Notes to the consolidated financial statements | Note 32

32. FINANCIAL INSTRUMENTS
32.1 Risk management overview
  The group has exposure to the following risks from its use of financial instruments: credit risk, liquidity risk and market risk, including interest rate risk, currency risk and equity price risk.

This note presents information about the group’s exposure to each of the aforementioned risks, the group’s objectives, policies and processes for measuring and managing risk, and the group’s management of capital. IFRS 7 requires certain disclosures by class of instrument which the group has determined would be the segments as disclosed in the segmental report.

The group’s major financial risks are mitigated in the way that it operates firstly through diversification of geography and secondly through decentralisation of the business model. Bidcorp is an international group with operations in the United Kingdom, Europe, Asia, Australia, New Zealand, South America, Middle East and various southern African countries.

Bidcorp’s philosophy has always been to empower management through a decentralised structure thereby making operational management responsible and accountable for the performance of its operations, including managing the financial risks of the operation. The operational management report to divisional management who in turn report to the Bidcorp board of directors. The divisional management is also held responsible for managing financial risks of the operations within its divisions. Operational management’s remuneration is based on its operation’s performance and divisional management based on its division’s performance resulting in a decentralised and entrepreneurial environment.

Due to the diverse structure and decentralised management of the group, the group audit and risk committee has implemented guidelines of acceptable practices and basic procedures to be followed by divisional and operational management. The information provided below for each financial risk has been collated for disclosure based on the manner in which the business is managed and what is believed to be useful information for stakeholders.

The overall process of risk management in Bidcorp, which includes the related system of control, is the responsibility of the Bidcorp board of directors. The audit and risk committee is governed by a charter and reports regularly to the board of directors on its activities.

The primary purposes of the Bidcorp Group audit and risk committee in respect of risk are:

  • to establish and maintain a common understanding of the risk universe (framework), which needs to be addressed in order to meet Bidcorp’s objectives;
  • to identify the risk profile and agree the risk appetite of the group;
  • to satisfy the risk management reporting requirements;
  • to coordinate the group’s risk management and assurance efforts;
  • to report to the Bidcorp board of directors on the risk management work undertaken and the extent of any action taken by management to address areas identified for improvement; and
  • to report to the Bidcorp board of directors on the company’s process for monitoring compliance with laws and regulations.

Bidcorp has, due to the diversity of its operations in terms of geographical spread, determined that is better to have an in-house strategy for risk management, as opposed to adopting a recognised strategy and forcing its operations to adapt to the constraints of the strategy selected. Bidcorp has determined that utilising a common framework for the identification of risk assists the divisions to reduce the implementation time and cost, and give some assurance that all inherent identified risks have been considered. The group’s risk management policies are established to identify and analyse the risks faced by the group, to set appropriate risk limits and controls, and to monitor risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions. Bidcorp aims to develop a disciplined and constructive control environment in which all employees understand their roles and responsibilities.

Each division has an audit and risk committee, which subscribes to the same philosophies and practices as the group audit and risk committee. The divisional audit committees report to the group audit and risk committee. The divisional audit committees oversee how divisional and operational management monitors compliance with the group’s policies and guidelines in respect of the financial reporting process, the system of internal control, the management of financial risks, the audit process (both internal and external) and code of business conduct. The divisional audit committees are assisted in their oversight role by the internal audit department. Divisional internal audit undertakes both regular and ad hoc reviews of financial and operational risk management controls and procedures, the results of which are regularly reported to the relevant divisional audit committee.

32.2 Credit risk
 

Credit risk is the risk of financial loss to the group if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from the group’s receivables from customers, cash and cash equivalents and investments.

The board has implemented a “delegation of authority matrix” which provides guidelines to the divisions as to the level of authorisation required for various types of transactions.

The carrying amount of financial assets recorded in the financial statements, which is net of impairment losses amounting to R20 205 million (2015: R15 238 million), represents the group’s maximum exposure to credit risk after taking into account the value of any collateral obtained.

This includes carrying values, net of impairment allowances, of R13 945 million (2015: R11 246 million) for trade receivables (refer to note 20), R5 506 million (2015: R3 632 million) for cash and cash equivalents and R754 million (2015: R360 million) for investments (refer to note 18).

The impairment allowance account in respect of trade receivables is used to record impairment losses unless the group is satisfied that no recovery of the amount owing is possible. At that point, the amount which is considered irrecoverable is written off directly against the respective assets.

