017 |
Group 2016 |
Milk |
254,830 |
256,823 |
231,128 |
206,792 |
77,440 |
76,489 |
2,881 |
2,988 |
566,279 |
543,092 |
Butter and margarine |
239,560 |
234,266 |
1,160 |
143 |
27,001 |
18,171 |
6,856 |
8,781 |
274,577 |
261,361 |
Cream |
167,564 |
172,313 |
33,771 |
30,126 |
3,689 |
3,512 |
1,144 |
728 |
206,168 |
206,679 |
Dairy products |
661,954 |
663,402 |
266,059 |
237,061 |
108,130 |
98,172 |
10,881 |
12,497 |
1,047,024 |
1,011,132 |
As % of net sales |
38.2 |
38.1 |
28.0 |
27.4 |
19.2 |
18.9 |
9.1 |
9.4 |
31.1 |
31.0 |
|
|
|
|
|
|
|
|
|
|
|
Fresh products |
343,883 |
346,248 |
196,776 |
200,538 |
227,513 |
206,880 |
42,768 |
45,902 |
810,940 |
799,568 |
As % of net sales |
19.9 |
19.9 |
20.7 |
23.2 |
40.3 |
39.8 |
35.7 |
34.6 |
24.1 |
24.5 |
|
|
|
|
|
|
|
|
|
|
|
Natural cheese |
421,954 |
424,939 |
384,896 |
344,758 |
107,524 |
107,232 |
41,761 |
40,488 |
956,135 |
917,417 |
Processed cheese |
53,676 |
55,541 |
19,094 |
17,101 |
17,492 |
17,143 |
7,250 |
8,064 |
97,512 |
97,849 |
Cheese |
475,630 |
480,480 |
403,990 |
361,859 |
125,016 |
124,375 |
49,011 |
48,552 |
1,053,647 |
1,015,266 |
As % of net sales |
27.5 |
27.6 |
42.5 |
41.8 |
22.1 |
24.0 |
40.9 |
36.5 |
31.3 |
31.2 |
|
|
|
|
|
|
|
|
|
|
|
Fresh cheese |
107,767 |
111,511 |
2,636 |
844 |
69,826 |
64,690 |
436 |
408 |
180,665 |
177,453 |
As % of net sales |
6.2 |
6.4 |
0.3 |
0.1 |
12.4 |
12.5 |
0.4 |
0.3 |
5.4 |
5.4 |
|
|
|
|
|
|
|
|
|
|
|
Powder/concentrates |
67,532 |
59,766 |
5,330 |
223 |
26,459 |
18,552 |
14,910 |
17,981 |
114,231 |
96,522 |
As % of net sales |
3.9 |
3.4 |
0.6 |
– |
4.7 |
3.6 |
12.5 |
13.5 |
3.4 |
3.0 |
|
|
|
|
|
|
|
|
|
|
|
Other products |
53,575 |
59,773 |
71,695 |
62,394 |
5,516 |
4,652 |
1,268 |
7,192 |
132,054 |
134,011 |
Sales of services |
20,378 |
20,136 |
3,269 |
2,716 |
1,651 |
1,631 |
405 |
390 |
25,703 |
24,873 |
Other products and services |
73,953 |
79,909 |
74,964 |
65,110 |
7,167 |
6,283 |
1,673 |
7,582 |
157,757 |
158,884 |
As % of net sales |
4.3 |
4.6 |
7.9 |
7.5 |
1.3 |
1.2 |
1.4 |
5.7 |
4.7 |
4.9 |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
1,730,719 |
1,741,316 |
949,755 |
865,635 |
564,111 |
518,952 |
119,679 |
132,922 |
3,364,264 |
3,258,825 |
As % of Group |
51.4 |
53.4 |
28.2 |
26.6 |
16.8 |
15.9 |
3.6 |
4.1 |
100.0 |
100.0 |
By country group |
2017 |
in % |
2016 |
in % |
|
|
|
|
|
|
Switzerland |
1,730,719 |
51.4 |
1,741,316 |
53.4 |
|
|
|
|
|
|
Europe excl. Switzerland |
887,049 |
26.4 |
872,934 |
26.8 |
|
|
|
|
|
|
North and South America |
559,862 |
16.6 |
462,345 |
14.2 |
|
|
|
|
|
|
Africa |
140,338 |
4.2 |
142,492 |
4.4 |
|
|
|
|
|
|
Asia/Pacific |
46,296 |
1.4 |
39,738 |
1.2 |
|
|
|
|
|
|
Total |
3,364,264 |
100.0 |
3,258,825 |
100.0 |
|
|
|
|
|
|
Emmi does not publish segment results since this would cause significant competitive disadvantages towards stakeholders, non-listed and larger listed competitors both in Switzerland and abroad.
The business divisions are not defined strictly according to geographical considerations. The business division Americas includes the Emmi Group companies in the US, Canada, Chile, Mexico, Spain (excl. Lácteos Caprinos S.A.), France and Tunisia. The business division Europe incorporates those in Italy, Germany, Austria, Belgium, the Netherlands, the UK and Lácteos Caprinos S.A. in Spain. The business division Global Trade primarily comprises direct sales from Switzerland to customers in countries in which Emmi has no subsidiaries. These include the Asian and eastern European markets, most South American countries and the Arabian Peninsula.
Other operating income2
|
2017 |
2016 |
Company-produced additions to plant and equipment |
– |
1,128 |
Gain on disposal of fixed assets |
1,097 |
372 |
Miscellaneous operating income |
4,595 |
3,236 |
Total |
5,692 |
4,736 |
Other operating expenses3
|
2017 |
2016 |
Marketing and sales related expenses |
126,005 |
129,283 |
Occupancy expense, maintenance and repair, leasing |
65,413 |
67,452 |
Insurance, fees and HGV road tax |
16,715 |
16,207 |
Energy, operating material and supplies |
65,117 |
62,766 |
Administrative expenses |
39,210 |
42,766 |
Logistic expenses |
96,045 |
92,711 |
Other operating expenses |
14,126 |
20,417 |
Total |
422,631 |
431,602 |
Depreciation and amortisation4
|
2017 |
2016 |
Depreciation of property, plant and equipment |
95,196 |
93,297 |
Impairment of property, plant and equipment |
1,944 |
2,266 |
Amortisation of goodwill |
22,508 |
15,337 |
Amortisation of other intangible assets |
15,519 |
14,885 |
Total |
135,167 |
125,785 |
Amortisation of goodwill related to investments which are accounted for using the equity method is included in the position “Income from associates and joint ventures” of the income statement.
Financial result5
|
2017 |
2016 |
Interest income |
1,740 |
2,009 |
Other financial income |
262 |
418 |
Total financial income |
2,002 |
2,427 |
Interest expense |
-9,802 |
-13,696 |
Bank charges and fees |
-831 |
-1,077 |
Total financial expenses |
-10,633 |
-14,773 |
Total excl. currency result |
-8,631 |
-12,346 |
Currency result |
-1,756 |
-2,272 |
Financial result |
-10,387 |
-14,618 |
Income taxes6
|
2017 |
2016 |
Current income taxes |
39,681 |
38,747 |
Deferred income taxes |
-9,376 |
-5,047 |
Total |
30,305 |
33,700 |
Average tax rate |
15.2 % |
17.6 % |
With CHF 23.7 million, net accruals for current income taxes remained largely unchanged in comparision with the previous year (previous year CHF 22.4 million). Deferred income taxes are calculated for every company using the effective applicable tax rate. As at 31 December 2017, the resulting weighted average tax rate was 18.1 % (previous year 18.7 %). Deferred income taxes include recognised tax claims from tax loss carryforwards amounting to CHF 13.0 million (previous year CHF 6.0 million).
