Segment reporting1
Net sales by product groups and divisions |
2018 |
Switzerland 2017 |
2018 |
Americas 2017 |
2018 |
Europe 2017 |
2018 |
Global Trade 2017 |
2018 |
Group 2017 |
Milk |
263,103 |
254,830 |
238,622 |
231,128 |
76,732 |
77,440 |
2,768 |
2,881 |
581,225 |
566,279 |
Butter and margarine |
244,882 |
239,560 |
1,471 |
1,160 |
27,987 |
27,001 |
949 |
6,856 |
275,289 |
274,577 |
Cream |
168,382 |
167,564 |
43,068 |
33,771 |
4,215 |
3,689 |
282 |
1,144 |
215,947 |
206,168 |
Dairy products |
676,367 |
661,954 |
283,161 |
266,059 |
108,934 |
108,130 |
3,999 |
10,881 |
1,072,461 |
1,047,024 |
As % of net sales |
39.5 |
38.2 |
27.1 |
28.0 |
18.4 |
19.2 |
3.7 |
9.1 |
31.0 |
31.1 |
|
|
|
|
|
|
|
|
|
|
|
Fresh products |
341,736 |
343,883 |
206,126 |
196,776 |
264,509 |
227,513 |
39,169 |
42,768 |
851,540 |
810,940 |
As % of net sales |
19.9 |
19.9 |
19.7 |
20.7 |
44.6 |
40.3 |
36.7 |
35.7 |
24.6 |
24.1 |
|
|
|
|
|
|
|
|
|
|
|
Natural cheese |
397,531 |
421,954 |
424,986 |
384,896 |
109,971 |
107,524 |
43,901 |
41,761 |
976,389 |
956,135 |
Processed cheese |
52,915 |
53,676 |
19,947 |
19,094 |
17,799 |
17,492 |
6,632 |
7,250 |
97,293 |
97,512 |
Cheese |
450,446 |
475,630 |
444,933 |
403,990 |
127,770 |
125,016 |
50,533 |
49,011 |
1,073,682 |
1,053,647 |
As % of net sales |
26.3 |
27.5 |
42.6 |
42.5 |
21.5 |
22.1 |
47.4 |
40.9 |
31.1 |
31.3 |
|
|
|
|
|
|
|
|
|
|
|
Fresh cheese |
107,867 |
107,767 |
12,330 |
2,636 |
50,989 |
69,826 |
375 |
436 |
171,561 |
180,665 |
As % of net sales |
6.3 |
6.2 |
1.2 |
0.3 |
8.6 |
12.4 |
0.4 |
0.4 |
5.0 |
5.4 |
|
|
|
|
|
|
|
|
|
|
|
Powder/concentrates |
61,337 |
67,532 |
4,819 |
5,330 |
32,220 |
26,459 |
10,825 |
14,910 |
109,201 |
114,231 |
As % of net sales |
3.6 |
3.9 |
0.5 |
0.6 |
5.4 |
4.7 |
10.2 |
12.5 |
3.1 |
3.4 |
|
|
|
|
|
|
|
|
|
|
|
Other products |
56,008 |
53,575 |
89,053 |
71,695 |
7,907 |
5,516 |
1,326 |
1,268 |
154,294 |
132,054 |
Sales of services |
19,450 |
20,378 |
3,913 |
3,269 |
925 |
1,651 |
385 |
405 |
24,673 |
25,703 |
Other products and services |
75,458 |
73,953 |
92,966 |
74,964 |
8,832 |
7,167 |
1,711 |
1,673 |
178,967 |
157,757 |
As % of net sales |
4.4 |
4.3 |
8.9 |
7.9 |
1.5 |
1.3 |
1.6 |
1.4 |
5.2 |
4.7 |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
1,713,211 |
1,730,719 |
1,044,335 |
949,755 |
593,254 |
564,111 |
106,612 |
119,679 |
3,457,412 |
3,364,264 |
As % of Group |
49.6 |
51.4 |
30.2 |
28.2 |
17.1 |
16.8 |
3.1 |
3.6 |
100.0 |
100.0 |
Net sales by country group |
2018 |
in % |
2017 |
in % |
|
|
|
|
|
|
Switzerland |
1,713,211 |
49.6 |
1,730,719 |
51.4 |
|
|
|
|
|
|
Europe excl. Switzerland |
897,904 |
26.0 |
887,049 |
26.4 |
|
|
|
|
|
|
North and South America |
650,678 |
18.8 |
559,862 |
16.6 |
|
|
|
|
|
|
Africa |
146,617 |
4.2 |
140,338 |
4.2 |
|
|
|
|
|
|
Asia/Pacific |
49,002 |
1.4 |
46,296 |
1.4 |
|
|
|
|
|
|
Total |
3,457,412 |
100.0 |
3,364,264 |
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
|
2018 |
2017 |
Gain on disposal of fixed assets |
1,446 |
1,097 |
Miscellaneous operating income |
3,892 |
4,595 |
Total |
5,338 |
5,692 |
Other operating expenses3
|
2018 |
2017 |
Marketing and sales related expenses |
127,874 |
126,005 |
Occupancy expense, maintenance and repair, leasing |
69,525 |
65,413 |
Insurance, fees and HGV road tax |
17,256 |
16,715 |
Energy, operating material and supplies |
66,168 |
65,117 |