Impairments of investments classified as available-for-sale or held-for-trading are written off against the investment directly and an impairment allowance account is not utilised.

The group has a general credit policy of only dealing with creditworthy counterparties and obtaining sufficient collateral, where appropriate, as a means of mitigating the risk of financial loss from defaults. In accordance with the decentralised structure, the operational management, under the guidance of the divisional management, are responsible for implementation of policies to meet the above objective. This includes credit policies under which new customers are analysed for creditworthiness before the operation’s standard payment and delivery terms and conditions are offered, determining whether collateral is required, and if so the type of collateral to be obtained, and setting of credit limits for individual customers based on their references and credit ratings. Certain operations in the group have a policy of taking out credit insurance to cover a portion of their risk. Operational management is held responsible for monitoring the operations’ credit exposure.

32.2.1 Trade receivables
  Refer to note 20 for further disclosure.

Trade receivables consist of a large number of customers spread across diverse markets and geographical areas. Ongoing credit evaluation is performed by the operational management on the financial condition of the operations’ customers.

The group does not have any significant credit risk exposure to any single counterparty or any group of counterparties having similar characteristics. It was noted that the group’s largest exposure to a single customer group, across multiple geographies is R556 million (2015: R494 million). Management, in the various geographies, has assessed the recoverability of these amounts due in its geographies, and believes that the amounts due and not impaired are recoverable in full.

The total number of debtors per reporting division was obtained and the average turnover per trade debtor was calculated for each reporting division. Based on the average turnover per trade debtor in comparison to the group’s total turnover for the year, there was no significant concentration of credit risk to any single trade debtor. The concentration of credit risk is therefore limited due to the customer base being large and independent.

As a function of the decentralised structure, each operation establishes an impairment allowance that represents its estimate of incurred losses in respect of trade and other receivables. The main components of this allowance are a specific loss component that relates to individually significant exposures, and a collective loss component established for groups of similar assets in respect of losses that have been incurred but not yet identified.

The review of the impairment allowances in respect of trade and other receivables is monitored under the oversight of the divisional audit committees, and ultimately the group audit and risk committee. The operations’ average credit periods depend on the local trends as well as the creditworthiness of their customers. The majority of the customers are given credit terms ranging from cash on delivery to 60 days from statement. The largest impairment raised for a specific trade receivable was obtained for each reporting operation and calculated as a percentage of the group’s total impairment allowance. It was determined that such percentage did not exceed 2,3% (2015: 2,6%) of the total allowance raised at year-end.

 
  2016 
R’000 
    2015 
R’000 
 
Movement in impairment allowance in respect of trade receivables          
Balance at July 1 377 288        277 614    
Allowances raised during the year  256 832        251 032    
Foodservice                
Australasia  33 650        35 437    
United Kingdom  18 070        25 186    
Europe  147 440        144 501    
Emerging Markets  57 672        45 908    
Bad debts written off during the year  (150 467)       (134 868)   
Foodservice                
Australasia  (28 750)       (22 788)   
United Kingdom  (19 236)       (29 480)   
Europe  (80 616)       (60 742)   
Emerging Markets  (21 865)       (21 858)   
Acquisition of businesses  2 243        58 810    
Foodservice                
United Kingdom  2 243        –    
Europe  –        58 810    
Transfer as a result of unbundling                
Foodservice                
Emerging Markets  39 698        –    
On disposal of business  (403)       –    
Foodservice                
Emerging Markets  (383)       –    
Bidvest Services  (20)       –    
Allowances reversed during the year  (47 835)       (70 171)   
Foodservice                
Australasia  –        (1 226)   
United Kingdom  (3 846)       (26 214)   
Europe  (3 462)       (42 731)   
Emerging Markets  (40 527)       –    
Exchange rate adjustments  71 175        (5 129)   
Balance at June 30  548 531        377 288    
   