Details on change of tax claims from tax loss carryforwards |
2017 |
2016 |
Recognised tax claims from tax loss carryforwards |
12,969 |
6,010 |
Unrecognised tax claims from tax loss carryforwards |
11,573 |
21,710 |
Total tax claims from tax loss carryforwards |
24,542 |
27,720 |
|
|
|
Recognised tax claims from loss carryforwards at 1.1. |
6,010 |
5,914 |
Additions |
442 |
254 |
Reductions |
-1,001 |
-3,396 |
Reassessment |
6,893 |
2,752 |
Other adjustments |
625 |
486 |
Recognised tax claims from loss carryforwards at 31.12. |
12,969 |
6,010 |
The net change of recognised tax claims from tax loss carryforwards decreased the income taxes of the current period by CHF 7.0 million.
Earnings per share7
|
2017 |
2016 |
Number of shares on 1.1. |
5,349,810 |
5,349,810 |
Number of shares on 31.12. |
5,349,810 |
5,349,810 |
Average number of shares |
5,349,810 |
5,349,810 |
Net profit in CHF 000s |
161,574 |
140,321 |
Earnings per share (in CHF) |
30.20 |
26.23 |
Earnings per share is calculated by dividing the net profit attributable to the shareholders of Emmi AG by the average number of shares outstanding. Treasury shares (if any) are not included in the average number of shares outstanding.
Trade receivables8
|
2017 |
2016 |
Third parties |
426,424 |
375,604 |
Associates |
10,569 |
14,500 |
Shareholders |
344 |
252 |
Allowance for doubtful accounts |
-4,608 |
-3,833 |
Total |
432,729 |
386,523 |
Other receivables9
|
2017 |
2016 |
Third parties |
27,838 |
29,255 |
Associates |
3,228 |
2,890 |
Other related parties |
– |
47 |
Total |
31,066 |
32,192 |
Inventories10
|
2017 |
2016 |
Finished products |
89,695 |
82,941 |
Merchandise |
30,518 |
22,953 |
Raw materials, semi-finished products and packaging material |
250,406 |
248,405 |
Other inventories |
2,013 |
1,645 |
Allowance for market price adjustments |
-10,523 |
-8,923 |
Total |
362,109 |
347,021 |
Prepayments and accrued income11
|
2017 |
2016 |
Income taxes |
4,421 |
8,623 |
Other – third parties |
30,952 |
53,268 |
Other – associates |
156 |
596 |
Other – shareholders |
21 |
– |
Other – related parties |
234 |
– |
Total |
35,784 |
62,487 |
Thereof current prepayments and accrued income |
29,915 |
56,245 |
Thereof non-current prepayments and accrued income |
5,869 |
6,242 |
Other prepayments and accrued income consist mainly of various refunds, accrued promotion costs, VAT and prepayments of insurance premiums, as well as in the previous year a prepayment in relation with the acquisition activity.
Loans and other receivables12
|
2017 |
2016 |
Third parties |
45,121 |
47,147 |
Associates |
13,897 |
12,765 |
Total |
59,018 |
59,912 |
The carrying amount of loans and other receivables from third parties includes impaired loans in the amount of CHF 3.6 million (previous year CHF 4.2 million). Due to payments received for loans which were already impaired, the total impairment on loans has been reduced by CHF 0.6 million in comparision with the previous year’s reduction of CHF 2.9 million.
Property, plant and equipment13
2017 |
Undeveloped land |
Properties/ Buildings |
Plant/ Equipment |
Tangible fixed assets under construction |
Other tangible assets |
Total |
Purchase value at 1.1.2017 |
4,505 |
701,702 |
1,411,830 |
51,164 |
61,068 |
2,230,269 |
Change in scope of consolidation |
363 |
6,147 |
6,931 |
6 |
2,465 |
15,912 |
Additions |
– |
6,106 |
15,325 |
68,456 |
6,373 |
96,260 |
Disposals |
– |
-11,139 |
-13,293 |
– |
-7,289 |
-31,721 |
Reclassification |
121 |
-4,329 |
82,330 |
-70,799 |
4,858 |
12,181 |
Currency translation differences |
29 |
6,311 |
7,862 |
272 |
-69 |
14,405 |
As at 31 December 2017 |
5,018 |
704,798 |
1,510,985 |
49,099 |
67,406 |
2,337,306 |
|
|
|
|
|
|
|
Accumulated depreciation at 1.1.2017 |
1,058 |
316,278 |
949,901 |
– |
43,014 |
1,310,251 |
Change in scope of consolidation |
– |
598 |
2,774 |
– |
1,513 |
4,885 |
Depreciation |
– |
16,496 |
72,423 |
– |
6,277 |
95,196 |
Impairment charges |
– |
39 |
1,696 |
– |
209 |
1,944 |
Disposals |
– |
-6,777 |
-12,897 |
– |
-7,003 |
-26,677 |
Reclassification |
– |
-6,164 |
19,904 |
– |
-1,559 |
12,181 |
Currency translation differences |
4 |
2,805 |
6,150 |
– |
128 |
9,087 |
As at 31 December 2017 |
1,062 |
323,275 |
1,039,951 |
– |
42,579 |
1,406,867 |
Net book value at 31 December 2017 |
3,956 |
381,523 |
471,034 |
49,099 |
24,827 |
930,439 |
Thereof finance lease |
– |
– |
2,772 |
– |
– |
2,772 |
2016 |
Undeveloped land |
Properties/ Buildings |
Plant/ Equipment |
Tangible fixed assets under construction |
Other tangible assets |
Total |
Purchase value at 1.1.2016 |
4,505 |
684,503 |
1,349,224 |
42,700 |
55,897 |
2,136,829 |
Change in scope of consolidation |
– |
8,050 |
22,618 |
113 |
710 |
31,491 |
Additions |
– |
1,997 |
8,390 |
79,719 |
2,263 |
92,369 |
Disposals |
– |
-376 |
-26,645 |
– |
-2,735 |
-29,756 |
Reclassification |
– |
7,167 |
58,961 |
-71,309 |
5,181 |
– |
Currency translation differences |
– |
361 |
-718 |
-59 |
-248 |
-664 |
As at 31 December 2016 |
4,505 |
701,702 |
1,411,830 |
51,164 |
61,068 |
2,230,269 |
|
|
|
|
|
|
|
Accumulated depreciation at 1.1.2016 |
1,058 |
297,457 |
889,682 |
– |
39,608 |
1,227,805 |
Change in scope of consolidation |
– |
2,966 |
12,896 |
– |
532 |
16,394 |
Depreciation |
– |
16,183 |
71,685 |
– |
5,429 |
93,297 |
Impairment charges |
– |
197 |
1,916 |
– |
153 |
2,266 |
Disposals |
– |
-371 |
-25,410 |
– |
-2,427 |
-28,208 |
Currency translation differences |
– |
-154 |
-868 |
– |
-281 |
-1,303 |
As at 31 December 2016 |
1,058 |
316,278 |
949,901 |
– |
43,014 |
1,310,251 |
Net book value at 31 December 2016 |
3,447 |
385,424 |
461,929 |
51,164 |
18,054 |
920,018 |
Thereof finance lease |
– |
– |
3,429 |
– |
– |
3,429 |
Intangible assets14
2017 |
Trademarks |
Software |
Goodwill fully consolidated |
Goodwill equity consolidated |
Total goodwill |
Other intangible assets |
Total |
Purchase value at 1.1.2017 |
89,019 |
68,438 |
350,894 |
28,086 |
378,980 |
10,015 |
546,452 |
Change in scope of consolidation |
93 |
– |
143,059 |
88,739 |
231,798 |
352 |
232,243 |
Additions |
5 |
2,703 |
– |
– |
– |
164 |
2,872 |
Reclassification |
-9,932 |
660 |
3,126 |
-3,126 |
– |
6,646 |
-2,626 |
Currency translation differences |
3,960 |
564 |
10,115 |
-2,697 |
7,418 |
-142 |
11,800 |
As at 31 December 2017 |
83,145 |
72,365 |
507,194 |
111,002 |
618,196 |
17,035 |
790,741 |
|
|
|
|
|
|
|
|
Accumulated amortisation 1.1.2017 |
30,033 |
35,268 |
116,125 |
13,633 |
129,758 |
7,034 |
202,093 |
Change in scope of consolidation |
53 |
– |
– |
– |
– |
125 |
178 |
Amortisation |
4,153 |
10,810 |
22,508 |
3,340 |
25,848 |
556 |
41,367 |
Reclassification |
-9,932 |
660 |
586 |
-586 |
– |
6,646 |
-2,626 |
Currency translation differences |
1,212 |
294 |
3,518 |
-67 |
3,451 |
-159 |
4,798 |
As at 31 December 2017 |
25,519 |
47,032 |
142,737 |
16,320 |
159,057 |
14,202 |
245,810 |
Net book value at 31 December 2017 |
57,626 |
25,333 |
364,457 |
94,682 |
459,139 |
2,833 |
544,931 |
All intangible assets were acquired. Amortisation of goodwill related to investments which are accounted for using the equity method is included in the position “Income from associates and joint ventures” of the income statement.
