Segment reporting 1
Net sales by product groups and divisions |
2019 |
Switzerland 2018 |
2019 |
Americas 2018 |
2019 |
Europe 2018 |
2019 |
Global Trade 2018 |
2019 |
Group 2018 |
Milk |
272,902 |
263,103 |
240,517 |
238,622 |
60,575 |
76,732 |
2,864 |
2,768 |
576,858 |
581,225 |
Butter and margarine |
243,205 |
244,882 |
12,251 |
1,471 |
28,782 |
27,987 |
303 |
949 |
284,541 |
275,289 |
Cream |
170,523 |
168,382 |
30,522 |
43,068 |
3,497 |
4,215 |
211 |
282 |
204,753 |
215,947 |
Dairy products |
686,630 |
676,367 |
283,290 |
283,161 |
92,854 |
108,934 |
3,378 |
3,999 |
1,066,152 |
1,072,461 |
As % of net sales |
41.0 |
39.5 |
25.4 |
27.1 |
15.7 |
18.4 |
2.9 |
3.7 |
30.5 |
31.0 |
|
|
|
|
|
|
|
|
|
|
|
Fresh products |
335,931 |
341,736 |
202,862 |
206,126 |
271,473 |
264,509 |
38,424 |
39,169 |
848,690 |
851,540 |
As % of net sales |
20.1 |
19.9 |
18.2 |
19.7 |
45.8 |
44.6 |
34.5 |
36.7 |
24.3 |
24.6 |
|
|
|
|
|
|
|
|
|
|
|
Natural cheese |
377,281 |
397,531 |
470,143 |
424,986 |
105,007 |
109,971 |
44,688 |
43,901 |
997,119 |
976,389 |
Processed cheese |
49,862 |
52,915 |
23,588 |
19,947 |
16,034 |
17,799 |
6,277 |
6,632 |
95,761 |
97,293 |
Cheese |
427,143 |
450,446 |
493,731 |
444,933 |
121,041 |
127,770 |
50,965 |
50,533 |
1,092,880 |
1,073,682 |
As % of net sales |
25.5 |
26.3 |
44.3 |
42.6 |
20.4 |
21.5 |
45.7 |
47.4 |
31.3 |
31.1 |
|
|
|
|
|
|
|
|
|
|
|
Fresh cheese |
102,504 |
107,867 |
25,941 |
12,330 |
53,426 |
50,989 |
64 |
375 |
181,935 |
171,561 |
As % of net sales |
6.1 |
6.3 |
2.3 |
1.2 |
9.0 |
8.6 |
0.1 |
0.4 |
5.2 |
5.0 |
|
|
|
|
|
|
|
|
|
|
|
Powder/concentrates |
60,030 |
61,337 |
7,747 |
4,819 |
42,880 |
32,220 |
16,622 |
10,825 |
127,279 |
109,201 |
As % of net sales |
3.6 |
3.6 |
0.7 |
0.5 |
7.2 |
5.4 |
14.9 |
10.2 |
3.6 |
3.1 |
|
|
|
|
|
|
|
|
|
|
|
Other products |
40,562 |
56,008 |
95,437 |
89,053 |
10,352 |
7,907 |
1,596 |
1,326 |
147,947 |
154,294 |
Sales of services |
22,176 |
19,450 |
5,639 |
3,913 |
795 |
925 |
470 |
385 |
29,080 |
24,673 |
Other products and services |
62,738 |
75,458 |
101,076 |
92,966 |
11,147 |
8,832 |
2,066 |
1,711 |
177,027 |
178,967 |
As % of net sales |
3.7 |
4.4 |
9.1 |
8.9 |
1.9 |
1.5 |
1.9 |
1.6 |
5.1 |
5.2 |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
1,674,976 |
1,713,211 |
1,114,647 |
1,044,335 |
592,821 |
593,254 |
111,519 |
106,612 |
3,493,963 |
3,457,412 |
As % of Group |
47.9 |
49.6 |
31.9 |
30.2 |
17.0 |
17.1 |
3.2 |
3.1 |
100.0 |
100.0 |
Net sales by country group |
2019 |
in % |
2018 |
in % |
|
|
|
|
|
|
Switzerland |
1,674,976 |
47.9 |
1,713,211 |
49.6 |
|
|
|
|
|
|
Europe excl. Switzerland |
872,956 |
25.0 |
897,904 |
26.0 |
|
|
|
|
|
|
North and South America |
740,807 |
21.2 |
650,678 |
18.8 |
|
|
|
|
|
|
Africa |
140,783 |
4.0 |
146,617 |
4.2 |
|
|
|
|
|
|
Asia/Pacific |
64,441 |
1.9 |
49,002 |
1.4 |
|
|
|
|
|
|
Total |
3,493,963 |
100.0 |
3,457,412 |
100.0 |
|
|
|
|
|
|
Emmi does not publish segment results since this would cause significant competitive disadvantages towards clients as well as 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, Tunisia and – since 24 October 2019 – Brazil. 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 income 2
|
2019 |
2018 |
Company-produced additions |
605 |
– |
Gain on disposal of fixed assets |
2,479 |
1,446 |
Miscellaneous operating income |
3,850 |
3,892 |
Total |
6,934 |
5,338 |
Other operating expenses 3
|
2019 |
2018 |
Marketing and sales related expenses |
129,855 |
127,874 |
Occupancy expense, maintenance and repair, leasing |
68,234 |
69,525 |
Insurance, fees and HGV road tax |
17,483 |
17,256 |
Energy, operating material and supplies |
71,867 |
66,168 |
Administrative expenses |
39,670 |
37,357 |
Logistic expenses |
112,819 |
108,001 |
Other operating expenses |
18,340 |
20,708 |
Total |
458,268 |
446,889 |
Depreciation and amortisation 4
|
2019 |
2018 |
Depreciation of property, plant and equipment |
95,372 |
96,025 |
Impairment of property, plant and equipment |
1,226 |
948 |
Amortisation of goodwill |
25,378 |
23,369 |
Impairment of goodwill |
– |
610 |
Amortisation of other intangible assets |
13,403 |
15,477 |
Total |
135,379 |
136,429 |
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 ventures 5
In the previous year, income from associates and joint ventures totalling CHF 78.3 million mainly included 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. In the year under review, income from associates and joint ventures also amounted to CHF -1.1 million and is thus practically unchanged to the adjusted previous year. Please refer to note 7 for the tax effect of the “siggi’s” transaction.