Administrative expenses |
37,357 |
39,210 |
Logistic expenses |
108,001 |
96,045 |
Other operating expenses |
20,708 |
14,126 |
Total |
446,889 |
422,631 |
Depreciation and amortisation4
|
2018 |
2017 |
Depreciation of property, plant and equipment |
96,025 |
95,196 |
Impairment of property, plant and equipment |
948 |
1,944 |
Amortisation of goodwill |
23,369 |
22,508 |
Impairment of goodwill |
610 |
– |
Amortisation of other intangible assets |
15,477 |
15,519 |
Total |
136,429 |
135,167 |
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.
Income from associates and joint ventures5
Income from associates and joint ventures totalling CHF 78.3 million mainly includes the (pre-tax) gain made on the sale of the minority stake in “siggi’s” of CHF 79.4 million. Adjusted for this effect, income from associates and joint ventures amounted to CHF -1.1 million (previous year: CHF 3.6 million). A major reason for this development is the loss of the profit share in “siggi’s” due to the sale of our minority stake. Please refer to note 7 for the tax effect of the “siggi’s” transaction.
Financial result6
|
2018 |
2017 |
Interest income |
2,899 |
1,740 |
Other financial income |
786 |
262 |
Total financial income |
3,685 |
2,002 |
Interest expense |
-7,723 |
-9,802 |
Bank charges and fees |
-791 |
-831 |
Total financial expenses |
-8,514 |
-10,633 |
Total excl. currency result |
-4,829 |
-8,631 |
Currency result |
-1,668 |
-1,756 |
Financial result |
-6,497 |
-10,387 |
Income taxes7
|
2018 |
2017 |
Current income taxes |
46,456 |
39,681 |
Deferred income taxes |
3,765 |
-9,376 |
Total |
50,221 |
30,305 |
Average tax rate |
17.4 % |
15.2 % |
The average tax rate adjusted for the tax effect on the sale of the minority stake in “siggi’s” amounted to 13.7% in the reporting year.
Net accruals for current income taxes decreased from CHF 23.7 million in 2017 to CHF 22.6 million in 2018. Deferred income taxes are calculated for every company using the effective applicable tax rate. As at 31 December 2018, the resulting weighted average tax rate was 19.9 %. Adjusted for the above-mentioned non-recurring effect, the weighted average tax rate was 18.0 % (previous year: 18.1 %). Deferred income taxes include recognised tax claims from tax loss carryforwards amounting to CHF 8.5 million (previous year: CHF 13.0 million).
Details on change of tax claims from tax loss carryforwards |
2018 |
2017 |
Recognised tax claims from tax loss carryforwards |
8,518 |
12,969 |
Unrecognised tax claims from tax loss carryforwards |
9,178 |
11,573 |
Total tax claims from tax loss carryforwards |
17,696 |
24,542 |
|
|
|
Recognised tax claims from tax loss carryforwards at 1.1. |
12,969 |
6,010 |
Additions |
331 |
442 |
Utilisation |
-7,375 |
-1,001 |
Reassessment |
2,868 |
6,893 |
Other adjustments |
-275 |
625 |
Recognised tax claims from tax loss carryforwards at 31.12. |
8,518 |
12,969 |
The net change of recognised tax claims from tax loss carryforwards increased the income taxes of the current period by CHF 4.5 million.
Earnings per share8
|
2018 |
2017 |
Number of shares at 1.1. |
5,349,810 |
5,349,810 |
Number of shares at 31.12. |
5,349,810 |
5,349,810 |
Average number of shares |
5,349,810 |
5,349,810 |
Net profit in CHF 000s |
233,276 |
161,574 |
Earnings per share (in CHF) |
43.60 |
30.20 |
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.
