Download PDF of this Print this section Email this to a friend

notes to the Consolidated financial statementsfor the year ended 30 June 2014

   
GROUP       COMPANY
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000 
2013 
R’000 
   

21.

FOREIGN CURRENCY TRANSLATION RESERVE

   
(5 582) (8 147)   Foreign currency translation reserve related to Clover Botswana and Clover West Africa    
 
 
 
 
GROUP         COMPANY
2014 
R’000 
2013 
Restated 
R’000 
        2014 
R’000 
2013 
R’000 
   

22.

Interest-bearing loans and borrowings

   
     

22.1

 

Secured liabilities

   
650 000  650 000      (a) Secured by securitisation of trade debtors (refer to note 17). The first tranche of R250 million is repayable on 30 June 2016, and is charged a floating interest rate of 185 bps above 3 month Jibar. The second tranche of R400 million is repayable 30 June 2018, and is charged a fixed interest rate of 9,28%.    
22 003  24 236      (b) Secured by plant and equipment with a book value of R30,5 million (2013: R26,4 million). Repayable in monthly instalments. Payments due within the next year are R11,4 million (2013: R10,57 million). Variable interest rate portion: 6,05% (2013: 7,55% – 10,0%). Maturity: between July 2014 and March 2022. Fixed interest rate portion 9,0% and 10,5% (2013: 9,0% and 10,5%).    
672 003  674 236        Total secured liabilities    
     

22.2

 

Unsecured liabilities

   
3 348  5 824      (a) Unsecured loan from Merchant West, interest is charged at 6,96%, and is repayable in quarterly instalments with a final payment on 1 October 2015.    
6 476  17 262      (b) Bank overdraft    
          Repayable on demand. The full outstanding amount is repayable within one year. Variable interest rate: 9% (2013: 8,5%).    
195 025  141 964      (c) Call loans    
          Variable interest rate: 6,25% – 6,8% (2013: 5,75% – 6,85%).    
204 849  165 050        Total unsecured liabilities    
876 852  839 286        Total secured and unsecured liabilities    
          Current portion transferred to current liabilities:    
9 646  9 848       
  • Secured liabilities
   
204 849  162 798       
  • Unsecured liabilities
   
214 495  172 646        Total current portion transferred to current liabilities    
662 357  666 640        Total non-current interest-bearing borrowings    
876 852  839 286        Total current and non-current interest-bearing loans and borrowings    
 
   
GROUP       COMPANY
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000 
2013 
R’000 
   

23.

Provisions

   
     

23.1

 

Long-service bonus

   
        The projected-credit method is used for the calculation of the long-service bonus provision. Payments are recognised as utilisations.    
        The determination of the long-service bonus is based on the following assumptions:    
6 435  6 474      Active members    
8,2% 8,3%     Salary escalation ratio    
9,0% 8,5%     Discounting rate    
65  65      Normal retirement age    
28 909  30 903      Balance at the beginning of the year    
5 224  7 682      Amounts provided    
(7 757) (9 676)     Amounts utilised    
26 376  28 909      Total long-service bonus provision    
       

Refer to note 33 for further detail on the long-service bonus provision .

   
     

23.2

 

Leave pay

   
        A provision for leave pay is recognised for the number of days leave due to employees at 30 June valued at a rate per day based on the basic salary of each employee at 30 June. Leave payments are recognised as utilisations.    
51 918  42 561      Balance at the beginning of the year    
15 609  15 190      Amounts provided    
–  517      Acquisition of subsidiary    
(6 276) (6 350)     Amounts utilised    
61 251  51 918      Total leave pay provision    
     

23.3

 

Total provisions

   
67 615  60 814      Long-term portion    
20 013  20 011      Short-term portion transferred to current liabilities    
87 628  80 825      Total long-term and short-term provisions    
 
 
 
 
GROUP       COMPANY
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000 
2013 
R’000 
   

24.

Trade and other payables

   
1 000 205  1 067 875    Trade payables 9 883  17 339 
157 300  136 633    Other payables 1 359  1 394 
1 009  1 662    Interest payable 1 009  1 662 
32 511  21 945    Payable to joint ventures    
1 191 025  1 228 115    Total trade and other payables 12 251  20 395 
4 351  9 267    Non-current portion included in other payables transferred to non-current liabilities –  – 
1 186 674  1 218 848    Current portion 12 251  20 395 
1 191 025  1 228 115    Total trade and other payables 12 251  20 395 
      The terms for trade payables range from seven days after date of invoice to 45 days after month-end. Interest is payable on a monthly basis. Payables to joint ventures range from 30 days to 45 days after the end of the month in which the transaction took place.    
 
   
GROUP       COMPANY
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000 
2013 
R’000 
   

25.

Notes to the statement of cash flows

   
     

25.1

 

Tax paid

   
(16 723) (5 604)     Amount unpaid at the beginning of the year 807  (333)
(36 717) (83 853)     Taxation charged in statement of comprehensive income and other adjustments, excluding deferred taxation (10 652) (10 979)
7 078  12 035      Taxation charged through statement of changes in equity, excluding deferred taxation    
(33 877) 16 723      Amount (receivable)/due at the end of the year (1 328) (807)
(80 239) (60 699)     Total tax paid (11 173) (12 119)
   

26.