2016 |
Trademarks |
Software |
Goodwill fully consolidated |
Goodwill equity consolidated |
Total goodwill |
Other intangible assets |
Total |
Purchase value at 1.1.2016 |
92,935 |
64,657 |
311,801 |
28,086 |
339,887 |
9,113 |
506,592 |
Change in scope of consolidation |
10 |
536 |
42,419 |
– |
42,419 |
– |
42,965 |
Additions |
– |
11,373 |
– |
– |
– |
678 |
12,051 |
Disposals |
– |
-8,200 |
– |
– |
– |
-28 |
-8,228 |
Currency translation differences |
-3,926 |
72 |
-3,326 |
– |
-3,326 |
252 |
-6,928 |
As at 31 December 2016 |
89,019 |
68,438 |
350,894 |
28,086 |
378,980 |
10,015 |
546,452 |
|
|
|
|
|
|
|
|
Accumulated amortisation 1.1.2016 |
26,649 |
32,817 |
102,356 |
12,447 |
114,803 |
6,356 |
180,625 |
Change in scope of consolidation |
8 |
244 |
– |
– |
– |
– |
252 |
Amortisation |
4,189 |
10,225 |
15,337 |
1,186 |
16,523 |
471 |
31,408 |
Disposals |
– |
-8,091 |
– |
– |
– |
– |
-8,091 |
Currency translation differences |
-813 |
73 |
-1,568 |
– |
-1,568 |
207 |
-2,101 |
As at 31 December 2016 |
30,033 |
35,268 |
116,125 |
13,633 |
129,758 |
7,034 |
202,093 |
Net book value at 31 December 2016 |
58,986 |
33,170 |
234,769 |
14,453 |
249,222 |
2,981 |
344,359 |
Trade payables15
|
2017 |
2016 |
Third parties |
267,309 |
265,250 |
Associates |
4,012 |
9,052 |
Shareholders |
17,170 |
15,044 |
Other related parties |
168 |
140 |
Total |
288,659 |
289,486 |
Other payables16
|
2017 |
2016 |
Third parties |
20,391 |
15,098 |
Associates |
36 |
– |
Other related parties |
2,874 |
2,846 |
Total |
23,301 |
17,944 |
Accrued liabilities and deferred income17
|
2017 |
2016 |
Interest |
2,931 |
4,488 |
Income taxes |
28,083 |
31,055 |
Liabilities to employees and social security accruals |
32,627 |
31,197 |
Contractual discounts |
55,434 |
45,825 |
Other – third parties |
48,333 |
43,462 |
Other – associates |
1,113 |
1,296 |
Other – shareholders |
– |
35 |
Total |
168,521 |
157,358 |
Thereof current accrued liabilities and deferred income |
165,423 |
149,896 |
Thereof non-current accrued liabilities and deferred income |
3,098 |
7,462 |
Other accrued liabilities and deferred income of the current and previous period comprise in particular contributions to cheese brand organisations, energy, advertising costs, HGV road tax and various services.
Financial liabilities18
The CHF 250 million bond for 2011 to 2017 was repaid on 30 June 2017. To refinance this bond and for general corporate financing purposes, new variable and fixed-interest debt in Swiss francs and euros have been issued. On 21 June 2017 a variable-interest bond between 0.00 % and 0.05 % was issued in the amount CHF 100 million with a term of 2 years and a fixed-interest bond at 0.50 % was issued also in the amount of CHF 100 million with a term of 12 years. On 21 July 2017 Schuldscheine (promissory notes) denominated in euro totaling 100 million were paid up (EUR 70 million variable based on a 6-month EURIBOR at initially 0.50 %, and EUR 30 million for 7 years fixed at 1.42 %).
18.1 Bonds
|
|
Bond type |
Bond with reopening option |
Nominal amount |
CHF 250 million |
Securities number |
13194685 / ISIN CH0131946854 |
Interest rate |
2.125 % |
Term |
30 June 2011 to 30 June 2017 |
Maturity |
30 June 2017 at par value |
The CHF 2.4 million expenses incurred in connection with the issuance of the bond were capitalised under prepayments and accrued income on 30 June 2011. This accrual will be released over the term of the bond. The actual interest rate on the bond is thereby increased from 2.125 % to 2.285 % per year.
|
|
Bond type |
Bond with reopening option |
Nominal amount |
CHF 200 million |
Securities number |
21492608 / ISIN CH021492608 |
Interest rate |
1.625 % |
Term |
12 July 2013 to 12 July 2023 |
Maturity |
12 July 2023 at par value |
The CHF 2.1 million expenses incurred in connection with the issuance of the bond were capitalised under prepayments and accrued income on 12 July 2013. This accrual will be released over the term of the bond. The actual interest rate on the bond is thereby increased from 1.625 % to 1.72 % per year.
|
|
Bond type |
Bond with reopening option |
Nominal amount |
CHF 100 million |
Securities number |
36869774 / ISIN CH0368697741 |
Interest rate |
Variable (CHF 3-month LIBOR plus 0.5 %, with floor at 0.00 % and cap at 0.05 %) |
Term |
21 June 2017 to 21 June 2019 |
Maturity |
21 June 2019 at par value |
The CHF 0.2 million expenses incurred in connection with the issuance of the bond were capitalised under prepayments and accrued income on 21 June 2017. This accrual will be released over the term of the bond. The issue price at 100.8 % led to an agio-revenue of CHF 0.8 million. The realisation of the capitalised agio resulted in an effective interest rate of -0.29 % on the bond.
|
|
Bond type |
Bond with reopening option |
Nominal amount |
CHF 100 million |
Securities number |
36869775 / ISIN CH0368697758 |
Interest rate |
0.5 % |
Term |
21 June 2017 to 21 June 2029 |
Maturity |
21 June 2029 at par value |
The CHF 0.4 million expenses incurred in connection with the issuance of the bond were capitalised under prepayments and accrued income on 21 June 2017. This accrual will be released over the term of the bond. The issue price at 100.4 % led to an agio-revenue of CHF 0.4 million. The actual interest rate on the bond is thereby increased from 0.50 % to 0.51 % per year.