 
 Ageing of trade receivables at June 30                      
      2016           2015    
  Gross       Net   Gross       Net
  trade    Impairment    trade    trade    Impairment    trade
  receivables    allowance    receivables    receivables    allowance    receivables 
  R’000    R’000    R’000    R’000    R’000    R’000 
Not past due 12 441 211     (25 585)    12 415 626     10 089 532     (33 676)    10 055 856 
Bidvest Services  –     –     –     1 775     –     1 775 
Foodservice                                  
Australasia  2 384 621     (9 526)    2 375 095     2 018 626     (15 682)    2 002 944 
United Kingdom  4 406 945     –     4 406 945     4 194 622     –     4 194 622 
Europe  3 531 335     (6 557)    3 524 778     2 837 846     (15 725)    2 822 121 
Emerging Markets  2 118 310     (9 502)    2 108 808     1 036 663     (2 269)    1 034 394 
Past due 1 - 30 days  1 074 017     (40 283)    1 033 734     806 003     (26 234)    779 769 
Bidvest Services  –     –     –     153     –     153 
Foodservice                                  
Australasia  189 850     (28 561)    161 289     170 068     (14 280)    155 788 
United Kingdom  293 106     –     293 106     108 376     (6 323)    102 053 
Europe  339 458     (7 348)    332 110     304 870     (5 615)    299 255 
Emerging Markets  251 603     (4 374)    247 229     222 536     (16)    222 520 
31 – 180 days  718 233     (280 620)    437 613     565 302     (169 257)    396 045 
Bidvest Services  –     –     –     (165)    (25)    (190)
Foodservice                                  
Australasia  51 367     (37 439)    13 928     45 039     (26 803)    18 236 
United Kingdom  112 206     (28 013)    84 193     48 367     (26 933)    21 434 
Europe  375 545     (167 901)    207 644     336 932     (99 157)    237 775 
Emerging Markets  179 115     (47 267)    131 848     135 129     (16 339)    118 790 
181 + days  259 876     (202 043)    57 833     162 907     (148 121)    14 786 
Foodservice                                  
Australasia  16 632     (12 922)    3 710     15 604     (12 773)    2 831 
United Kingdom  55 400     (19 256)    36 144     17 950     (15 372)    2 578 
Europe  141 180     (139 107)    2 073     89 198     (89 130)    68 
Emerging Markets  46 664     (30 758)    15 906     40 155     (30 846)    9 309 
                                   
Total  14 493 337     (548 531)    13 944 806     11 623 744     (377 288)    11 246 456 
 

Collateral held on past due amounts

  2016   2015
      Trade       Trade
      receivables       receivables
  Fair value of   net of   Fair value of   net of
  collateral   impairment   collateral   impairment
  held   allowance   held   allowance
  R’000   R’000   R’000   R’000
Cover by credit insurance              
Foodservice              
Australasia 79 397   79 397   52 685   52 685
United Kingdom 44 919   44 919   27 223   30 248
Europe 82 781   140 153   49 085   49 085
Emerging Markets 117 353   38 604   24 389   24 389
Total 324 450   303 073   153 382   156 407
 
In certain instances, the group’s operations reserve the right to collect inventory sold when the outstanding debt is not settled by the customer. Where it is the business of the operation to finance assets, the assets are held as collateral in respect of the outstanding debt.
The collateral detailed above is in addition to these aforementioned measures taken to reduce credit risk in respect of trade receivables.
32.2.2 Investments
  The classes for investments are listed held-for-trading, unlisted held-for-trading and unlisted available-for-sale, refer to note 18 for the carrying amounts for each of these categories. The group manages its credit risk for investments by investing in reputable instruments.

There was an impairment loss of R119,1 million (2015: Rnil) that was recognised in respect of investments which related to Icelandic Water Holdings ehf. Management’s best estimate of the fair value of the Icelandic Water investment was based on an offer to the holders of convertible loan notes and warrants which are convertible into common company stock.

32.2.3 Cash and cash equivalents
  The credit risk on cash and cash equivalents is addressed by utilising financial institutions of good standing for investment and cash management purposes.
32.3 Liquidity risk
  Liquidity risk is the risk that the group will not be able to meet its financial obligations as they fall due. The group’s approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the group’s reputation.

The group manages its borrowings centrally for each segment. The divisions within each segment are therefore not responsible for the management of liquidity risk but rather senior management for each of these segments are responsible for implementing procedures to manage the regional liquidity risk.