Earnings per share of CHF 43.60 include the gain on the sale of the minority stake in Icelandic Milk and Skyr Corporation (“siggi’s”). By excluding this non-recurring effect, earnings per share amount to CHF 32.80.
Trade receivables9
|
2018 |
2017 |
Third parties |
421,790 |
426,424 |
Associates |
7,461 |
10,569 |
Shareholders |
384 |
344 |
Allowance for doubtful accounts |
-5,523 |
-4,608 |
Total |
424,112 |
432,729 |
Other receivables10
|
2018 |
2017 |
Third parties |
31,187 |
27,838 |
Associates |
6,488 |
3,228 |
Total |
37,675 |
31,066 |
Inventories11
|
2018 |
2017 |
Finished products |
99,245 |
89,695 |
Merchandise |
30,777 |
30,518 |
Raw materials, semi-finished products and packaging material |
245,946 |
250,406 |
Other inventories |
2,093 |
2,013 |
Allowances for inventories |
-21,055 |
-10,523 |
Total |
357,006 |
362,109 |
Prepayments and accrued income12
|
2018 |
2017 |
Income taxes |
2,604 |
4,421 |
Other – third parties |
29,497 |
30,952 |
Other – associates |
168 |
156 |
Other – shareholders |
18 |
21 |
Other – related parties |
– |
234 |
Total |
32,287 |
35,784 |
Thereof current prepayments and accrued income |
26,062 |
29,915 |
Thereof non-current prepayments and accrued income |
6,225 |
5,869 |
Other prepayments and accrued income consist mainly of various refunds, accrued promotion costs and prepayments for milk and insurance premiums.
Loans and other receivables13
|
2018 |
2017 |
Third parties |
43,240 |
45,121 |
Associates |
9,126 |
13,897 |
Total |
52,366 |
59,018 |
The carrying amount of loans and other receivables from third parties includes impaired loans in the amount of CHF 1.7 million (previous year: CHF 3.6 million). Due to payments received for loans which were already impaired and reclassifications to currents assets, the total impairment on loans has been reduced by CHF 1.9 million in comparision with the previous year’s reduction of CHF 0.6 million.
Property, plant and equipment14
2018 |
Undeveloped land |
Properties/ buildings |
Machinery/ equipment |
Tangible fixed assets under construction |
Other tangible assets |
Total |
Purchase value at 1.1.2018 |
5,018 |
704,798 |
1,510,985 |
49,099 |
67,406 |
2,337,306 |
Additions |
4,094 |
8,847 |
12,976 |
55,078 |
2,595 |
83,590 |
Disposals |
– |
-1,423 |
-53,386 |
– |
-2,802 |
-57,611 |
Reclassification |
1,921 |
5,883 |
52,249 |
-63,535 |
4,652 |
1,170 |
Currency translation differences |
-123 |
-6,044 |
-17,812 |
-912 |
-1,591 |
-26,482 |
As at 31 December 2018 |
10,910 |
712,061 |
1,505,012 |
39,730 |
70,260 |
2,337,973 |
|
|
|
|
|
|
|
Accumulated depreciation at 1.1.2018 |
1,062 |
323,275 |
1,039,951 |
– |
42,579 |
1,406,867 |
Depreciation |
|
16,129 |
73,450 |
– |
6,446 |
96,025 |
Impairment charges |
|
389 |
544 |
– |
15 |
948 |
Disposals |
|
-1,051 |
-48,825 |
– |
-2,570 |
-52,446 |
Reclassification |
|
-238 |
1,190 |
– |
218 |
1,170 |
Currency translation differences |
-2 |
-2,287 |
-10,763 |
– |
-1,023 |
-14,075 |
As at 31 December 2018 |
1,060 |
336,217 |
1,055,547 |
– |
45,665 |
1,438,489 |
Net book value at 31 December 2018 |
9,850 |
375,844 |
449,465 |
39,730 |
24,595 |
899,484 |
Thereof finance leases |
– |
– |
604 |
– |
1,800 |
2,404 |
2017 |
Undeveloped land |
Properties/ buildings |
Machinery/ 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 leases |
– |
– |
2,772 |
– |
– |
2,772 |
Intangible assets15
2018 |
Trademarks |
Software |
Goodwill fully consolidated |
Goodwill equity consolidated |
Total goodwill |
Other intangible assets |
Total |
Purchase value at 1.1.2018 |
83,145 |
72,365 |
507,194 |
111,002 |
618,196 |
17,035 |
790,741 |
Change in scope of consolidation |
– |
– |
6,233 |
-3,753 |
2,480 |
– |
2,480 |