18.2 Maturing structure of financial liabilities
2017 |
Residual terms up to 1 year |
Residual terms 1 to 5 years |
Residual terms over 5 years |
Total |
Thereof secured by real property liens |
Interest rate in % |
Bank overdrafts |
33,403 |
83,586 |
36,720 |
153,709 |
6,190 |
0.0 – 10.0 |
Finance lease liabilities |
1,331 |
1,407 |
– |
2,738 |
– |
2.5 – 9.0 |
Bonds |
– |
100,000 |
300,000 |
400,000 |
– |
0.0 – 1.6 |
Loans from third parties |
876 |
11,269 |
38,378 |
50,523 |
47,526 |
0.0 – 5.4 |
Loans from associates |
4,733 |
– |
– |
4,733 |
– |
2.0 |
Total |
40,343 |
196,262 |
375,098 |
611,703 |
53,716 |
– |
Bank loans with residual terms up to one year are usually set at variable interest rates. Bonds and the major part of the long-term financial debts are set at fixed terms. In accordance with the terms of the credit agreement, some bank loans are linked to financial covenants such as net equity ratio and net-debt-to-EBITDA ratio. In the current year as well as in the previous year, Emmi Group clearly complied with all the financial covenants.
In the year under review, financial liabilities increased by CHF 70.2 million. Due to the new Schuldscheindarlehen (promissory notes) of EUR 100 million the stake of funding in foreign currencies increased. 65.7 % (previous year 83.5 %) of the financing is denominated in Swiss Francs, mainly through the three bonds in the amount of CHF 400.0 million. 22.8 % (previous year 3.6 %) of the financial liabilities is denominated in Euro, 7.8 % (previous year 9.9 %) in US dollars and 3.7 % (previous year 3.0 %) in other currencies such as Chilean peso or Tunisian dinar.
2016 |
Residual terms up to 1 year |
Residual terms 1 to 5 years |
Residual terms over 5 years |
Total |
Thereof secured by real property liens |
Interest rate in % |
Bank overdrafts |
14,865 |
13,164 |
1,887 |
29,916 |
6,819 |
0.7 – 9.0 |
Finance lease liabilities |
1,226 |
1,911 |
– |
3,137 |
– |
3.0 – 8.3 |
Bonds |
250,000 |
– |
200,000 |
450,000 |
– |
1.6 – 2.1 |
Loans from third parties |
598 |
9,143 |
44,504 |
54,245 |
49,627 |
0.0 – 5.4 |
Loans from associates |
– |
4,252 |
– |
4,252 |
– |
2.0 – 4.0 |
Total |
266,689 |
28,470 |
246,391 |
541,550 |
54,446 |
– |
Provisions19
|
Ongoing restructuring |
Negative goodwill |
Other provisions |
Deferred income taxes |
Total provisions |
As at 1 January 2017 |
2,901 |
931 |
21,001 |
65,890 |
90,723 |
Change in scope of consolidation |
– |
– |
233 |
1,015 |
1,248 |
Additions |
3,067 |
– |
3,977 |
2,217 |
9,261 |
Utilisation |
-2,028 |
– |
-5,726 |
– |
-7,754 |
Release |
– |
-310 |
-1,419 |
-8,556 |
-10,285 |
Currency translation differences |
– |
– |
219 |
226 |
445 |
As at 31 December 2017 |
3,940 |
621 |
18,285 |
60,792 |
83,638 |
Thereof current provisions |
404 |
310 |
6,036 |
– |
6,750 |
Thereof non-current provisions |
3,536 |
311 |
12,249 |
60,792 |
76,888 |
The restructuring provisions recognised as at 31 December 2017 relate in particular to anticipated costs in connection with the decision to reorganise business activities.
Other provisions include in particular provisions for pending legal matters and business disputes (2017: CHF 4.4 million, 2016: CHF 6.6 million), and liabilities for staff expenses in foreign countries as required by law (2017: CHF 5.1 million, 2016: CHF 4.7 million). In all cases, the likelihood of such events occurring has been assessed at above 50 %.
|
Ongoing restructuring |
Negative goodwill |
Other provisions |
Deferred income taxes |
Total provisions |
As at 1 January 2016 |
3,084 |
1,241 |
17,501 |
73,375 |
95,201 |
Change in scope of consolidation |
– |
– |
– |
620 |
620 |
Additions |
116 |
– |
13,638 |
1,329 |
15,083 |
Utilisation |
-49 |
– |
-4,194 |
– |
-4,243 |
Release |
-250 |
-310 |
-5,562 |
-9,193 |
-15,315 |
Currency translation differences |
– |
– |
-382 |
-241 |
-623 |
As at 31 December 2016 |
2,901 |
931 |
21,001 |
65,890 |
90,723 |
Thereof current provisions |
401 |
310 |
6,049 |
– |
6,760 |
Thereof non-current provisions |
2,500 |
621 |
14,952 |
65,890 |
83,963 |
Employee benefit schemes20
|
Nominal value ECR |
Waiver of usage |
Other value adjustments |
Balance sheet |
Balance sheet |
Result from ECR in personnel expenses |
|
Employer contribution reserve (ECR) |
31.12.2017 |
31.12.2017 |
31.12.2017 |
31.12.2017 |
31.12.2016 |
2017 |
2016 |
Pension schemes without excess/ insufficient cover (domestic) |
2,048 |
– |
– |
2,048 |
1,489 |
– |
– |
Pension schemes with excess cover (domestic) |
– |
– |
– |
– |
559 |
– |
3 |
Total |
2,048 |
– |
– |
2,048 |
2,048 |
– |
3 |
|
Excess/ insufficient cover as per Swiss GAAP FER 26 |
Economic benefit/obligation for the company |
Change vs. previous year or taken to the income statement in the FY |
Contributions limited to the period 1) |
Pension expenses in personnel expenses |
||
Economic benefit/economic obligation and pension expenses |
31.12.2017 |
31.12.2017 |
31.12.2016 |
|
|
2017 |
2016 |
Welfare funds |
38,000 |
– |
– |
– |
– |
– |
– |
Pension schemes without excess/insufficient cover (domestic) |
– |
– |
– |
– |
19,370 |
19,370 |
19,157 |
Pension schemes without excess/insufficient cover (abroad) |
– |
– |
– |
– |
1,788 |
1,788 |
1,374 |
Pension schemes with excess cover (domestic) |
– |
– |
– |
– |
– |
– |
99 |
Total |
38,000 |
– |
– |
– |
21,158 |
21,158 |
20,630 |
1) Including result from employer contribution reserves or comparable items in connection with pension schemes abroad.
Breakdown of pension expenses 2017 |
Domestic |
Abroad |
Total |
Contributions to pension plans at cost to the companies |
19,370 |
1,788 |
21,158 |
Contributions to pension plans from employer contribution reserves |
– |
– |
– |
Total contributions |
19,370 |
1,788 |
21,158 |
Change in ECR due to asset performance, value adjustments etc. |
– |
– |
– |
Contributions and change to employer contribution reserves |
19,370 |
1,788 |
21,158 |
Increase in economic benefit to the company due to excess cover |
– |
– |
– |
Reduction in economic obligations of the company due to insufficient cover |
– |
– |
– |
Total change in economic impact arising from excess/insufficient cover |
– |
– |
– |
Pension expenses in personnel expenses for the period |
19,370 |
1,788 |
21,158 |
Breakdown of pension expenses 2016 |
Domestic |
Foreign |
Total |
Contributions to pension plans at cost to the companies |
19,253 |
1,374 |
20,627 |
Contributions to pension plans from employer contribution reserves |
– |
– |
– |
Total contributions |
19,253 |
1,374 |
20,627 |
Change in ECR due to asset performance, value adjustments etc. |
3 |
– |
3 |
Contributions and change to employer contribution reserves |
19,256 |
1,374 |
20,630 |
Increase in economic benefit to the company due to excess cover |
– |
– |
– |
Reduction in economic obligations of the company due to insufficient cover |
– |
– |
– |
Total change in economic impact arising from excess/insufficient cover |
– |
– |
– |
Pension expenses in personnel expenses for the period |
19,256 |
1,374 |
20,630 |
Acquisitions21
The companies acquired by Emmi in 2017 and 2016, respectively, reported the following main balance sheet items at the date of acquisition:
|
2017 |
2016 |
||||||
|
Jackson-Mitchell, Inc. |
Lácteos Caprinos S.A. |
Italian Fresh Foods S.p.A. |
Mexideli |
Bettinehoeve Group |
Goat Milk Powder B.V. |
SDA Chile, S.A. |
Cowgirl |
Cash and securities |
3,912 |
2,265 |
1,202 |
4,197 |
1,396 |
105 |
448 |
2,506 |
Trade receivables |
2,713 |
452 |
3,729 |
6,108 |
5,133 |
524 |
5,948 |
1,343 |
Inventories |
2,590 |
837 |
1,898 |
8,103 |
2,288 |
144 |
1,373 |
993 |
Other current assets |
62 |
267 |
717 |
694 |
1,361 |
127 |
71 |
523 |
Non-current assets |
2,594 |
2,598 |
5,077 |
1,025 |
8,261 |
5,237 |
653 |
1,739 |
Trade payables |
566 |
579 |
1,975 |
5,948 |
4,857 |
1,131 |
6,628 |
1,257 |
Other current liabilities |
1,182 |
607 |
1,688 |
980 |
7,594 |
6,366 |
548 |
644 |
Non-current liabilities |
807 |
648 |
2,290 |
– |
1,151 |
– |
55 |
363 |
Shareholders’ equity |
9,316 |
4,585 |
6,670 |
13,199 |
4,837 |
-1,360 |
1,262 |
4,840 |
Balance sheet total |
11,871 |
6,419 |
12,623 |
20,127 |
18,439 |
6,137 |
8,493 |
7,104 |
On 4 January 2017, Emmi fully acquired the American family company Jackson-Mitchell, Inc., based in Turlock (US). This firm is a leading supplier of goat’s milk and evaporated and powdered goat’s milk in the US.