Financial result 6
|
2019 |
2018 |
Interest income |
3,904 |
2,899 |
Other financial income |
1,052 |
786 |
Total financial income |
4,956 |
3,685 |
Interest expense |
-8,702 |
-7,723 |
Bank charges and fees |
-791 |
-791 |
Total financial expenses |
-9,493 |
-8,514 |
Total excl. currency result |
-4,537 |
-4,829 |
Currency result |
-2,217 |
-1,668 |
Financial result |
-6,754 |
-6,497 |
Income taxes 7
|
2019 |
2018 |
Current income taxes |
42,348 |
46,456 |
Deferred income taxes |
-7,564 |
3,765 |
Total |
34,784 |
50,221 |
Average tax rate |
16.6 % |
17.4 % |
In the previous year, the average tax rate was 13.7 % following adjustment for the tax effect from the sale of the minority stake in “siggi’s”.
Net accruals for current income taxes increased from CHF 22.6 million in 2018 to CHF 23.4 million in 2019. Deferred income taxes are calculated for every company using the effective applicable tax rate. As at 31 December 2019, the resulting weighted average tax rate was 17.8 % (previous year: 19.9 % or 18.0 % respectively, adjusted for the non-recurring effect on the sale of the minority stake in “siggi’s”). Deferred income taxes include recognised tax claims from tax loss carryforwards amounting to CHF 7.1 million (previous year: CHF 8.5 million).
Details on change of tax claims from tax loss carryforwards |
2019 |
2018 |
Recognised tax claims from tax loss carryforwards |
7,098 |
8,518 |
Unrecognised tax claims from tax loss carryforwards |
8,552 |
9,178 |
Total tax claims from tax loss carryforwards |
15,650 |
17,696 |
|
|
|
Recognised tax claims from tax loss carryforwards at 1.1. |
8,518 |
12,969 |
Change in scope of consolidation |
-584 |
– |
Additions |
271 |
331 |
Utilisation |
-2,141 |
-7,375 |
Reassessment |
1,341 |
2,868 |
Other adjustments |
-307 |
-275 |
Recognised tax claims from tax loss carryforwards at 31.12. |
7,098 |
8,518 |
The net change of recognised tax claims from tax loss carryforwards increased the income tax expenses of the current period by CHF 1.4 million.
Earnings per share 8
|
2019 |
2018 |
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 |
166,242 |
233,276 |
Earnings per share (in CHF) |
31.07 |
43.60 |
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.
In the previous year, earnings per share of CHF 43.60 included the gain on the sale of the minority stake in “siggi’s”. By excluding this non-recurring effect, earnings per share amounted to CHF 32.80.
Trade receivables 9
|
2019 |
2018 |
Third parties |
449,641 |
421,790 |
Associates |
6,185 |
7,461 |
Shareholders |
331 |
384 |
Allowance for doubtful accounts |
-8,218 |
-5,523 |
Total |
447,939 |
424,112 |
Other receivables 10
|
2019 |
2018 |
Third parties |
32,317 |
31,187 |
Associates |
5,117 |
6,488 |
Total |
37,434 |
37,675 |
Inventories 11
|
2019 |
2018 |
Finished products |
108,411 |
99,245 |
Merchandise |
27,980 |
30,777 |
Raw materials, semi-finished products and packaging material |
252,138 |
245,946 |
Other inventories |
3,475 |
2,093 |
Allowances for inventories |
-20,125 |
-21,055 |
Total |
371,879 |
357,006 |
Prepayments and accrued income 12
|
2019 |
2018 |
Income taxes |
9,405 |
2,604 |
Other – third parties |
50,366 |
29,497 |
Other – associates |
64 |
168 |
Other – shareholders |
9 |
18 |
Total |
59,844 |
32,287 |
Thereof current prepayments and accrued income |
53,131 |
26,062 |
Thereof non-current prepayments and accrued income |
6,713 |
6,225 |
Other prepayments and accrued income consist mainly of prepayments for VAT and insurance premiums, various refunds, as well as accrued income for advertising costs and milk.
The significant increase in the positions “Income taxes” and “Other – third parties” is largely due to the acquisition in Brazil.
Loans and other receivables 13
|
2019 |
2018 |
Third parties |
7,703 |
43,240 |
Associates |
3,829 |
9,126 |
Total |
11,532 |
52,366 |
In the US, a financing structure set up in connection with a government grant was reversed in a non-cash transaction. This reduced the amount of loans receivable by CHF 35.1 million. Refer also to the notes 14 and 19.2. The carrying amount of loans and other receivables from third parties includes impaired loans in the amount of CHF 1.6 million (previous year: CHF 1.7 million).