Additions |
– |
4,380 |
– |
– |
– |
28 |
4,408 |
Disposals |
– |
-1,654 |
– |
– |
– |
-6,290 |
-7,944 |
Reclassification |
-65 |
-404 |
– |
– |
– |
-68 |
-537 |
Currency translation differences |
-5,055 |
-661 |
-11,229 |
-12,395 |
-23,624 |
-396 |
-29,736 |
As at 31 December 2018 |
78,025 |
74,026 |
502,198 |
94,854 |
597,052 |
10,309 |
759,412 |
|
|
|
|
|
|
|
|
Accumulated amortisation at 1.1.2018 |
25,519 |
47,032 |
142,737 |
16,320 |
159,057 |
14,202 |
245,810 |
Change in scope of consolidation |
– |
– |
– |
-918 |
-918 |
– |
-918 |
Amortisation |
4,242 |
10,756 |
23,369 |
4,692 |
28,061 |
479 |
43,538 |
Impairment charges |
– |
– |
610 |
– |
610 |
– |
610 |
Disposals |
– |
-1,654 |
– |
– |
– |
-6,290 |
-7,944 |
Reclassification |
-65 |
-404 |
– |
– |
– |
-68 |
-537 |
Currency translation differences |
-1,705 |
-416 |
-2,926 |
-826 |
-3,752 |
-191 |
-6,064 |
As at 31 December 2018 |
27,991 |
55,314 |
163,790 |
19,268 |
183,058 |
8,132 |
274,495 |
Net book value at 31 December 2018 |
50,034 |
18,712 |
338,408 |
75,586 |
413,994 |
2,177 |
484,917 |
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.
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 at 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 |
Trade payables16
|
2018 |
2017 |
Third parties |
271,703 |
267,309 |
Associates |
5,265 |
4,012 |
Shareholders |
17,077 |
17,170 |
Other related parties |
– |
168 |
Total |
294,045 |
288,659 |
Other payables17
|
2018 |
2017 |
Third parties |
20,278 |
20,391 |
Associates |
– |
36 |
Other related parties |
3,098 |
2,874 |
Total |
23,376 |
23,301 |
Accrued liabilities and deferred income18
|
2018 |
2017 |
Interest |
2,726 |
2,931 |
Income taxes |
25,163 |
28,083 |
Liabilities to employees and social security accruals |
33,855 |
32,627 |
Contractual discounts |
48,724 |
55,434 |
Other – third parties |
38,930 |
48,333 |
Other – associates |
1,224 |
1,113 |
Total |
150,622 |
168,521 |
Thereof current accrued liabilities and deferred income |
149,293 |
165,423 |
Thereof non-current accrued liabilities and deferred income |
1,329 |
3,098 |
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 liabilities19
19.1 Bonds
|
|
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 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 |
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.
19.2 Maturing structure of financial liabilities
2018 |
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 |
21,526 |
93,453 |
36,495 |
151,474 |
7,339 |
0.5 – 9.4 |
Finance lease liabilities |
966 |
1,092 |
– |
2,058 |
– |
2.5 – 8.7 |
Loans from third parties |
1,909 |
15,978 |
35,751 |
53,638 |
47,312 |
0.0 – 2.0 |
Loans from associates |
881 |
– |
– |
881 |
– |
2.0 |
Bonds |
100,000 |
200,000 |
100,000 |
400,000 |
– |
0.0 – 1.6 |
Total |
125,282 |
310,523 |
172,246 |
608,051 |
54,651 |
– |
Bank loans with residual terms of 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. The bank loans linked to financial covenants such as net equity ratio and net-debt-to-EBITDA ratio were repayed in the year under review.
In the year under review, financial liabilities decreased by CHF 3.7 million. Additional financing was raised in Mexico, Spain and Tunisia. Emmi AG could repay the last Schuldscheine (promissory notes) of the 2011 issue in the amount of EUR 10 million. 67.0 % (previous year: 65.7 %) of the financing is denominated in Swiss francs, mainly through the three bonds in the amount of CHF 400.0 million. 20.1 % (previous year: 22.8 %) of the financial liabilities is denominated in Euro, 7.8 % (previous year: 7.8 %) in US dollars and 5.1 % (previous year: 3.7 %) in other currencies such as Chilean and Mexican peso or Tunisian dinar.