On 12 January 2017, Emmi acquired a stake of 80 % in Lácteos Caprinos S.A., based in Campillo de Arenas (Spain). This firm is specialised in the manufacture of semi-finished products (curd) for goat’s cheese manufacturers.
On 1 March 2017, Emmi fully acquired Italian dessert specialist Italian Fresh Foods S.p.A., based in Lasnigo/Como (Italy).
On 8 October 2017, Emmi increased its stake in Mexideli 2000 Holding S.A. de C.V., based in Mexico City (Mexico), from 50 % to 51 % and as such obtained control over it. Mexideli is Mexico’s leading importer of premium food products – e.g. speciality cheese.
On 2 February 2016, Emmi acquired a stake of 60 % in the Dutch Bettinehoeve Group, based in Etten-Leur, the Netherlands. In connection with this transaction, AVH dairy trade B.V. increased its stake in Goat Milk Powder B.V. from 50 % to 60 % and as such obtained control over it.
On 19 May 2016, Kaiku Corporación Alimentaria increased its stake in SDA Chile, S.A. based in Santiago (Chile), from 45 % to 98 % and as such obtained control over it.
On 31 May 2016, Emmi fully acquired the cheese company Cowgirl Creamery Corporation and Tomales Bay Foods, Inc. (jointly “Cowgirl”), based in Petaluma (US). The company is specialised in the production of organic speciality cheeses.
Unsettled derivative financial instruments22
|
|
31.12.2017 |
|
|
31.12.2016 |
|
|
Positive value |
Negative value |
Purpose |
Positive value |
Negative value |
Purpose |
Forward currency transactions |
757 |
2,016 |
Hedging |
1,121 |
1,169 |
Hedging |
Other forward transactions |
– |
189 |
Hedging |
305 |
– |
Hedging |
Total forward transactions |
757 |
2,205 |
– |
1,426 |
1,169 |
– |
of which to hedge future cash flows |
130 |
992 |
– |
967 |
968 |
– |
Total recognised in the balance sheet |
627 |
1,213 |
– |
459 |
201 |
– |
Similar to the underlying transactions, currency forwards used to hedge future cash flows are not recognised in the balance sheet. The result of these derivative instruments is recognised in the income statement upon occurrence of the transaction hedged. Derivative financial instruments used to hedge balance sheet positions in foreign currencies are recognised as securities in the current assets. Corresponding changes in value are recognised in the financial result.
Emmi also has options to acquire additional shares in associates and joint ventures. At the same time, rights to sell their shares were granted to some counterparties. For these purchase and selling rights, the prices agreed are generally based on fair market value at the time of exercise. Currently, these options cannot be reliably measured and are therefore not recognised in the balance sheet.
Contingent assets and liabilities23
Emmi is involved in legal disputes in connection with ordinary operating activities. Although the outcome of the lawsuits currently cannot be predicted with certainty, Emmi assumes that none of the disputes will have any significant negative impact on the operating activities or on the Group’s financial situation. Expected outgoing payments are provided for accordingly. Emmi is committed, in relation to the application for a government grant, to indemnify a third-party investor for damages up to CHF 18.3 million (previous year CHF 19.1 million) in case Emmi does not comply with the conditions attached to the grant. As at the date of the financial statements, the Group had no major contingent assets.
Pledged assets and off-balance sheet leasing/rental obligations24
|
31.12.2017 |
31.12.2016 |
Pledges on property, nominal values |
281,287 |
309,219 |
Pledges on other assets |
– |
3,248 |
Thereof used as security for own liabilities |
53,634 |
56,446 |
|
|
|
Off-balance sheet leasing/rental obligations |
|
|
1 to 2 years |
19,830 |
21,152 |
3 to 5 years |
19,028 |
19,998 |
over 5 years |
28,191 |
29,460 |
Total |
67,049 |
70,610 |
Investment obligations and off-balance sheet liabilities25
|
31.12.2017 |
31.12.2016 |
Investment obligations in connection with previously concluded agreements |
5,916 |
22,170 |
Long-term commodity contracts |
515 |
600 |
Cooperation agreements with suppliers/customers |
p.m. |
p.m. |
Furthermore, there are milk purchase agreements which are not quantifiable.
The long-term commodity contracts are purchase agreements for coffee which will be settled at the market price valid in the period of delivery.
Transactions with related parties26
Business transactions with related parties are based on arm’s length conditions. All transactions are reported in the consolidated financial statements for 2017 and 2016, and consist of deliveries of products and raw materials, loans, and services to and from related parties. The corresponding receivable and payable balances are reported separately in the financial statements (see notes 8, 9, 11, 12, 15, 16, 17 und 18).
Transactions with associates |
2017 |
2016 |
Net sales |
25,321 |
57,443 |
Cost of materials and services |
61,703 |
68,934 |
Other expenses |
2,655 |
3,131 |
Financial income |
474 |
3,360 |
Financial expense |
86 |
84 |
Transactions with shareholders |
2017 |
2016 |
Net sales |
4,187 |
5,459 |
Cost of materials and services |
187,397 |
194,299 |
Other expenses |
17 |
23 |
Transactions with other related parties |
2017 |
2016 |
Net sales |
3,850 |
2,500 |
Cost of materials and services |
3,035 |
2,758 |
Other expenses |
162 |
72 |
Milk purchases from the main shareholder are included in cost of materials under transactions with shareholders. These are made at arm’s length conditions. Emmi Group is jointly and severally liable within the scope of VAT Group taxation for the associated liabilities of the Genossenschaft Zentralschweizer Milchproduzenten ZMP and ZMP Invest AG.
Part of the purchase price for the minority interest in Mittelland Molkerei AG was paid to the seller, AZM Verwaltungs AG, in the form of shares in Emmi AG. For this purpose, Emmi purchased 61,132 shares at market value from its main shareholder, ZMP Invest AG.
Other transactions
The compensation paid to members of the Board of Directors and Group Management is disclosed in the compensation report of Emmi AG.