32.3.1 Contractual maturities of financial liabilities, including interest payments
 
  Undiscounted contractual cash flows
  Carrying       6 months   6 – 12   1 – 2   2 – 5   More than  
  amount   Total   or less   months   years   years   5 years  
  R’000   R’000   R’000   R’000   R’000   R’000   R’000  
2016                            
Puttable non-controlling liabilities (refer to note 26) 1 168 921   1 172 267       44 700   1 127 567    
Borrowings (refer to note 24)                            
Loans secured by mortgage bonds over fixed property 78 436   84 520   6 576   5 340   10 667   25 039   36 898  
     Loans secured by lien over certain property, plant and equipment in terms of financial leases and suspensive sale      agreements 284 365   305 365   45 050   44 042   112 980   87 091   16 202  
Unsecured loans 6 825 353   7 739 753   3 852 089   318 760   629 621   1 041 348   1 897 935  
  7 188 154   8 129 638   3 903 715   368 142   753 268   1 153 478   1 951 035  
Trade and other payables (refer to note 28)                            
Trade and other payables (excluding forward exchange contracts) 21 493 850   21 493 850   21 493 850          
2015                            
Puttable non-controlling liabilities (refer to note 26) 913 638   954 635         954 635    
Borrowings (refer to note 24)                            
Loans secured by mortgage bonds over fixed property 21 372   22 660   2 743   2 710   5 327   11 880    
     Loans secured by lien over certain property, plant and equipment in terms of financial leases and suspensive sale      agreements 158 622   165 956   39 910   39 961   40 573   45 512    
Unsecured loans  5 053 356   5 155 480   1 470 324   1 937 533   1 436 789   264 145   46 689  
Other borrowings  1 122 195   1 122 195     1 122 195        
Bank overdrafts 4   4     4        
  6 355 549   6 466 295   1 512 977   3 102 403   1 482 689   321 537   46 689  
Trade and other payables (refer to note 28)                            
Trade and other payables (excluding forward exchange contracts) 16 912 883   16 912 883   16 912 883          
  The expected maturity of financial liabilities is not expected to differ from the contractual maturities as disclosed above.

There were no defaults or breaches of any of the borrowing terms or conditions.

    2016   2015  
     R'000    R'000  
32.3.2 Trade payables by class        
  Trade payables        
       Bidvest Services   3 160  
       Foodservice        
         Australasia 3 342 044   2 803 751  
         United Kingdom 7 588 240   6 596 958  
         Europe 4 583 444   3 589 586  
       Emerging Markets 1 856 082   822 277  
  Corporate   206  
    17 369 810   13 815 938  
32.3.3 Undrawn facilities        
  The group has the following undrawn facilities at its disposal to further reduce liquidity risk:        
  Unsecured bank overdraft facility, reviewed annually and payable on 360 days’ notice 1 303 748   1 089 858  
  Utilised   4  
  Unutilised 1 303 748   1 089 854  
  Unsecured loan facility with various maturity dates through to 2022 and which may be extended by        
  mutual agreement 8 820 156   6 767 599  
  Utilised 6 798 453   4 915 612  
  Unutilised 2 021 703   1 851 987  
  Secured loan facilities with various maturity dates through to 2022 and which may be extended by        
  mutual agreement 297 035   304 068  
  Utilised 189 536   137 024  
  Unutilised 107 499   167 044  
  Other banking facilities 755 731   1 405 889  
  Utilised 183 270   237 336  
  Unutilised 572 461   1 168 553  
  Total facilities 11 176 670   9 567 414  
  Utilised 7 171 259   5 289 976  
  Unutilised 4 005 411   4 277 438  
32.4 Market risk
Market risk is the risk that changes in market price, such as foreign exchange rates, interest rates and equity prices will affect the group’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return on risk.
32.4.1 Foreign currency risk
  The group’s financial instruments are not significantly exposed to currency risk for the reasons provided below. A sensitivity analysis has therefore not been performed.

Borrowings are matched to the same foreign currency as the division raising the loan thereby limiting the divisions’ exposure to changes in a foreign currency which differs to their functional currency. Interest on borrowings is denominated in currencies that match the cash flows generated by the underlying divisions of the group thereby providing an economic hedge for each class of borrowing.

The group incurs currency risk as a result of purchases and sales which are denominated in a currency other than the group entities’ functional reporting currency. It is group policy that group entities hedge all trade receivables and trade payables denominated in a foreign currency which differs to its functional currency. At any point in time the entities also take out economic hedges over their estimated foreign currency exposure resulting from sales and purchases. The group entities hedge their foreign currency risk exposure either by taking out forward exchange contracts (FECs) or alternatively by purchasing in advance the foreign currency which will be required to settle the trade payables. Most of the FECs have maturities of less than one year after the reporting date. Where necessary, the FECs are rolled over at maturity. It is the group’s policy not to trade in derivative financial instruments for speculative purposes.