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 |
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 |
Bonds |
– |
100,000 |
300,000 |
400,000 |
– |
0.0 – 1.6 |
Total |
40,343 |
196,262 |
375,098 |
611,703 |
53,716 |
– |
Provisions20
|
Ongoing restructuring |
Negative goodwill |
Other provisions |
Deferred income taxes |
Total provisions |
As at 1 January 2018 |
3,940 |
621 |
18,285 |
60,792 |
83,638 |
Additions |
– |
– |
12,122 |
9,996 |
22,118 |
Utilisation |
-1,403 |
– |
-4,856 |
– |
-6,259 |
Release |
– |
-311 |
-3,365 |
-7,042 |
-10,718 |
Currency translation differences |
– |
– |
-661 |
-303 |
-964 |
As at 31 December 2018 |
2,537 |
310 |
21,525 |
63,443 |
87,815 |
Thereof current provisions |
1,523 |
310 |
8,412 |
– |
10,245 |
Thereof non-current provisions |
1,014 |
– |
13,113 |
63,443 |
77,570 |
The restructuring provisions relate in particular to anticipated costs in connection with the decision to reorganise business activities.
Other provisions include amongst other things liabilities for staff expenses in foreign countries as required by law (2018: CHF 6.8 million, 2017: CHF 5.1 million) and provisions for pending legal matters and business disputes (2018: CHF 2.9 million, 2017: CHF 4.4 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 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 |
Employee benefit schemes21
|
Nominal value ECR |
Waiver of usage |
Other value adjustments |
Balance sheet |
Balance sheet |
Result from ECR in personnel expenses |
|
Employer contribution reserve (ECR) |
31.12.2018 |
31.12.2018 |
31.12.2018 |
31.12.2018 |
31.12.2017 |
2018 |
2017 |
Pension schemes without excess/ insufficient cover (domestic) |
1,489 |
– |
– |
1,489 |
2,048 |
– |
– |
Pension schemes with excess cover (domestic) |
559 |
– |
– |
559 |
– |
– |
– |
Total |
2,048 |
– |
– |
2,048 |
2,048 |
– |
– |
|
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 |
31.12.2018 |
31.12.2018 |
31.12.2017 |
|
|
2018 |
2017 |
Welfare funds |
32,500 |
– |
– |
– |
– |
– |
– |
Pension schemes without excess/insufficient cover (domestic) |
– |
– |
– |
– |
19,784 |
19,784 |
19,370 |
Pension schemes without excess/insufficient cover (abroad) |
– |
– |
– |
– |
2,586 |
2,586 |
1,788 |
Pension schemes with excess cover (domestic) |
90 |
– |
– |
– |
94 |
94 |
– |
Total |
32,590 |
– |
– |
– |
22,464 |
22,464 |
21,158 |
1) Including result from employer contribution reserves or comparable items in connection with pension schemes abroad.
Breakdown of pension expenses 2018 |
Domestic |
Abroad |
Total |
Contributions to pension plans at cost to the companies |
19,878 |
2,586 |
22,464 |
Contributions to pension plans from employer contribution reserves |
– |
– |
– |
Total contributions |
19,878 |
2,586 |
22,464 |
Change in ECR due to asset performance, value adjustments, etc. |
– |
– |
– |
Contributions and change to employer contribution reserves |
19,878 |
2,586 |
22,464 |
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 |
19,878 |
2,586 |
22,464 |
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 |
Acquisitions22
In the year under review, Emmi did not aquire new companies. In 2017, the acquired companies reported the following main balance sheet items at the date of acquisition:
|
2017 |
|||
|
Jackson-Mitchell, Inc. |
Lácteos Caprinos S.A. |
Italian Fresh Foods S.p.A. |
Mexideli |
Cash and securities |
3,912 |
2,265 |
1,202 |
4,197 |
Trade receivables |
2,713 |
452 |
3,729 |
6,108 |
Inventories |
2,590 |
837 |
1,898 |
8,103 |
Other current assets |
62 |
267 |
717 |
694 |
Non-current assets |
2,594 |
2,598 |
5,077 |
1,025 |
Trade payables |
566 |
579 |
1,975 |
5,948 |
Other current liabilities |
1,182 |
607 |
1,688 |
980 |
Non-current liabilities |
807 |
648 |
2,290 |
– |
Shareholders’ equity |
9,316 |
4,585 |
6,670 |
13,199 |
Balance sheet total |
11,871 |
6,419 |
12,623 |
20,127 |
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 consequently obtained control over it. Mexideli is Mexico’s leading importer of premium food products – e.g. speciality cheese.