Property, plant and equipment 14
2019 |
Undeveloped land |
Properties/ buildings |
Machinery/ equipment |
Tangible fixed assets under construction |
Other tangible assets |
Total |
Purchase value at 1.1.2019 |
10,910 |
712,061 |
1,505,012 |
39,730 |
70,260 |
2,337,973 |
Change in scope of consolidation |
– |
43,893 |
42,592 |
26,110 |
4,566 |
117,161 |
Additions |
3,719 |
1,086 |
5,856 |
90,494 |
1,499 |
102,654 |
Disposals |
-5,916 |
-4,072 |
-12,934 |
– |
-6,404 |
-29,326 |
Government grants |
– |
-3,974 |
-4,822 |
– |
– |
-8,796 |
Reclassification |
– |
6,077 |
57,541 |
-69,038 |
5,937 |
517 |
Currency translation differences |
156 |
-4,884 |
-8,764 |
-492 |
-199 |
-14,183 |
As at 31 December 2019 |
8,869 |
750,187 |
1,584,481 |
86,804 |
75,659 |
2,506,000 |
|
|
|
|
|
|
|
Accumulated depreciation at 1.1.2019 |
1,060 |
336,217 |
1,055,547 |
– |
45,665 |
1,438,489 |
Change in scope of consolidation |
– |
5,932 |
15,400 |
– |
1,055 |
22,387 |
Depreciation |
– |
16,380 |
72,715 |
– |
6,277 |
95,372 |
Impairment charges |
– |
– |
1,212 |
– |
14 |
1,226 |
Disposals |
– |
-2,418 |
-12,664 |
– |
-6,248 |
-21,330 |
Reclassification |
– |
– |
16 |
– |
501 |
517 |
Currency translation differences |
-2 |
-1,785 |
-5,216 |
– |
-155 |
-7,158 |
As at 31 December 2019 |
1,058 |
354,326 |
1,127,010 |
– |
47,109 |
1,529,503 |
Net book value at 31 December 2019 |
7,811 |
395,861 |
457,471 |
86,804 |
28,550 |
976,497 |
Thereof finance leases |
– |
– |
354 |
– |
1,552 |
1,906 |
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 |
Intangible assets 15
2019 |
Trademarks |
Software |
Goodwill fully consolidated |
Goodwill equity consolidated |
Total goodwill |
Other intangible assets |
Total |
Purchase value at 1.1.2019 |
78,025 |
74,026 |
502,198 |
94,854 |
597,052 |
10,309 |
759,412 |
Change in scope of consolidation |
11 |
1,124 |
108,245 |
– |
108,245 |
59 |
109,439 |
Additions |
– |
3,345 |
– |
– |
– |
– |
3,345 |
Disposals |
– |
-114 |
– |
– |
– |
-43 |
-157 |
Reclassification |
-165 |
-236 |
70,986 |
-70,986 |
– |
-396 |
-797 |
Currency translation differences |
-1,452 |
-465 |
-9,078 |
-4,563 |
-13,641 |
-18 |
-15,576 |
As at 31 December 2019 |
76,419 |
77,680 |
672,351 |
19,305 |
691,656 |
9,911 |
855,666 |
|
|
|
|
|
|
|
|
Accumulated amortisation at 1.1.2019 |
27,991 |
55,314 |
163,790 |
19,268 |
183,058 |
8,132 |
274,495 |
Change in scope of consolidation |
9 |
548 |
– |
– |
– |
58 |
615 |
Amortisation |
4,065 |
8,922 |
25,378 |
3,375 |
28,753 |
416 |
42,156 |
Disposals |
– |
-114 |
– |
– |
– |
-43 |
-157 |
Reclassification |
-165 |
-236 |
7,948 |
-7,948 |
– |
-396 |
-797 |
Currency translation differences |
-832 |
-373 |
-2,593 |
-615 |
-3,208 |
-69 |
-4,482 |
As at 31 December 2019 |
31,068 |
64,061 |
194,523 |
14,080 |
208,603 |
8,098 |
311,830 |
Net book value at 31 December 2019 |
45,351 |
13,619 |
477,828 |
5,225 |
483,053 |
1,813 |
543,836 |
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.
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 |
Trade payables 16
|
2019 |
2018 |
Third parties |
279,211 |
271,703 |
Associates |
5,192 |
5,265 |
Shareholders |
17,046 |
17,077 |
Total |
301,449 |
294,045 |
Other payables 17
|
2019 |
2018 |
Third parties |
21,701 |
20,278 |
Other related parties |
3,039 |
3,098 |
Total |
24,740 |
23,376 |
Accrued liabilities and deferred income 18
|
2019 |
2018 |
Interest |
2,330 |
2,726 |
Income taxes |
32,763 |
25,163 |
Liabilities to employees and social security accruals |
36,072 |
33,855 |
Contractual discounts |
48,576 |
48,724 |
Other – third parties |
61,322 |
38,930 |
Other – associates |
1,067 |
1,224 |
Total |
182,130 |
150,622 |
Thereof current accrued liabilities and deferred income |
173,963 |
149,293 |
Thereof non-current accrued liabilities and deferred income |
8,167 |
1,329 |
Other accrued liabilities and deferred income of the current and previous period comprise in particular contributions to cheese brand organisations, expected earn-out payments for acquisitions, energy costs, advertising costs, HGV road tax and various services.
The increase in the position “Other – third parties” is largely due to the acquisitions in the year under review.
Financial liabilities 19
19.1Bonds
|
|
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 was 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. The bond was repaid on 21 June 2019.
|
|
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.