Shareholders27
Nominal capital |
31.12.2017 |
% |
31.12.2016 |
% |
ZMP Invest AG , Lucerne 1) |
28,476 |
53.2 |
29,087 |
54.4 |
Zentralschweizer Milchkäuferverband, Willisau 1) |
2,250 |
4.2 |
2,250 |
4.2 |
MIBA Milchverband der Nordwestschweiz, Aesch (BL) 1) |
1,811 |
3.4 |
1,811 |
3.4 |
Other |
20,961 |
39.2 |
20,350 |
38.0 |
Total |
53,498 |
100.0 |
53,498 |
100.0 |
1) ZMP Invest AG , Lucerne, the Zentralschweizer Milchkäuferverband, Willisau, and the MIBA Milchverband der Nordwestschweiz, Aesch (BL), form a group in the sense of Article 121 of the FMIA. The Group owns 60.8 % (previous year 62.0 %) of the total voting rights.
As at 7 June 2016, Capital Group Companies, Inc. informed us that it owned 268,500 shares of Emmi AG (5.019 %). No further disclosure notifications have been made since.
As at 31 December 2017, Emmi Wohlfahrtsfonds (welfare fund) owned a total of 6,000 shares of Emmi AG (unchanged to previous year).
Risk management and internal controls28
The Board of Directors of Emmi AG has the ultimate responsibility for risk management, while implementation is delegated to Group Management. Irrespective of the type of risk, there is a generally applicable risk management process. As part of a formal process, significant business risks are assessed in workshops and individual interviews according to the extent of the potential damage and their likelihood of occurrence. This process is divided into two sub-processes: risk analysis and definition of measures. The first sub-process includes risk identification, assessment and classification. Risks are classified according to whether they are strategic, operational, financial or compliance-related. The second sub-process, definition of measures, covers how to deal with risks and the creation of a catalogue of measures per risk, as well as risk reporting.
The Board of Directors of Emmi AG approved the risk assessment in the year under review and monitors implementation of the measures defined by Group Management. No exceptional risks that went beyond normal limits were identified during the assessment. The process is repeated annually. The following risks, among others, were identified as significant risks to the Emmi Group:
- Milk price difference internationally: The milk price difference between Switzerland and other countries continues to have a negative impact on the sales of domestically produced products both in Switzerland, as the volume of imported milk products increases, and abroad. Although full liberalization of the Swiss milk market remains a long-term risk, this is absorbed through targeted and sustainable growth abroad. Any risks related to the international growth of the Emmi Group are minimized by strictly focusing on the strategy and its implementation.
- Currency risk: Although currency movements are currently less volatile than in previous years, in particular uncertainties related to Brexit and the corresponding impact on the British pound continue to be a risk for the Group. We aim to achieve natural hedges with purchases in foreign currencies. Furthermore, in-line with the Emmi strategy, expenditure and production in foreign currency zones are being increased through capital expenditures and acquisitions.
- Price pressure: National and international product tenders, as well as a potentially successful entry to the market of milk alternatives, are threatening to result in price erosion, which could lead to a loss of margin mainly for generic products. If the prices of Emmi products remain stable in foreign currency, this may lead to a margin loss. If prices increase, market shares might be lost. However, the successfully established Emmi brands offer long-term value creation potential.
The Emmi Group is exposed to various financial risks through its business activities, including credit, liquidity and other market risks. Credit risks are managed by means of continual monitoring of day-to-day business and appropriate risk assessment when closing a transaction. Liquidity risk is managed by means of central cash management, which ensures that the planned liquidity requirement is covered by corresponding financing agreements. Other market risks, such as currency and interest rate risks, are partially hedged using derivative instruments. The non-hedged part is consciously borne as a risk. The currencies which are of particular relevance to the Emmi Group are EUR, USD and GBP.
To ensure that the consolidated financial statements comply with the applicable accounting standards and are reported accurately, the Emmi Group has set up effective internal control and management systems, which are reviewed regularly. The accounting and valuation include estimates and assumptions regarding the future. These are based on the knowledge possessed by the respective employees and are regularly examined with a critical eye. Where a financial position includes a major valuation uncertainty that could lead to a significant change in the carrying amount, this uncertainty is disclosed accordingly in the Notes. However, no risks that could lead to a significant correction to the company’s assets, financial position or results of operations as reported in the annual accounts were identified as at the balance sheet date.
Subsequent events29
Sale of investment in The Icelandic Milk and Skyr Corporation
On 1 February 2018, Emmi sold its 22.1 % stake in The Icelandic Milk and Skyr Corporation (“siggi’s”) to Lactalis. The parties have agreed not to disclose details of the contract. The transaction will have a positive effect on Emmi’s net income in the mid double-digit million Swiss francs range in the financial year 2018.
Increase of stake in Centrale Laitière de Mahdia, S.A.
On 10 January 2018, Emmi announced that Kaiku, an Emmi subsidiary based in San Sebastián (Spain), is increasing its stake in Centrale Laitière de Mahdia SA (Vitalait), based in Mahdia (Tunisia), from 45.4 % to 54.7 %. As a result, Emmi, which holds 73.4 % of the shares in Kaiku, will have a 40.2 % stake in Centrale Laitière de Mahdia SA. In a second step in 2021, Kaiku will increase its stake by another 9.34 %. Emmi’s stake will then increase to 47.1 %. The transactions have no impact on Emmi’s net sales and EBITDA, since Centrale Laitière de Mahdia SA was already controlled and therefore fully consolidated by Emmi before these transactions. The parties have agreed not to disclose the purchase price or any other details of the contract.
From the balance sheet date until the consolidated financial statements were approved by the Board of Directors on 2 March 2018, no other major events occurred which could have adversely affected the validity of the annual financial statements for 2017 or which would have to be disclosed.
Summary of consolidated companies, associates and joint ventures30
Consolidated companies |
Head office |
Function |
Currency |
Capital in 000s 31.12.2017 |
Capital share 31.12.2017 |
Capital share 31.12.2016 |
Switzerland |
|
|
|
|
|
|
Emmi AG |
Lucerne |
Holding |
CHF |
53,498 |
100 % |
100 % |
Baumann Käse AG |
Zollikofen |
Trade |
CHF |
100 |
100 % |
100 % |
Emmi Finanz AG |
Lucerne |
Service |
CHF |
100 |
100 % |
100 % |
Emmi Fondue AG |
Langnau i.E. |
Production |
CHF |
15,000 |
100 % |
100 % |
Emmi Frisch-Service AG |
Schlieren |
Trade |
CHF |
1,000 |
100 % |
100 % |
Emmi International AG |
Lucerne |
Service |
CHF |
5,000 |
100 % |
100 % |
Emmi Management AG |
Lucerne |
Service |
CHF |
500 |
100 % |
100 % |
Emmi Schweiz AG |
Lucerne |
Prod. and trade |
CHF |
5,700 |
100 % |
100 % |
FDS Fromagerie de Saignelégier SA |
Saignelégier |
Production |
CHF |
1,050 |
86 % |
86 % |
Fromco S.A. Moudon |
Moudon |
Production |
CHF |
2,100 |
60 % |
60 % |
Holding der Schweizerischen Milchproduzenten AG |
Münchenbuchsee |
Service |
CHF |
100 |
100 % |
100 % |
Käserei Studer AG |
Hefenhofen |
Prod. and trade |
CHF |
240 |
100 % |
100 % |
Lesa Lataria Engiadinaisa SA |
Bever |
Prod. and trade |
CHF |
1,500 |
80 % |
80 % |
Mittelland Molkerei AG |
Suhr |
Production |
CHF |
20,000 |
100 % |
60 % |
Molkerei Biedermann AG |
Bischofszell |
Prod. and trade |
CHF |
1,010 |
100 % |
100 % |
MOPRO Luzern AG |
Lucerne |
Service |
CHF |
120 |
100 % |
100 % |
Regio Molkerei beider Basel AG |
Frenkendorf |
Production |
CHF |
3,000 |
80 % |
80 % |
Studer Holding AG |
Hefenhofen |
Service |
CHF |
720 |
100 % |
100 % |
Studer Käsemarketing AG |
Hefenhofen |
Service |
CHF |
100 |
100 % |
100 % |
SWEET PORT SERVICES SA |
Lugano |
Trade |
CHF |
250 |
100 % |
100 % |
Swissexport, Aktiengesellschaft Schweizerischer Käseexporteure |
Berne |
Service |
CHF |
100 |
79 % |
79 % |
Spain |
|
|
|
|
|
|
Admilac Servicios Profesionales, S.L. |
San Sebastian |
Service |
EUR |
3 |
73 % |
73 % |
Altamira Alimentaria, S.L. |
Renedo |
Trade |
EUR |
3 |
73 % |
73 % |
Kaiku Corporación Alimentaria, S.L. |
San Sebastian |
Service and trade |
EUR |
82,110 |
73 % |
73 % |
Kaiku Internacional, S.L. |
San Sebastian |
Service and trade |
EUR |
61,632 |
73 % |
73 % |
Lácteos Caprinos S.A. 1) |
Campillo de Arenas |
Prod. and trade |
EUR |
600 |
80 % |
– |
Lácteos de Navarra, S.L. |
Pamplona |
Production |
EUR |
9,647 |
73 % |
73 % |
Llet Nostra Alimentaria, S.L. |
Barcelona |
Trade |
EUR |
3 |
36 % |
36 % |
SDA Bilbao, S.L. |
Bilbao |
Service |
EUR |
3 |
73 % |
73 % |
SDA Catalunya |
Barcelona |
Trade |
EUR |
3 |
55 % |
55 % |
SDA Gipuzkoa, S.L. |
Bilbao |
Service |
EUR |
3 |
73 % |
73 % |
Kaiku Km0, S.L. 2) |
Bilbao |
Service and trade |
EUR |
625 |
73 % |
73 % |
Soc. Servicios Logísticos SDA Central, S.L. |
Bilbao |
Service |
EUR |
3 |
73 % |
73 % |
Tecnología y Calidad Láctea, S.L. |
San Sebastian |
Service |
EUR |
3 |
73 % |
73 % |
1) The shares of Lácteos Caprinos S.A. were acquired on 12 January 2017.