Unsettled derivative financial instruments23
|
|
31.12.2018 |
|
|
31.12.2017 |
|
|
Positive value |
Negative value |
Purpose |
Positive value |
Negative value |
Purpose |
Forward currency transactions |
1,878 |
31 |
Hedging |
757 |
2,016 |
Hedging |
Other forward transactions |
– |
36 |
Hedging |
– |
189 |
Hedging |
Total forward transactions |
1,878 |
67 |
– |
757 |
2,205 |
– |
Thereof to hedge future cash flows |
758 |
67 |
– |
130 |
992 |
– |
Total recognised in the balance sheet |
1,120 |
– |
– |
627 |
1,213 |
– |
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 or other payables in the current liabilities respectively. 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 liabilities24
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 a maximum of CHF 18.4 million (previous year: CHF 18.3 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 obligations25
Pledged assets |
31.12.2018 |
31.12.2017 |
Pledges on property, nominal values |
286,426 |
281,287 |
Thereof used as security for own liabilities |
54,651 |
53,634 |
|
|
|
Off-balance sheet leasing/rental obligations |
|
|
1 to 2 years |
18,657 |
19,830 |
3 to 5 years |
19,195 |
19,028 |
over 5 years |
24,407 |
28,191 |
Total |
62,259 |
67,049 |
Investment obligations and other off-balance sheet liabilities26
|
31.12.2018 |
31.12.2017 |
Investment obligations in connection with previously concluded agreements |
18,523 |
5,916 |
Long-term commodity contracts |
1,117 |
515 |
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.
Shareholders28
Nominal capital |
31.12.2018 |
% |
31.12.2017 |
% |
ZMP Invest AG , Lucerne 1) |
28,488 |
53.2 |
28,476 |
53.2 |
Zentralschweizer Milchkäuferverband, Willisau 1) |
2,250 |
4.2 |
2,250 |
4.2 |
MIBA Milchverband der Nordwestschweiz, Aesch (BL) 1) |
1,810 |
3.4 |
1,811 |
3.4 |
Other |
20,950 |
39.2 |
20,961 |
39.2 |
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: 60.8 %) 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 2018, Emmi Wohlfahrtsfonds (welfare fund) owned a total of 6,000 shares of Emmi AG (unchanged to previous year).
Transactions with related parties27
Business transactions with related parties are based on arm’s length conditions. All transactions are reported in the consolidated financial statements for 2018 and 2017, 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 these financial statements (see notes 9, 10, 12, 13, 16, 17, 18 and 19).
Transactions with associates |
2018 |
2017 |
Net sales |
23,051 |
25,321 |
Cost of materials and services |
35,111 |
61,703 |
Other expenses |
2,483 |
2,655 |
Financial income |
259 |
474 |
Financial expense |
– |
86 |
Transactions with shareholders |
2018 |
2017 |
Net sales |
4,613 |
4,187 |
Cost of materials and services |
190,583 |
187,397 |
Other expenses |
30 |
17 |
Transactions with other related parties |
2018 |
2017 |
Net sales |
1,048 |
3,850 |
Cost of materials and services |
1,288 |
3,035 |
Other expenses |
293 |
162 |
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 acquired in the previous year 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.
Risk management and internal controls29
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 market launch of milk alternatives, threaten 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.
- Trade agreements: The drafting of trade agreements in countries in which Emmi operates presents both opportunities and risks for the company. Switzerland is currently engaged in various talks aimed at negotiating new trade agreements or renegotiating existing ones, but progress is slow. As a result, the Swiss dairy industry is increasingly lagging behind its competitors – especially those from the European Union – on the international market in terms of market access conditions. Negotiations that are unfavourable for Emmi could potentially also lead to heavy import pressure in Switzerland. A suspension of the bilateral agreements with the European Union would make it harder for Swiss export products to gain access to the market (e.g. due to the reintroduction of customs duties on cheese), posing a considerable risk. Meanwhile, the future structure of trade agreements between the European Union and the UK could also have significant ramifications for Emmi.
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 the Euro, the US dollar and the British pound.
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 events30
Acquisition of a blue cheese production site in the US
On 4 January 2019, Emmi announced the purchase of a blue cheese production site from the Great Lakes Cheese Company in the US. Emmi is thus gaining capacity and know-how for the production of blue cheese in the US and at the same time extending its value chain. The transaction includes the factory, the related land and the production facilities in Seymour, Wisconsin. The 50 employees at the production site currently produce almost 3.5 million kilograms of cheese. The transaction is expected to be completed in the first quarter of 2019.
