Basis of presentation of the condensed interim consolidated financial statements
The condensed interim consolidated financial statements have been prepared in accordance with the JSE Limited Listings Requirements for interim reports, and the requirement of the Companies Act of South Africa applicable for condensed interim consolidated financial statements. The Listings Requirements require interim reports to be prepared in accordance with the framework concepts and the measurement and recognition requirements of International Financial Reporting Standards (IFRS) and the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Reporting Pronouncements as issued by Financial Reporting Standards Council, and include disclosure as required by IAS 34: Interim Financial Reporting and the Companies Act of South Africa. The accounting policies applied in the preparation of the condensed interim consolidated financial statements from which the condensed interim consolidated financial statements were derived are in terms of IFRS and are consistent with those accounting policies applied in the preparation of the previous consolidated annual financial statements.
In preparing these interim condensed consolidated financial statements, management make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
Acquisitions
Bidcorp acquired 70% of Pier 7 Foods, a small foodservice business based in Germany and Austria, a niche Portuguese horeca business was integrated into Bidfood Iberia and bolt–on acquisitions were completed in Australia, Spain, New Zealand and Turkey. Total investment in acquisitions was R588,2 million, and their contribution to revenue and trading profit for the half–year ended December 31 2017 was R1,2 billion and R33,5 million respectively.
Financial instruments
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 assets (liabilities) | Current liabilities | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
R000s | Puttable non- controlling interests |
Invest- ments |
Vendors for acquisition |
Puttable non- controlling interests |
Vendors for acquisition |
Total | ||||||
December 31 2017 | ||||||||||||
Financial assets measured at fair value | – | 61 911 | – | – | 61 911 | |||||||
Financial liabilities measured at fair value | (411 648) | – | (66 270) | (1 017 736) | (283 911) | (1 779 565) | ||||||
December 31 2016 | ||||||||||||
Financial assets measured at fair value | – | 8 405 | – | – | – | 8 405 | ||||||
Financial liabilities measured at fair value | (1 043 023) | – | – | – | (446 910) | (1 489 933) | ||||||
June 30 2017 | ||||||||||||
Financial assets measured at fair value | – | 54 504 | – | – | – | 54 504 | ||||||
Financial liabilities measured at fair value | (118 028) | – | (82 377) | (1 077 168) | (379 474) | (1 657 047) |
Fair value | Level 1 | Level 2 | Level 3 | Total | ||||
---|---|---|---|---|---|---|---|---|
December 31 2017 | ||||||||
Financial assets measured at fair value | – | 8 163 | 53 748 | 61 911 | ||||
Financial liabilities measured at fair value | – | – | (1 779 565) | (1 779 565) | ||||
December 31 2016 | ||||||||
Financial assets measured at fair value | – | 1 801 | 6 604 | 8 405 | ||||
Financial liabilities measured at fair value | – | – | (1 489 933) | (1 489 933) | ||||
June 30 2017 | ||||||||
Financial assets measured at fair value | – | 1 848 | 52 656 | 54 504 | ||||
Financial liabilities measured at fair value | – | – | (1 657 047) | (1 657 047) |
Valuation technique
The expected payments are determined by considering the possible scenarios of forecast EBITDAs, 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.
Significant unobservable inputs
– EBITDA growth rates | 10% – 23% (2016: 10% – 23%) |
– EBITDA multiples | 4,8x – 7x (2016: 4,8x – 7x) |
– Risk-adjusted discount rate | 1,99% – 5,00% (2016: 1,99% – 5,00%) |
Inter–relationship between significant unobservable inputs and fair value measurement
The estimated fair value would increase (decrease) if:
– the EBITDA were higher (lower); or |
– the risk–adjusted discount rate were lower (higher). |
Discontinued operation
In December 2017, management committed to a plan to discontinue the Logistics CD business segment which operates in the United Kingdom. Efforts to dispose of this operation have started and a sale is expected by December 2018. As a result, this operation has been classified as a discontinued operation.
The Logistics CD segment was not previously classified as held-for-sale or as a discontinued operation. The comparative consolidated statement of profit or loss, statement of cash flows and segmental analysis have been restated to show the discontinued operation separately from continuing operations.
The relevant requirements of IFRS 5 have been met for this classification.