2) Sociedad Distribuidora Alimentaria, S.L. was renamed Kaiku Km0, S.L.
Consolidated companies |
Head office |
Function |
Currency |
Capital in 000s 31.12.2017 |
Capital share 31.12.2017 |
Capital share 31.12.2016 |
Netherlands |
|
|
|
|
|
|
AVH dairy trade B.V. |
Bergen |
Prod. and trade |
EUR |
18 |
75 % |
75 % |
Bettinehoeve B.V. |
Etten-Leur |
Prod. and trade |
EUR |
18 |
60 % |
60 % |
Bettinehoeve Groep B.V. 3) |
Etten-Leur |
Service |
EUR |
– |
– |
60 % |
Bettinehoeve Holding B.V. 3) |
Etten-Leur |
Service |
EUR |
– |
– |
60 % |
Bettinehoeve Onroerend Goed B.V. 3) |
Etten-Leur |
Service |
EUR |
– |
– |
60 % |
Emmi Benelux B.V. |
Tiel |
Trade |
EUR |
523 |
100 % |
100 % |
Emmi Finance Netherlands B.V. |
Tiel |
Service |
EUR |
p.m. |
100 % |
95 % |
Goat Milk Powder B.V. |
Etten-Leur |
Production |
EUR |
1 |
45 % |
45 % |
Rachelli International B.V. |
Amsterdam |
Trade |
EUR |
18 |
100 % |
100 % |
Germany |
|
|
|
|
|
|
Emmi Deutschland GmbH |
Essen |
Trade |
EUR |
75 |
100 % |
100 % |
Gläserne Meierei GmbH |
Dechow |
Prod. and trade |
EUR |
375 |
100 % |
100 % |
Gläserne Molkerei GmbH |
Münchehofe |
Prod. and trade |
EUR |
100 |
100 % |
100 % |
Hofmolkerei Münchehofe GmbH |
Münchehofe |
Trade |
EUR |
25 |
100 % |
100 % |
Meierei Mecklenburg GmbH |
Dechow |
Trade |
EUR |
25 |
100 % |
100 % |
Molkerei Biedermann GmbH |
Constance |
Trade |
EUR |
25 |
100 % |
100 % |
Rutz Käse GmbH |
Constance |
Trade |
EUR |
25 |
100 % |
100 % |
Italy |
|
|
|
|
|
|
A-27 S.p.A. |
Rancio Valcuvia |
Prod. and trade |
EUR |
1,000 |
100 % |
100 % |
Emmi Holding Italia S.r.l. |
Milan |
Service |
EUR |
1,714 |
100 % |
100 % |
Emmi Italia S.p.A. |
Milan |
Trade |
EUR |
500 |
100 % |
100 % |
Eurogel S.r.l. |
Pero |
Trade |
EUR |
40 |
100 % |
100 % |
Italian Fresh Foods S.p.A. 4) |
Lasnigo |
Prod. and trade |
EUR |
202 |
100 % |
– |
Rachelli Italia S.r.l. |
Pero |
Production |
EUR |
52 |
100 % |
100 % |
France |
|
|
|
|
|
|
Distribution Frais Disfrais SAS |
Avignon |
Trade |
EUR |
192 |
66 % |
66 % |
EAF Immo 84 SCI |
Nice |
Service |
EUR |
270 |
66 % |
66 % |
Emmi France SAS |
Rungis |
Trade |
EUR |
40 |
100 % |
100 % |
Ets Schoepfer SAS |
Avignon |
Trade |
EUR |
1,252 |
66 % |
66 % |
SAS Emmi Ambrosi France E.A.F. |
Nice |
Service |
EUR |
100 |
66 % |
66 % |
Belgium |
|
|
|
|
|
|
Emmi Belux SA |
Brussels |
Trade |
EUR |
62 |
100 % |
100 % |
United Kingdom |
|
|
|
|
|
|
Emmi UK Limited |
London |
Trade |
GBP |
4,717 |
100 % |
100 % |
Austria |
|
|
|
|
|
|
Emmi Österreich GmbH |
Nüziders |
Trade |
EUR |
2,800 |
100 % |
100 % |
Tunisia |
|
|
|
|
|
|
Centrale Laitière de Mahdia, S.A. |
Mahdia |
Production |
TND |
33,000 |
33 % |
33 % |
Société tunisienne d'engraissement des veaux S.A.R.L. |
Mahdia |
Production |
TND |
140 |
30 % |
30 % |
3) Bettinehoeve Groep B.V., Bettinehoeve Holding B.V. and Bettinehoeve Onroerend Goed B.V. were merged into Bettinehoeve B.V. on 4 September 2017, retroactive to 1 January 2017.
4) Italian Fresh Foods S.p.A. was acquired on 1 March 2017.
