• Financial Report
  • /
  • Consolidated Financial Statements of Emmi Group
  • /
  • Notes to the consolidated financial statements

Notes to the consolidated financial statements

in CHF 000s

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.