19.2Maturing structure of financial liabilities
2019 |
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 |
44,614 |
130,722 |
1,912 |
177,248 |
13,208 |
0.5 – 10.6 |
Finance lease liabilities |
796 |
751 |
– |
1,547 |
– |
2.5 – 11.5 |
Loans from third parties |
1,540 |
2,990 |
109 |
4,639 |
– |
0.0 – 2.0 |
Bonds |
– |
200,000 |
100,000 |
300,000 |
– |
0.0 – 1.6 |
Total |
46,950 |
334,463 |
102,021 |
483,434 |
13,208 |
– |
Bank loans are usually set at variable interest rates, whereas bonds are set at fixed terms. There are no financing arrangements in place linked to financial covenants.
In the year under review, financial liabilities decreased by CHF 124.6 million. The CHF 100 million bond 2017 –2019 was repaid on 21 June 2019. In the US, a financing structure set up in connection with a government grant was reversed in a non-cash transaction. This transaction reduced the amount of loans on the liabilities side by CHF 47.3 million. See also notes 13 and 14. Bank debt increased by CHF 25.8 million, mainly due to acquisitions. 63.0 % (previous year: 67.0 %) of the financing is denominated in Swiss francs, mainly through two bonds in the amount of CHF 300.0 million. 24.5 % (previous year: 20.1 %) of the financial liabilities is denominated in Euro, the financing in US dollars was fully repaid with the reversal of the above mentioned financing structure in the US (previous year: 7.8%). CHF 60.4 million or 12.5 % (previous year: 5.1 %) of the financing is denominated locally in emerging market currencies such as Brazilian real, Chilean and Mexican peso and Tunisian dinar.
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 |
– |
Provisions 20
|
Ongoing restructuring |
Negative goodwill |
Other provisions |
Deferred income taxes |
Total provisions |
As at 1 January 2019 |
2,537 |
310 |
21,525 |
63,443 |
87,815 |
Change in scope of consolidation |
– |
– |
6,252 |
240 |
6,492 |
Additions |
1,500 |
– |
12,439 |
676 |
14,615 |
Utilisation |
-1,016 |
– |
-8,154 |
– |
-9,170 |
Release |
-21 |
-310 |
-508 |
-8,718 |
-9,557 |
Currency translation differences |
– |
– |
-129 |
-204 |
-333 |
As at 31 December 2019 |
3,000 |
– |
31,425 |
55,437 |
89,862 |
Thereof current provisions |
1,500 |
– |
11,546 |
– |
13,046 |
Thereof non-current provisions |
1,500 |
– |
19,879 |
55,437 |
76,816 |
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 (2019: CHF 6.6 million, 2018: CHF 6.8 million) and provisions for pending legal matters and business disputes (2019: CHF 7.7 million, 2018: CHF 2.9 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 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 |
Employee benefit schemes 21
|
Nominal value ECR |
Waiver of usage |
Other value adjustments |
Balance sheet |
Balance sheet |
Result from ECR in personnel expenses |
|
Employer contribution reserve (ECR) |
31.12.2019 |
31.12.2019 |
31.12.2019 |
31.12.2019 |
31.12.2018 |
2019 |
2018 |
Pension schemes without excess/ insufficient cover (domestic) |
1,489 |
– |
– |
1,489 |
1,489 |
– |
– |
Pension schemes with excess cover (domestic) |
559 |
– |
– |
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 |
31.12.2019 |
31.12.2019 |
31.12.2018 |
|
|
2019 |
2018 |
Welfare funds |
38,500 |
– |
– |
– |
– |
– |
– |
Pension schemes without excess/insufficient cover (domestic) |
– |
– |
– |
– |
20,219 |
20,219 |
19,784 |
Pension schemes without excess/insufficient cover (abroad) |
– |
– |
– |
– |
2,980 |
2,980 |
2,586 |
Pension schemes with excess cover (domestic) |
102 |
– |
– |
– |
87 |
87 |
94 |
Total |
38,602 |
– |
– |
– |
23,286 |
23,286 |
22,464 |
1) Including result from employer contribution reserves or comparable items in connection with pension schemes abroad.
Breakdown of pension expenses 2019 |
Domestic |
Abroad |
Total |
Contributions to pension plans at cost to the companies |
20,306 |
2,980 |
23,286 |
Contributions to pension plans from employer contribution reserves |
– |
– |
– |
Total contributions |
20,306 |
2,980 |
23,286 |
Change in ECR due to asset performance, value adjustments, etc. |
– |
– |
– |
Contributions and change to employer contribution reserves |
20,306 |
2,980 |
23,286 |
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 |
20,306 |
2,980 |
23,286 |
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 |
Acquisitions 22
The companies acquired by Emmi in 2019 reported the following main balance sheet items at the date of acquisition:
|
2019 |
||
|
Leeb Group |
Laticínios Porto Alegre Group |
Pasticceria Quadrifoglio Group |
Cash and securities |
715 |
12,143 |
7,850 |
Trade receivables |
2,052 |
22,302 |
8,019 |
Inventories |
1,815 |
14,171 |
1,701 |
Other current assets |
735 |
20,108 |
851 |
Non-current assets |
4,583 |
80,721 |
9,274 |
Trade payables |
1,051 |
12,928 |
2,461 |
Other current liabilities |
4,439 |
20,719 |
6,472 |
Non-current liabilities |
53 |
14,036 |
2,253 |
Shareholders’ equity |
4,357 |
101,762 |
16,509 |
Balance sheet total |
9,900 |
149,445 |
27,695 |
On 8 October 2019, Emmi acquired a stake of 66 % in the Leeb Group, based in Wartberg (Austria). The companies are specialised in the production of dairy and fresh products, based on organic goat’s milk, organic sheep’s milk and organic vegan products.