Sale of Emmi Frisch-Service AG
On 31 January 2019, Emmi announced that it will sell its Swiss trading and supply company Emmi Frisch-Service AG to the Transgourmet Group. The sales of this company amount to approximately CHF 110 million on a full-year basis. In addition, around 160 employees will join the Transgourmet Group. Emmi does not expect this transaction to have a significant impact on the Group’s results in the following year. The completion of the transaction is subject to the approval of the Swiss Competition Commission.
From the balance sheet date until the consolidated financial statements were approved by the Board of Directors on 27 February 2019, no other major events occurred which could have adversely affected the validity of the financial statements for 2018 or which would have to be disclosed.
Summary of consolidated companies, associates and joint ventures31
Consolidated companies |
Head office |
Function |
Currency |
Capital in 000s 31.12.2018 |
Capital share 31.12.2018 |
Capital share 31.12.2017 |
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 1) |
Hefenhofen |
Prod. and trade |
CHF |
720 |
100 % |
100 % |
Lesa Lataria Engiadinaisa SA |
Bever |
Prod. and trade |
CHF |
1,500 |
80 % |
80 % |
Mittelland Molkerei AG |
Suhr |
Production |
CHF |
20,000 |
100 % |
100 % |
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 1) |
Hefenhofen |
Service |
CHF |
– |
– |
100 % |
Studer Käsemarketing AG 1) |
Hefenhofen |
Service |
CHF |
– |
– |
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. |
Campillo de Arenas |
Prod. and trade |
EUR |
600 |
80 % |
80 % |
Lácteos de Navarra, S.L. |
Pamplona |
Production |
EUR |
9,647 |
73 % |
73 % |
Llet Nostra Alimentaria, S.L. |
Barcelona |
Trade |
EUR |
2,764 |
33 % |
36 % |
SDA Bilbao, S.L. |
Bilbao |
Service |
EUR |
3 |
73 % |
73 % |
SDA Catalunya |
Barcelona |
Trade |
EUR |
3 |
53 % |
55 % |
SDA Guipuzcoa, S.L. |
Bilbao |
Service |
EUR |
3 |
73 % |
73 % |
Servicios Logisticos Jundiz, S.L. 2) |
Vitoria |
Service |
EUR |
102 |
73 % |
– |
Kaiku Km0, S.L. |
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) Käserei Studer AG and Studer Käsemarketing AG were merged into Studer Holding AG on 20 June 2018, retroactive to 1 January 2018. Afterwards, Studer Holding AG was renamed to Käserei Studer AG.
2) Servicios Logisticos Jundiz, S.L. was founded on 24 January 2018.
Consolidated companies |
Head office |
Function |
Currency |
Capital in 000s 31.12.2018 |
Capital share 31.12.2018 |
Capital share 31.12.2017 |
Netherlands |
|
|
|
|
|
|
AVH dairy trade B.V. |
Bergen |
Prod. and trade |
EUR |
18 |
90 % |
75 % |
Bettinehoeve B.V. |
Etten-Leur |
Prod. and trade |
EUR |
18 |
60 % |
60 % |
Emmi Benelux B.V. |
Tiel |
Trade |
EUR |
523 |
100 % |
100 % |
Emmi Finance Netherlands B.V. |
Tiel |
Service |
EUR |
p.m. |
100 % |
100 % |
Goat Milk Powder B.V. |
Etten-Leur |
Production |
EUR |
1 |
54 % |
45 % |
Rachelli International B.V. |
Amsterdam |
Trade |
EUR |
18 |
100 % |
100 % |
Germany |
|
|
|
|
|
|
Emmi Deutschland GmbH |
Essen |
Trade |
EUR |
75 |
100 % |
100 % |
Gläserne Molkerei GmbH 3) |
Dechow |
Prod. and trade |
EUR |
375 |
100 % |
100 % |
Gläserne Molkerei Münchehofe GmbH 3) |
Münchehofe |
Prod. and trade |
EUR |
100 |
100 % |
100 % |
Hofmolkerei Münchehofe GmbH |
Münchehofe |
Trade |
EUR |
25 |
100 % |
100 % |
Meierei Mecklenburg GmbH 3) |
Dechow |
Trade |
EUR |
– |
– |
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 Dessert Italia S.p.A. 4) |
Milan |
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 % |
Italian Fresh Foods S.p.A. |
Lasnigo |
Prod. and trade |
EUR |
202 |
100 % |
100 % |
Rachelli Italia S.r.l. |
Pero |
Production |
EUR |
52 |
100 % |
100 % |
France |
|
|
|
|
|
|
Distribution Frais Disfrais SAS 5) |
Avignon |
Trade |
EUR |
192 |
85 % |
51 % |
EAF Immo 84 SCI 5) |
Nice |
Service |
EUR |
270 |
85 % |
51 % |
Emmi France SAS |
Rungis |
Trade |
EUR |
40 |
100 % |
100 % |
Ets Schoepfer SAS 5) |
Avignon |
Trade |
EUR |
1,252 |
85 % |
51 % |
SAS Emmi Ambrosi France E.A.F. 5) |
Nice |
Service |
EUR |
3,927 |
85 % |
51 % |
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 |
40 % |
33 % |
Société tunisienne d'engraissement des veaux S.A.R.L. |
Mahdia |
Production |
TND |
140 |
36 % |
30 % |
3) Meierei Mecklenburg GmbH was merged into Gläserne Molkerei GmbH on 7 August 2018, retroactive to 1 January 2018. Afterwards, Gläserne Meierei GmbH and Gläserne Molkerei GmbH were renamed to Gläserne Molkerei Gmbh, respectively Gläserne Molkerei Münchehofe GmbH.