Changes in the fair value of FECs that economically hedge monetary assets and liabilities in foreign currencies (in relation to the operations’ functional currencies) and for which no hedge accounting is applied are recognised in the statement of profit or loss. Both the changes in fair value of the FECs and the foreign exchange gains and losses relating to the monetary items are recognised in operating profit (refer to note 3).

The periods in which the cash flows associated with the FECs are expected to occur are detailed below under the heading “settlement”. The periods in which the cash flows are expected to impact the statement of profit or loss are believed to be in the same timeframe as when the actual cash flows occur.

 
      Contract value
      Foreign    Rand 
      amount    amount 
  Settlement   ’000    ’000 
2016          
In respect of FECs relating to foreign liabilities as at June 30 2016          
US dollar July to August 2016     (3 513)    (53 332)
Euro  July to September 2016     (8 110)    (135 592)
Australian dollar  July 2016     (20)    (225)
Other  July 2016           (10)
               (189 159)
In respect of FECs relating to foreign assets as at June 30 2016                
US dollar  July to November 2016     6 719     97 127 
Norwegian krone  July to October 2016     14 569     26 530 
Euro  July to November 2016     1 270     20 613 
               144 270 
In respect of FECs relating to goods and services ordered not accounted for as at June 30 2016                
US dollar  July to May 2017     (12 540)    (180 485)
Australian dollar  July to August 2016     (576)    (6 519)
Euro  July to October 2016     (1 200)    (19 173)
               (206 177)
2015                
In respect of FECs relating to foreign liabilities as at June 30 2015                
US dollar  July to October 2015     (8 221)    (99 729)
Euro  July to September 2015     (7 818)    (107 122)
Australian dollar  July 2015     (603)    (5 689)
Other  July 2015           (289)
               (212 829)
In respect of FECs relating to foreign assets as at June 30 2015                
US dollar  July to November 2015     9 436     113 679 
Euro  July to December 2015     1 738     25 064 
               138 743 
In respect of FECs relating to goods and services ordered not accounted for as at June 30 2015                
US dollar  July to October 2015     (5 000)    (59 492)
Euro  July 2015     (1 313)    (12 265)
Other  July to September 2015           (702)
               (72 459)
32.4.2 Interest rate risk
The group is exposed to interest rate risk as it borrows funds at both fixed and floating interest rates. This risk is managed by maintaining an appropriate mix between fixed and floating borrowings and by the use of interest rate swap contracts. Investments in equity securities accounted for as held-for-trading financial assets and trade receivables and payables are not exposed to interest rate risk.
  At the reporting date, the interest rate profile of the group’s interest-bearing financial instruments was:
 
  2016   2015
  R’000   R’000
Fixed rate instruments      
Financial liabilities      
Borrowings (3 128 722)   (3 702 934)
Derivative instruments in designated hedge accounting relationships –    (3 725)
Variable rate instruments      
Financial assets      
Cash and cash equivalents 5 509 505    3 632 608 
Financial liabilities      
Borrowings (4 059 432)   (2 652 611)
Puttable non-controlling interest liabilities (1 168 921)   (913 638)
Overdrafts –    (4)
  The group’s exposure to interest rates on financial assets and liabilities are detailed in the various notes within the financial statements.

The variable rates are influenced by movements in the prime borrowing rates.

  Sensitivity analysis
Group borrowings have been categorised by geographical location and the percentage change used for each category has been selected based on what could reasonably be expected as a change in interest rates within that region based on historical movements in interest rates within that particular region.

This sensitivity analysis has been prepared using the average borrowings for the financial year as the actual borrowings at June 30 are not representative of the borrowings during the year. This analysis assumes that all other variables, in particular foreign currency rates, remain constant. The analysis is performed on the same basis as 2015. A decrease in interest rates would have an equal and opposite effect on profit after taxation as detailed below.