On 24 October 2019, Emmi increased its stake in the Laticínios Porto Alegre Group, based in Ponte Nova (Brazil) from 40 % to 70 % and does therefore now control these companies. The Group ranks amongst the five largest dairies in its main market of Minas Gerais, with strong positions in the product categories of cheese, fresh cheese, UHT milk, butter and whey powder.
On 31 October 2019, Emmi fully acquired the Pasticceria Quadrifoglio Group, based in Piumazzo (Italy). With this acquisition, Emmi has further strengthened its existing dessert network in Italy.
In the previous year, Emmi did not acquire any companies.
Disposal of companies 23
On 3 April 2019, Emmi sold its Swiss trading and supply company Emmi Frisch-Service AG to the Transgourmet Group. The negative net sales effect of this transaction amounted to around CHF 40 million in 2019. In addition, around 160 employees joined the Transgourmet Group. This transaction did not have a significant impact on consolidated results.
Emmi Frisch-Service AG reported the following main balance sheet items at the date of the sale:
|
2019 |
|
Emmi Frisch-Service AG |
Cash and securities |
4,649 |
Trade receivables |
13,117 |
Inventories |
1,882 |
Other current assets |
409 |
Non-current assets |
4,077 |
Trade payables |
9,441 |
Other current liabilities |
4,401 |
Non-current liabilities |
193 |
Shareholders’ equity |
10,099 |
Balance sheet total |
24,134 |
In the previous year, Emmi did not sell any companies.
Unsettled derivative financial instruments 24
|
|
31.12.2019 |
|
|
31.12.2018 |
|
|
Positive value |
Negative value |
Purpose |
Positive value |
Negative value |
Purpose |
Forward currency transactions |
4,649 |
792 |
Hedging |
1,878 |
31 |
Hedging |
Other forward transactions |
29 |
– |
Hedging |
– |
36 |
Hedging |
Total forward transactions |
4,678 |
792 |
– |
1,878 |
67 |
– |
Thereof to hedge future cash flows |
1,381 |
792 |
– |
758 |
67 |
– |
Total recognised in the balance sheet |
3,297 |
– |
– |
1,120 |
– |
– |
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 liabilities 25
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. As at the date of the financial statements, the Group had no major contingent assets.
Pledged assets and off-balance sheet leasing/rental obligations 26
Pledged assets |
31.12.2019 |
31.12.2018 |
Pledges on property, nominal values |
247,720 |
286,426 |
Pledges on other assets |
31,172 |
– |
Thereof used as security for own liabilities |
44,380 |
54,651 |
|
|
|
Off-balance sheet leasing/rental obligations |
|
|
up to 2 years |
17,648 |
18,657 |
3 to 5 years |
16,890 |
19,195 |
over 5 years |
20,028 |
24,407 |
Total |
54,566 |
62,259 |
Investment obligations and other off-balance sheet liabilities 27
|
31.12.2019 |
31.12.2018 |
Investment obligations in connection with previously concluded agreements |
14,087 |
18,523 |
Long-term commodity contracts |
658 |
1,117 |
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 parties 28
Business transactions with related parties are based on arm’s length conditions. All transactions are reported in the consolidated financial statements for 2019 and 2018, 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 |
2019 |
2018 |
Net sales |
25,713 |
24,188 |
Cost of materials and services |
70,126 |
67,712 |
Other expenses |
2,515 |
2,483 |
Financial income |
305 |
339 |
Transactions with shareholders |
2019 |
2018 |
Net sales |
6,493 |
4,613 |
Cost of materials and services |
195,232 |
190,583 |
Other expenses |
55 |
30 |
Transactions with other related parties |
2019 |
2018 |
Net sales |
28 |
1,048 |
Cost of materials and services |
– |
1,288 |
Other expenses |
155 |
293 |
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.
Other transactions
The compensation paid to members of the Board of Directors and Group Management is disclosed in the Compensation report of Emmi AG.
Shareholders 29
Nominal capital |
31.12.2019 |
% |
31.12.2018 |
% |
ZMP Invest AG, Lucerne 1) |
28,488 |
53.2 |
28,488 |
53.2 |
Zentralschweizer Käsermeister Genossenschaft, Sursee 1) |
2,200 |
4.1 |
2,250 |
4.2 |
MIBA Milchverband der Nordwestschweiz, Aesch (BL) 1) |
1,790 |
3.3 |
1,810 |
3.4 |
Other |
21,020 |
39.4 |
20,950 |
39.2 |
Total |
53,498 |
100.0 |
53,498 |
100.0 |
1) ZMP Invest AG, Lucerne, the Zentralschweizer Käsermeister Genossenschaft, Sursee (former Zentralschweizer Milchkäuferverband, Willisau) and the MIBA Milchverband der Nordwestschweiz, Aesch (BL), form a group in the sense of Article 121 FMIA. The Group owns 60.6 % (previous year: 60.8 %) of the total voting rights.
As at 7 June 2016, Capital Group Companies Inc., Los Angeles, US, 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 2019, Emmi Wohlfahrtsfonds (welfare fund) owned a total of 6,000 shares of Emmi AG (unchanged to previous year).
Risk management and internal controls 30
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 liberalisation 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 minimised by strictly focusing on the strategy and its implementation.
- Currency risk: Currency movements – although currently less volatile than in previous years – 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 events 31
Quillayes Surlat S.p.A., Santiago, Chile
The merger of the Chilean Emmi group Surlat with the competitor Quillayes that was announced on 30 August 2019 was closed, on 15 January 2020. At closing, both parties contributed their existing companies into Quillayes Surlat S.p.A., which was founded in 2019 but not yet operating and which is held by the Emmi subsidiary Kaiku with 51.5 %. Emmi in turn owns 73 % of Kaiku. Quillayes produces cheese, yogurt, butter and cream and in addition is established in selling imported brand products. Important segments of Surlat are UHT milk and other dairy products, particularly in the lactose-free segment. Quillayes generated sales of some CLP 50,000 million (approx. CHF 70 million) in 2018.