The results of the discontinued operation included in the Group's results for the period ending December 31 2017, are detailed below:
Half–year ended
December 31 |
Year
ended June 30 |
|||||||
---|---|---|---|---|---|---|---|---|
R000s | 2017 Unaudited |
2016 Unaudited |
2017 Reviewed* |
|||||
Revenue | 10 470 289 | 10 745 803 | 20 458 449 | |||||
Cost of revenue | (9 582 438) | (9 776 136) | (18 622 873) | |||||
Gross profit | 887 851 | 969 667 | 1 835 576 | |||||
Operating expenses | (973 075) | (919 704) | (1 814 230) | |||||
Trading (loss) profit | (85 224) | 49 963 | 21 346 | |||||
Share-based payment expense | (1 582) | (1 437) | (3 456) | |||||
Net capital items | (811) | – | (21 366) | |||||
Operating (loss) profit | (87 617) | 48 526 | (3 476) | |||||
Net finance charges | (2 364) | (1 526) | (3 446) | |||||
Finance income | 2 | 5 | 11 | |||||
Finance charges | (2 366) | (1 531) | (3 457) | |||||
(Loss) profit before taxation | (89 981) | 47 000 | (6 922) | |||||
Taxation | 18 774 | (10 511) | (4 317) | |||||
(Loss) profit for the period from discontinued operation | (71 207) | 36 489 | (11 239) | |||||
The following adjustments to profit attributable to shareholders were taken into account in the calculation of discontinuing headline (loss) earnings: | ||||||||
(Loss) profit attributable to shareholders of the Company from the discontinued operation | (71 207) | 36 489 | (11 239) | |||||
Impairment of property, plant and equipment | 811 | – | 21 366 | |||||
Taxation relief | (154) | – | (4 060) | |||||
Headline (loss) earnings from the discontinued operation | (70 550) | 36 489 | 6 067 | |||||
Basic (loss) earnings per share (cents) | (21,4) | 11,0 | (3,4) | |||||
Diluted basic (loss) earnings per share (cents) | (21,3) | 11,0 | (3,4) | |||||
Headline (loss) earnings per share (cents) | (21,2) | 11,0 | 1,8 | |||||
Diluted headline (loss) earnings per share (cents) | (21,2) | 11,0 | 1,8 | |||||
Refer to ‘Preparation and results’ note, |
Half–year ended
December 31 |
Year
ended
June 30 |
|||||||
---|---|---|---|---|---|---|---|---|
R000s | 2017
Unaudited |
2016
Unaudited |
2017
Reviewed* |
|||||
Effect of the discontinued operation on the statement of financial position of the group | ||||||||
Assets classified as held-for-sale | 2 402 441 | 2 619 829 | 2 091 514 | |||||
Property, plant and equipment | 219 769 | 236 505 | 229 314 | |||||
Intangible assets | 6 081 | 14 610 | 6 540 | |||||
Deferred taxation asset | 499 | – | 503 | |||||
Inventories | 469 322 | 510 850 | 412 720 | |||||
Trade and other receivables | 1 684 627 | 1 741 676 | 1 433 646 | |||||
Taxation | 22 143 | – | 8 791 | |||||
Cash and cash equivalents | – | 116 188 | – | |||||
Liabilities classified as held-for-sale | 2 751 815 | 2 792 914 | 2 338 803 | |||||
Deferred taxation liability | 12 069 | – | 8 222 | |||||
Long-term portion of provisions | 52 313 | 48 484 | 45 253 | |||||
Trade and other payables | 2 501 452 | 2 715 904 | 2 113 422 | |||||
Short-term portion of provisions | 21 839 | 18 730 | 22 017 | |||||
Bank overdrafts | 164 142 | – | 149 889 | |||||
Taxation | – | 9 796 | – | |||||
Cash flows from discontinued operation | ||||||||
Net operating cash flows from discontinued operation | 50 311 | (265) | (258 291) | |||||
Net investing cash flows from discontinued operation | (4 269) | (16 998) | (15 384) | |||||
Net financing cash flows from discontinued operation | (40 601) | (4 452) | (7 553) | |||||
Net increase (decrease) in cash and cash equivalents from the discontinued operation | 5 441 | (21 715) | (281 228) | |||||
* Refer to 'Preparation and results’ note, |
Preparation and results
These half-year ended December 31 results have not been audited or reviewed by the Group's auditors. The condensed interim consolidated financial statements have been prepared by CAM Bishop (CA)SA, under the supervision of DE Cleasby CA(SA), and were approved by the board of directors on February 20 2018.
The audit and risk committee engaged KPMG Inc., to review the previously audited June 30 2017 consolidated statement of profit or loss, consolidated statement of cash flows and segmental analysis which have been re-presented as a result of classifying CD business as a discontinued operation in the 2018 interim period, together with the related notes. Re-presented special purpose financial statements ("special purpose financial statements") containing the re–presented consolidated statement of profit or loss, consolidated statement of cash flows, segmental analysis, and related notes, were reviewed by KPMG for this purpose. KPMG Inc. expressed an unmodified conclusion on these special purpose financial statements. A copy of the special purpose financial statements, together with KPMG Inc.'s review report is available for inspection at the Company's registered office.
As a result of this review, the June 30 2017 consolidated statement of profit and loss, consolidated statement of cash flows and segmental analysis, and related notes have been described as "reviewed" in the interim financial statements contained herein. It should be noted that KPMG Inc.'s review report on this matter draws attention to the basis of preparation contained in the special purpose financial statements, which describes how they were prepared. The review report also notes that the special purpose financial statements were prepared to provide information to the audit and risk committee. As a result, the special purpose financial statements may not be suitable for another purpose. The conclusion reached by KPMG Inc. is not modified in respect of this matter.
This review did not cover the entire set of interim financial statements, and for this reason the interim financial statements should not be regarded as reviewed by KPMG Inc.
Exchange rates
The following exchange rates were used in the conversion of foreign interests and foreign transactions during the periods:
Half–year ended December 31 |
Year ended June 30 |
|||||
---|---|---|---|---|---|---|
2017 Unaudited |
2016 Unaudited |
2017 Audited |
||||
Rand/Sterling | ||||||
Closing rate | 16,67 | 16,83 | 16,80 | |||
Average rate | 17,65 | 17,94 | 17,29 | |||
Rand/Euro | ||||||
Closing rate | 14,80 | 14,41 | 14,78 | |||
Average rate | 15,74 | 15,40 | 14,85 | |||
Rand/Australian dollar | ||||||
Closing rate | 9,65 | 9,88 | 9,93 | |||
Average rate | 10,43 | 10,57 | 10,27 |