 
  2016   2015
      Decrease in       Decrease in
  Increase in   profit after   Increase in   profit after
  interest rates   taxation   interest rates   taxation
  %   R’000   %   R’000
Southern Africa and other Emerging Markets 0,50   6 360   0,50   4 874
United Kingdom and Europe 0,25   9 955   0,25   7 688
Australasia 0,25   7 352   0,25   8 974
      23 667       21 536
32.4.3 Equity price risk
Equity price risk arises from investments classified as held-for-trading and available-for-sale (refer to note 18). Unlisted investments comprise unlisted shares and loans which are classified as held-for-trading and available-for-sale, and are valued at fair value using a price earnings model.
32.5 Fair values
  The carrying amounts of all financial assets and liabilities approximate their fair values, with the exception of borrowings which have been accounted for at amortised cost. The fair value of borrowings, together with the carrying amounts shown in the statement of financial position, classified by class (being geographical location), are as follows:
 
  2016   2015
  Carrying     Fair     Carrying     Fair  
  amount     value     amount     value  
  R’000     R’000     R’000     R’000  
Borrowings (refer to note 24                      
Southern Africa and other Emerging Markets 2 136 266     2 136 156     972 461     972 155  
Loans secured by lien over certain property, plant and equipment in                      
terms of financial leases and suspensive sale agreements 5 349     5 349          
Unsecured loans 2 130 917     2 130 807     972 461     972 155  
United Kingdom and Europe 3 914 356     3 885 383     4 292 227     4 292 227  
Loans secured by mortgage bonds over fixed property 78 436     78 436     21 372     21 372  
Loans secured by lien over certain property, plant and equipment in terms of financial leases and suspensive sale agreements 279 016     279 016     158 622     158 622  
Unsecured loans 3 556 904     3 527 931     2 990 034     2 990 034  
Other borrowings         1 122 195     1 122 195  
Bank overdrafts         4     4  
Australasia                      
Unsecured loans 1 137 532     1 137 532     1 090 861     1 090 861  
  7 188 154     7 159 071     6 355 549     6 355 243  
Unrecognised gain 29 083           306        
                       
The methods used to estimate the fair values of financial instruments are discussed in note 36.

The interest rates used to discount cash flows, in order to determine fair values, are based on market-related rates at June 30 2016 plus an adequate constant credit spread, and range from 0,00% to 18,24% (2015: 0,25% to 12,5%).

  Fair value hierarchy
  When measuring the fair value of an asset or a liability, the group uses market observable data as far as possible. Fair values are categorised into different levels in a fair value hierarchy based on the inputs used in the valuation techniques categorised as follows:
  • Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities.
  • Level 2: inputs other than quoted prices included in level 1 that are observable for the asset or liability, either directly (ie as prices) or indirectly (ie derived from prices).
  • Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The following table shows the carrying amounts and fair values of financial assets and financial liabilities, including their levels in the fair value hierarchy for financial instruments measured at fair value. It does not include fair value information for financial assets and financial liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value.
 
  Non-current    Current assets
(liabilities)
               
  liabilities                   
  Puttable                         
  non-        Vendors                 
  controlling        for                 
R’000 interests    Investments   acquisition    Total    Level 1   Level 2   Level 3 
June 30 2016                          
Financial assets measured at fair value –    511 122   –    511 122    501 293   2 054   7 775 
Financial liabilities measured at fair value (1 168 921)     (513 308)   (1 682 229)       (1 682 229)
June 30 2015                          
Financial assets measured at                          
fair value –    26 163   –    26 163      12 277   13 886 
Financial liabilities measured at                          
fair value (913 638)     (558 315)   (1 471 953)       (1 471 953)
  Valuation techniques and significant unobservable inputs

The following table shows the valuation techniques used in measuring the puttable non-controlling interests and vendors for acquisition fair values at June 30.

 
        Inter-relationship between
        significant unobservable inputs
Valuation technique   Significant unobservable inputs   and fair value measurement
The expected payments are determined by considering the possible scenarios of forecast EBITDA, the amount to be paid under each scenario and the probability of each scenario. The valuation models consider the present value of expected payment, discounted using a risk-adjusted discount rate.   – EBITDA growth rates: 10 –     23%   (2015: 10 – 23%)
– EBITDA mutliples: 4,8x – 7x    (2015: 4,8x – 7x)
– Risk-adjusted discount rate:    1,99% – 5,00% (2015: 1,99%)
  The estimated fair value would
increase (decrease) if:
– the EBITDA were higher    (lower); or
– the risk-adjusted discount    rate were lower (higher).

Notes to the consolidated financial statements | Note 32