Adjustment of principles of consolidation and valuation for goodwill
On 28 February 2020, the Board of Directors decided to change the method and offset goodwill with equity, effective from financial year 2020.
From the balance sheet date until the consolidated financial statements were approved by the Board of Directors on 28 February 2020, no other major events occurred which could have adversely affected the validity of the financial statements for 2019 or which would have to be disclosed.
Summary of consolidated companies, associates and joint ventures 32
Consolidated companies |
Head office |
Currency |
Capital in 000s 31.12.2019 |
Capital share 31.12.2019 |
Capital share 31.12.2018 |
Switzerland |
|
|
|
|
|
Emmi AG |
Lucerne |
CHF |
53,498 |
100 % |
100 % |
Baumann Käse AG |
Zollikofen |
CHF |
100 |
100 % |
100 % |
Emmi Finanz AG |
Lucerne |
CHF |
100 |
100 % |
100 % |
Emmi Fondue AG |
Langnau i.E. |
CHF |
3,000 |
100 % |
100 % |
Emmi Frisch-Service AG 1) |
Schlieren |
CHF |
n.a. |
– |
100 % |
Emmi International AG |
Lucerne |
CHF |
5,000 |
100 % |
100 % |
Emmi Management AG |
Lucerne |
CHF |
500 |
100 % |
100 % |
Emmi Schweiz AG |
Lucerne |
CHF |
5,700 |
100 % |
100 % |
FDS Fromagerie de Saignelégier SA |
Saignelégier |
CHF |
1,050 |
86 % |
86 % |
Fromco S.A. Moudon |
Moudon |
CHF |
2,100 |
60 % |
60 % |
Holding der Schweizerischen Milchproduzenten AG in liquidation |
Münchenbuchsee |
CHF |
100 |
100 % |
100 % |
Käserei Studer AG |
Hefenhofen |
CHF |
720 |
100 % |
100 % |
Lesa Lataria Engiadinaisa SA |
Bever |
CHF |
2,000 |
80 % |
80 % |
Mittelland Molkerei AG |
Suhr |
CHF |
20,000 |
100 % |
100 % |
Molkerei Biedermann AG |
Bischofszell |
CHF |
1,010 |
100 % |
100 % |
MOPRO Luzern AG |
Lucerne |
CHF |
120 |
100 % |
100 % |
Regio Molkerei beider Basel AG |
Frenkendorf |
CHF |
3,000 |
80 % |
80 % |
Emmi Dessert International SA 2) |
Lugano |
CHF |
250 |
100 % |
100 % |
Swissexport, Aktiengesellschaft Schweizerischer Käseexporteure |
Berne |
CHF |
100 |
79 % |
79 % |
Spain |
|
|
|
|
|
Admilac Servicios Profesionales, S.L. |
San Sebastian |
EUR |
3 |
73 % |
73 % |
Altamira Alimentaria, S.L. |
Renedo |
EUR |
3 |
73 % |
73 % |
Kaiku Corporación Alimentaria, S.L. |
San Sebastian |
EUR |
82,110 |
73 % |
73 % |
Kaiku Internacional, S.L. |
San Sebastian |
EUR |
61,632 |
73 % |
73 % |
Lácteos Caprinos S.A. |
Campillo de Arenas |
EUR |
600 |
80 % |
80 % |
Lácteos de Navarra, S.L. |
Pamplona |
EUR |
9,647 |
73 % |
73 % |
Llet Nostra Alimentaria, S.L. |
Barcelona |
EUR |
2,764 |
33 % |
33 % |
SDA Bilbao, S.L. |
Bilbao |
EUR |
3 |
73 % |
73 % |
SDA Catalunya |
Barcelona |
EUR |
3 |
53 % |
53 % |
SDA Guipuzcoa, S.L. |
Bilbao |
EUR |
3 |
73 % |
73 % |
Servicios Logisticos Jundiz, S.L. |
Vitoria |
EUR |
102 |
73 % |
73 % |
Kaiku Km0, S.L. |
Bilbao |
EUR |
625 |
73 % |
73 % |
Soc. Servicios Logísticos SDA Central, S.L. |
Bilbao |
EUR |
3 |
73 % |
73 % |
Tecnología y Calidad Láctea, S.L. |
San Sebastian |
EUR |
3 |
73 % |
73 % |
1) Emmi Frisch-Service AG was sold on 3 April 2019.
2) Sweet Port Services SA was renamed Emmi Dessert International SA on 30 October 2019.