4) Eurogel S.r.l. was renamed to Emmi Dessert Italia S.p.A. on 1 November 2018.
5) On 31 July 2018, Emmi increased its stake in SAS Emmi Ambrosi France E.A.F. and EAF Immo 84 SCI from 51 % to 85 % in each case. As a consequence, Emmi’s share in Ets Schoepfer SAS and Distribution Disfrais SAS, which are directly held by SAS Emmi Ambrosi France E.A.F., increased from 51 % to 85 % in each case. As the share that is held indirectly by associates is no longer considered, the total share in the prior year has been adjusted.
Consolidated companies |
Head office |
Function |
Currency |
Capital in 000s 31.12.2018 |
Capital share 31.12.2018 |
Capital share 31.12.2017 |
United States |
|
|
|
|
|
|
Cowgirl Creamery Corporation 6) |
Petaluma |
Prod. and trade |
USD |
– |
– |
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 Resume LLC 7) |
Delaware |
Service |
USD |
p.m. |
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. |
Turlock |
Prod. and trade |
USD |
50 |
100 % |
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 % |
51 % |
Mexideli 2000 Holding S.A. de C.V. |
Mexico City |
Trade |
MXN |
101,759 |
51 % |
51 % |
Mexideli, S.A. de C.V. |
Mexico City |
Trade |
MXN |
68,350 |
51 % |
51 % |
Tecnologias Narcisco, S.A. de C.V. |
Mexico City |
Trade |
MXN |
60 |
51 % |
51 % |
Chile |
|
|
|
|
|
|
Eurolac Chile, S.A. |
Santiago |
Service |
CLP |
29,020,654 |
73 % |
73 % |
Kaiku Internacional, S.L. Agencia en Chile 8) |
Santiago |
Service |
CLP |
– |
– |
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 |
27,152 |
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. |
Sao Paulo |
Service |
BRL |
481,000 |
100 % |
100 % |
6) Cowgirl Creamery Corporation was merged into Tomales Bay Foods, Inc. on 1 January 2018.
7) Emmi Resume LLC was founded on 21 December 2018.
8) Kaiku Internacional, S.L. Agencia en Chile was liquidated on 28 June 2018.
The percentage of voting rights controlled by the Emmi Group in the subsidiaries of Kaiku Corporación Alimentaria, S.L. and the 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 31.12.2018 |
Capital share 31.12.2018 |
Capital share 31.12.2017 |
Switzerland |
|
|
|
|
|
|
BO Butter GmbH |
Berne |
Service |
CHF |
500 |
33 % |
33 % |
Cetra Holding SA |
Lugano |
Trade |
CHF |
250 |
34 % |
34 % |
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 % |
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 |
Delaware |
Production |
USD |
2 |
50 % |
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 1) |
New York |
Production |
USD |
– |
– |
22 % |
White Hill Cheese Company LLC |
Shullsburg |
Production |
USD |
7,000 |
50 % |
50 % |
Brazil |
|
|
|
|
|
|
Laticínios Porto Alegre Indústria e Comércio S.A. |
Ponte Nova |
Prod. and trade |
BRL |
344,637 |
40 % |
40 % |
1) The minority stake in The Icelandic Milk and Skyr Corporation was sold on 1 February 2018.