Consolidated companies |
Head office |
Function |
Currency |
Capital in 000s 31.12.2017 |
Capital share 31.12.2017 |
Capital share 31.12.2016 |
United States |
|
|
|
|
|
|
Cowgirl Creamery Corporation |
Petaluma |
Prod. and trade |
USD |
339 |
100 % |
100 % |
Cypress Grove Chèvre, Inc. |
Arcata |
Prod. and trade |
USD |
202 |
100 % |
100 % |
Emmental Cheese Corp. |
Orangeburg |
Trade |
USD |
6 |
100 % |
100 % |
Emmi Holding (USA), Inc. |
Orangeburg |
Service |
USD |
1 |
100 % |
100 % |
Emmi Penn Yan LLC |
Penn Yan |
Production |
USD |
2,390 |
100 % |
100 % |
Emmi Platteville, Inc. |
Delaware |
Service |
USD |
p.m. |
100 % |
100 % |
Emmi Roth USA, Inc. |
Monroe |
Prod. and trade |
USD |
2 |
100 % |
100 % |
Emmi USA Inc. |
Orangeburg |
Trade |
USD |
800 |
100 % |
100 % |
Jackson-Mitchell, Inc. 5) |
Turlock |
Prod. and trade |
USD |
50 |
100 % |
– |
Redwood Hill Farm & Creamery, Inc. |
Sebastopol |
Prod. and trade |
USD |
p.m. |
100 % |
100 % |
Switzerland Cheese Marketing (USA) Inc. |
Orangeburg |
Trade |
USD |
1 |
79 % |
79 % |
Tomales Bay Foods, Inc. |
Petaluma |
Prod. and trade |
USD |
p.m. |
100 % |
100 % |
Zingg + Co. Inc. |
Orangeburg |
Trade |
USD |
1 |
100 % |
100 % |
Mexico |
|
|
|
|
|
|
Alimentos Finos del Sureste, S.A. de C.V. |
Cancun, Qroo |
Trade |
MXN |
100 |
38 % |
38 % |
Comalca 2000, S.A. de C.V. |
Cancun, Qroo |
Trade |
MXN |
14,960 |
38 % |
38 % |
Comalca Gourmet, S.A. de C.V. |
Cancun, Qroo |
Trade |
MXN |
12,623 |
38 % |
38 % |
Distribuidora Internacional de Lacteos, S.A. de C.V. |
Mexico City |
Trade |
MXN |
50 |
38 % |
38 % |
Distribuidora Mexideli, S.A. de C.V. |
Mexico City |
Service |
MXN |
100 |
51 % |
50 % |
Mexideli 2000 Holding S.A. de C.V. 6) |
Mexico City |
Trade |
MXN |
101,759 |
51 % |
50 % |
Mexideli, S.A. de C.V. |
Mexico City |
Trade |
MXN |
68,350 |
51 % |
50 % |
Tecnologias Narcisco, S.A. de C.V. |
Mexico City |
Trade |
MXN |
60 |
51 % |
50 % |
Chile |
|
|
|
|
|
|
Eurolac Chile, S.A. |
Santiago |
Service |
CLP |
29,020,654 |
73 % |
73 % |
Kaiku Internacional, S.L. Agencia en Chile |
Santiago |
Service |
CLP |
55,203 |
73 % |
73 % |
SDA Chile, S.A. |
Santiago |
Trade |
CLP |
798,271 |
72 % |
72 % |
Surlat Comercial, S.A. |
Santiago |
Trade |
CLP |
7,934,483 |
72 % |
72 % |
Surlat Corporación, S.A. |
Santiago |
Service |
CLP |
28,624,995 |
72 % |
72 % |
Surlat Industrial, S.A. |
Pitrufquen |
Production |
CLP |
20,310,389 |
72 % |
72 % |
Canada |
|
|
|
|
|
|
Emmi Canada Inc. |
Saint-Laurent |
Trade |
CAD |
30,152 |
100 % |
100 % |
Switzerland Cheese Marketing Inc. |
Saint-Laurent |
Trade |
CAD |
1 |
79 % |
79 % |
9314 — 8591 Québec Inc. |
Boucherville |
Trade |
CAD |
3,137 |
100 % |
100 % |
Brazil |
|
|
|
|
|
|
Emmi do Brasil Holding Ltda. 7) |
Sao Paulo |
Service |
BRL |
481,000 |
100 % |
– |
5) Jackson-Mitchell, Inc. was acquired on 4 January 2017.
6) The investment in Mexideli 2000 Holding S.A. de C.V. was increased from 50 % to 51 % on 8 October 2017. Therefore, the company and its subsidiaries are now fully consolidated and classified as consolidated companies.
7) Emmi do Brasil Holding Ltda. was set up on 30 May 2017.
The percentage of voting rights controlled by Emmi Group in subsidiaries of Kaiku Corporación Alimentaria, S.L., subsidiaries of SAS Emmi Ambrosi France E.A.F. and subsidiaries of Mexideli 2000 Holding S.A. de C.V. differs from the capital share since Emmi controls these subsidiaries through its control of the parent companies.
Associates and joint ventures |
Head office |
Function |
Currency |
Capital in 000s 31.12.2017 |
Capital share 31.12.2017 |
Capital share 31.12.2016 |
Switzerland |
|
|
|
|
|
|
BO Butter GmbH |
Berne |
Service |
CHF |
500 |
20 % |
20 % |
Cetra Alimentari SA |
Lugano |
Trade |
CHF |
250 |
34 % |
34 % |
Emmentaler Schaukäserei AG 1) |
Affoltern i.E. |
Prod. and trade |
CHF |
4,265 |
17 % |
37 % |
FDC Fromagerie de Courgenay SA |
Courgenay |
Service |
CHF |
990 |
25 % |
25 % |
Sbrinz Käse GmbH |
Sursee |
Service |
CHF |
180 |
24 % |
24 % |
Switzerland Cheese Marketing AG |
Berne |
Service |
CHF |
290 |
23 % |
23 % |
Thurgauische Käse-Reifungs AG |
Weinfelden |
Service |
CHF |
2,000 |
25 % |
25 % |
Vermo Tiefkühl Pool AG |
Lucerne |
Trade |
CHF |
2,500 |
35 % |
35 % |
Italy |
|
|
|
|
|
|
Ambrosi S.p.A. |
Brescia |
Prod. and trade |
EUR |
10,000 |
25 % |
25 % |
Sepa S.r.l. |
Pieve Porto Morone |
Prod. and trade |
EUR |
100 |
40 % |
40 % |
Venchiaredo S.p.A. 2) |
Ramuscello |
Prod. and trade |
EUR |
– |
– |
24 % |
Germany |
|
|
|
|
|
|
Carl Fr. Scheer GmbH + Co. KG |
Willstätt |
Trade |
EUR |
500 |
25 % |
25 % |
Scheer Verwaltungs u. Beteiligungs GmbH |
Willstätt |
Service |
EUR |
26 |
25 % |
25 % |
Spain |
|
|
|
|
|
|
Batiovo I.A.E. |
Madrid |
Trade |
EUR |
12 |
37 % |
37 % |
Serkolat Bide, S.L. |
San Sebastian |
Service |
EUR |
8 |
37 % |
37 % |
United States |
|
|
|
|
|
|
Big Red Cheese Company LLC |
Monroe |
Trade |
USD |
p.m. |
50 % |
50 % |
EB Snacks LLC 3) |
Delaware |
Production |
USD |
2 |
50 % |
– |
Emmi Meister LLC |
Fitchburg |
Production |
USD |
2 |
50 % |
50 % |
Kindred Creamery LLC |
Fitchburg |
Trade |
USD |
1 |
30 % |
30 % |
The Icelandic Milk and Skyr Corporation |
New York |
Production |
USD |
p.m. |
22 % |
22 % |
White Hill Cheese Company LLC |
Shullsburg |
Production |
USD |
7,000 |
50 % |
50 % |
Brazil |
|
|
|
|
|
|
Laticínios Porto Alegre Indústria e Comércio S.A. 4) |
Ponte Nova |
Prod. and trade |
BRL |
344,637 |
40 % |
– |
Mexico |
|
|
|
|
|
|
Mexideli 2000 Holding S.A. de C.V. 5) |
Mexico-City |
Trade |
MXN |
101,759 |
51 % |
50 % |
1) The investment of Emmentaler Schaukäserei AG has been below 20 % since September 2017. Therefore it is no longer accounted for using the equity method.
2) The investment of Venchiaredo S.p.A. was sold on 31 July 2017.
3) EB Snacks LLC was founded on 18 July 2017.
4) The shares of Laticínios Porto Alegre Indústria e Comércio S.A. were acquired on 3 July 2017.
5) The investment of Mexideli 2000 Holding S.A. de C.V. was increased from 50 % to 51 % on 8 October 2017. The parent company and its subsidiaries are therefore now fully consolidated and classified as consolidated companies.