Consolidated companies |
Head office |
Currency |
Capital in 000s 31.12.2019 |
Capital share 31.12.2019 |
Capital share 31.12.2018 |
Italy |
|
|
|
|
|
A-27 S.p.A. |
Rancio Valcuvia |
EUR |
1,000 |
100 % |
100 % |
Emmi Dessert Italia S.p.A. |
Milan |
EUR |
1,000 |
100 % |
100 % |
Emmi Holding Italia S.r.l. |
Milan |
EUR |
1,714 |
100 % |
100 % |
Emmi Italia S.p.A. |
Milan |
EUR |
500 |
100 % |
100 % |
Gelostar S.r.l. 3) |
Campogalliano |
EUR |
70 |
100 % |
– |
Immobiliare 5 S.r.l. 3) |
Modena |
EUR |
10 |
100 % |
– |
Italian Fresh Foods S.p.A. |
Lasnigo |
EUR |
202 |
100 % |
100 % |
Pasticceria Quadrifoglio S.r.l. 3) |
Piumazzo |
EUR |
104 |
100 % |
– |
Rachelli Italia S.r.l. |
Pero |
EUR |
52 |
100 % |
100 % |
Netherlands |
|
|
|
|
|
AVH dairy trade B.V. |
Bergen |
EUR |
18 |
90 % |
90 % |
Bettinehoeve B.V. |
Etten-Leur |
EUR |
18 |
60 % |
60 % |
Emmi Benelux B.V. |
Tiel |
EUR |
523 |
100 % |
100 % |
Emmi Finance Netherlands B.V. |
Tiel |
EUR |
p.m. |
100 % |
100 % |
Emmi Javelin B.V. 4) |
Tiel |
EUR |
1 |
100 % |
– |
Goat Milk Powder B.V. |
Etten-Leur |
EUR |
1 |
54 % |
54 % |
Rachelli International B.V. |
Amsterdam |
EUR |
18 |
100 % |
100 % |
Germany |
|
|
|
|
|
Emmi Deutschland GmbH |
Essen |
EUR |
75 |
100 % |
100 % |
Gläserne Molkerei GmbH |
Dechow |
EUR |
375 |
100 % |
100 % |
Gläserne Molkerei Münchehofe GmbH |
Münchehofe |
EUR |
100 |
100 % |
100 % |
Hofmolkerei Münchehofe GmbH |
Münchehofe |
EUR |
25 |
100 % |
100 % |
Molkerei Biedermann GmbH |
Constance |
EUR |
25 |
100 % |
100 % |
Rutz Käse GmbH in liquidation |
Constance |
EUR |
25 |
100 % |
100 % |
France |
|
|
|
|
|
Distribution Frais Disfrais SAS |
Avignon |
EUR |
192 |
85 % |
85 % |
EAF Immo 84 SCI |
Nice |
EUR |
270 |
85 % |
85 % |
Emmi France SAS 5) |
Rungis |
EUR |
– |
– |
100 % |
Ets Schoepfer SAS |
Avignon |
EUR |
1,252 |
85 % |
85 % |
SAS Emmi Ambrosi France E.A.F. |
Nice |
EUR |
3,927 |
85 % |
85 % |
Austria |
|
|
|
|
|
Emmi Österreich GmbH |
Nüziders |
EUR |
2,800 |
100 % |
100 % |
Hale GmbH 6) |
Wartberg |
EUR |
18 |
66 % |
– |
Leeb Biomilch GmbH 6) |
Wartberg |
EUR |
70 |
66 % |
– |
Belgium |
|
|
|
|
|
Emmi Belux SA |
Brussels |
EUR |
62 |
100 % |
100 % |
United Kingdom |
|
|
|
|
|
Emmi UK Limited |
London |
GBP |
4,717 |
100 % |
100 % |
Tunisia |
|
|
|
|
|
Centrale Laitière de Mahdia, S.A. |
Mahdia |
TND |
36,000 |
40 % |
40 % |
Société tunisienne d'engraissement des veaux S.A.R.L. |
Mahdia |
TND |
140 |
36 % |
36 % |
3) Part of Pasticceria Quadrifoglio Group. Pasticceria Quadrifoglio Group was acquired on 31 October 2019.
4) Emmi Javelin B.V. was founded on 16 December 2019.
5) Emmi France SAS was liquidated.
6) Part of Leeb Group. Leeb Group was acquired on 8 October 2019.
Consolidated companies |
Head office |
Currency |
Capital in 000s 31.12.2019 |
Capital share 31.12.2019 |
Capital share 31.12.2018 |
United States |
|
|
|
|
|
Cypress Grove Chèvre, Inc. |
Arcata |
USD |
202 |
100 % |
100 % |
Emmental Cheese Corp. |
Orangeburg |
USD |
6 |
100 % |
100 % |
Emmi Holding (USA), Inc. |
Orangeburg |
USD |
1 |
100 % |
100 % |
Emmi Penn Yan LLC 7) |
Penn Yan |
USD |
– |
– |
100 % |
Emmi Platteville, Inc. |
Delaware |
USD |
p.m. |
100 % |
100 % |
Emmi Resume LLC |
Delaware |
USD |
p.m. |
100 % |
100 % |
Emmi Roth USA, Inc. |
Monroe |
USD |
2 |
100 % |
100 % |
Emmi USA Inc. |
Orangeburg |
USD |
800 |
100 % |
100 % |
Jackson-Mitchell, Inc. |
Turlock |
USD |
50 |
100 % |
100 % |
Redwood Hill Farm & Creamery, Inc. |
Sebastopol |
USD |
p.m. |
100 % |
100 % |
Switzerland Cheese Marketing (USA) Inc. |
Orangeburg |
USD |
1 |
79 % |
79 % |
Tomales Bay Foods, Inc. |
Petaluma |
USD |
p.m. |
100 % |
100 % |
Zingg + Co. Inc. |
Orangeburg |
USD |
1 |
100 % |
100 % |
Mexico |
|
|
|
|
|
Alimentos Finos del Sureste, S.A. de C.V. |
Cancun, Qroo |
MXN |
100 |
40 % |
38 % |
Comalca 2000, S.A. de C.V. |
Cancun, Qroo |
MXN |
14,960 |
40 % |
38 % |
Comalca Gourmet, S.A. de C.V. |
Cancun, Qroo |
MXN |
12,623 |
40 % |
38 % |
Distribuidora Internacional de Lacteos, S.A. de C.V. |
Mexico City |
MXN |
50 |
40 % |
38 % |
Distribuidora Mexideli, S.A. de C.V. |
Mexico City |
MXN |
100 |
51 % |
51 % |
Mexideli 2000 Holding S.A. de C.V. |
Mexico City |
MXN |
101,759 |
51 % |
51 % |
Mexideli, S.A. de C.V. |
Mexico City |
MXN |
68,350 |
51 % |
51 % |
Tecnologias Narcisco, S.A. de C.V. |
Mexico City |
MXN |
60 |
51 % |
51 % |
Chile |
|
|
|
|
|
Eurolac Chile, S.A. |
Santiago |
CLP |
29,020,654 |
73 % |
73 % |
SDA Chile, S.A. |
Santiago |
CLP |
798,271 |
73 % |
72 % |
Surlat Comercial, S.A. |
Santiago |
CLP |
7,934,483 |
73 % |
72 % |
Surlat Corporación, S.A. |
Santiago |
CLP |
28,624,995 |
73 % |
72 % |
Surlat Industrial, S.A. |
Pitrufquen |
CLP |
20,310,389 |
73 % |
72 % |
Quillayes Surlat S.p.A. 8) |
Santiago |
CLP |
1,000 |
37 % |
– |
Brazil |
|
|
|
|
|
Emmi do Brasil Holding Ltda. |
Sao Paulo |
BRL |
825,000 |
100 % |
100 % |
Laticínios Porto Alegre Indústria e Comércio S.A. 9) |
Ponte Nova |
BRL |
460,369 |
70 % |
40 % |
Transportadora Porto Alegre S.A. 9) |
Ponte Nova |
BRL |
– |
– |
40 % |
Canada |
|
|
|
|
|
Emmi Canada Inc. |
Saint-Laurent |
CAD |
24,152 |
100 % |
100 % |
Switzerland Cheese Marketing Inc. |
Saint-Laurent |
CAD |
1 |
79 % |
79 % |
9314 – 8591 Québec Inc. |
Boucherville |
CAD |
3,137 |
100 % |
100 % |
7) Emmi Penn Yan LLC was liquidated.
8) Quillayes Surlat S.p.A. was founded on 23 Dezember 2019.
9) The investment in Laticínios Porto Alegre Indústria e Comércio S.A. was increased from 40 % to 70 % on 24 October 2019. Ever since, the parent company and its subsidiary Transportadora Porto Alegre S.A. have been fully consolidated and classified as consolidated companies. Transportadora Porto Alegre S.A. was merged into Laticínios Porto Alegre Indústria e Comércio S.A. on 30 December 2019.
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 |
Currency |
Capital in 000s 31.12.2019 |
Capital share 31.12.2019 |
Capital share 31.12.2018 |
Switzerland |
|
|
|
|
|
BO Butter GmbH |
Berne |
CHF |
500 |
33 % |
33 % |
Cetra Holding SA |
Lugano |
CHF |
250 |
34 % |
34 % |
FDC Fromagerie de Courgenay SA |
Courgenay |
CHF |
990 |
25 % |
25 % |
Sbrinz Käse GmbH |
Sursee |
CHF |
180 |
24 % |
24 % |
Switzerland Cheese Marketing AG |
Berne |
CHF |
290 |
23 % |
23 % |
Thurgauische Käse-Reifungs AG |
Weinfelden |
CHF |
2,000 |
25 % |
25 % |
Vermo Tiefkühl Pool AG |
Lucerne |
CHF |
2,500 |
35 % |
35 % |
Spain |
|
|
|
|
|
Batiovo I.A.E. |
Madrid |
EUR |
12 |
37 % |
37 % |
Natur-All BBVV-2018, S.L. 1) |
Corella |
EUR |
2,600 |
18 % |
– |
Serkolat Bide, S.L. |
San Sebastian |
EUR |
8 |
37 % |
37 % |
Italy |
|
|
|
|
|
Ambrosi S.p.A. |
Brescia |
EUR |
10,000 |
25 % |
25 % |
Sepa S.r.l. |
Pieve Porto Morone |
EUR |
100 |
40 % |
40 % |
Germany |
|
|
|
|
|
Carl Fr. Scheer GmbH + Co. KG |
Willstätt |
EUR |
500 |
25 % |
25 % |
Scheer Verwaltungs u. Beteiligungs GmbH |
Willstätt |
EUR |
26 |
25 % |
25 % |
United States |
|
|
|
|
|
Big Red Cheese Company LLC |
Monroe |
USD |
p.m. |
50 % |
50 % |
EB Snacks LLC |
Delaware |
USD |
2 |
50 % |
50 % |
Emmi Meister LLC |
Fitchburg |
USD |
2 |
50 % |
50 % |
Kindred Creamery LLC |
Fitchburg |
USD |
1 |
30 % |
30 % |
White Hill Cheese Company LLC |
Shullsburg |
USD |
7,000 |
50 % |
50 % |
Brazil |
|
|
|
|
|
Laticínios Porto Alegre Indústria e Comércio S.A. 2) |
Ponte Nova |
BRL |
– |
– |
40 % |
1) The investment in Natur-All BBVV-2018, S.L. was acquired on 17 June 2019.
2) The investment in Laticínios Porto Alegre Indústria e Comércio S.A. was increased from 40 % to 70 % on 24 October 2019. Ever since, the parent company and its subsidiary Transportadora Porto Alegre S.A. have been fully consolidated and classified as consolidated companies. Transportadora Porto Alegre S.A. was merged into Laticínios Porto Alegre Indústria e Comércio S.A. on 30 December 2019.