Pensions and other post-employment benefit plans

   
     

26.1

 

Defined-benefit fund

   
15 613  13 520      Value of fund assets    
(10 839) (7 096)     Value of fund liabilities    
4 774  6 424      Net surplus    
        Funding level    
        All of the fund’s assets are indirectly invested in a quoted market by the utilisation of unit trusts.    
9,0% 8,6%     Expected rate of return    
9,0% 8,6%     Discount rate    
8,2% 7,7%     Future salary increases    
1,9  3,3      Expected average remaining working life in years    
        The fund is a defined-benefit fund and was actuarially valued on 30 June 2014. The actuarial method used in determining the cost of the retirement benefits is the same as those used in previous calculations. The assumptions regarding deaths, interest rates, salary increases, retirements, resignations and administration costs were all based on generally accepted standards for the industry.    
        In the previous financial periods the net surplus was not accounted for, however, the fund is in the process of converting all members to the Group’s defined contribution pension fund. As per the fund rules the net surplus of the fund will be available to the Group to be utilised as a reduction of future company contributions towards the defined contribution pension fund. The Group policy is still to fund any deficit in accordance with the Pension Fund Act of 1956 and published regulations issued by the Registrar of Financial Services from time to time. The fund is subject to the same Act which requires an actuarial valuation every three years. Number of members on 30 June 2014: 5 (30 June 2013: 5). The fund closed for new entrants on 1 July 1994.    
 
 
 
 
GROUP       COMPANY
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000 
2013 
R’000 
     

26.2

 

Defined-contribution funds

   
       
26.2.1 Clover SA pension fund
   
       

This is a defined-contribution fund. The value of this fund determines the benefits which accrue to members. The Group has no obligation other than its normal contributions. Number of members on 30 June 2014: 990 (30 June 2013: 966).

   
       
26.2.2 Clover SA provident fund
   
       

This is a defined-contribution fund. The value of the fund determines the benefits which accrue to members. The Group has no obligation other than its normal contributions. Number of members on 30 June 2014: 5 415 (2013: 5 546).

   
     

26.3

 

Amounts recognised in profit or loss

   
        Contributions for the Group for the current year:    
101  96      Defined-benefit fund    
32 008  30 626      Pension fund    
44 856  45 553      Provident fund    
76 965  76 275      Total contributions recognised in profit or loss    
 
   
GROUP       COMPANY
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000 
2013 
R’000 
   

27.

Commitments and contingencies

   
     

27.1

 

Commitments

   
       
27.1.1 Operating lease commitments – Group as lessee
   
       

The Group entered into an outsourcing agreement whereby the Group is provided with distribution and milk collection vehicles. The Group also entered into commercial leases on motor vehicles and machinery. These leases have an average life of between three and ten years, with renewal options included on some of the contracts. There are no restrictions placed upon the lessee by entering into these lease contracts.

   
        Future minimum lease payments are as follows:    
286 374  262 844      Within one year    
1 003 852  926 760      After one year but not more than five years    
1 450 868  1 591 345      More than five years    
2 741 094  2 780 949      Total lease payments payable    
       
27.1.2 Operating lease commitments – Group as lessor
   
       

The Group has entered into commercial property leases on its investment property portfolio, consisting of the Group’s surplus offices and manufacturing buildings. These non-cancellable leases have remaining terms of between one and five years. All leases include a clause to enable upward revision of the rental charge on an annual basis according to prevailing market conditions.

   
        Future minimum rentals receivable under non-cancellable operating leases as at 30 June 2014 are as follows:    
2 993  3 253      Within one year    
9 387  9 731      After one year, but not more than five years    
12 380  12 984      Total minimum lease payments    
 
 
 
 
Group 2014        Group 2013 Restated
Minimum 
payments 
R’000 
Present value 
of payment 
R’000 
      Minimum 
payments 
R’000 
Present value 
of payment 
R’000 
       
27.1.3 Finance leases and hire purchase agreements
   
        The Group has finance leases and hire purchase contracts for various items of plant, machinery and vehicles. These leases have no terms of renewal, purchase options or escalation clauses.    
        Future minimum lease payments with the present value of the net minimum lease payments are as follows:    
14 195  12 752      Within one year 14 852  13 420 
17 836  12 599      After one year but not more than five years 19 003  16 640 
32 031  25 351      Total minimum lease payments 33 855  30 060 
(6 680) –      Less: Amounts representing finance charges (3 795) – 
25 351  25 351      Present value of minimum lease payments 30 060  30 060 
 
   
GROUP       COMPANY
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000 
2013 
R’000 
       
27.1.4 Capital commitments
   
286 966  127 854      Capital expenditure authorised and contracted for    
53 787  84 126      Capital expenditure authorised but not contracted for    
340 753  211 980      Total capital commitments    
        Commitments will be spent within the next three to four years. The capital expenditure will be funded from Group funds. Included in capital expenditure authorised and contracted for is R150 million for the acquisition of Dairy Belle. Refer to page 112 on the directors report for more detail.    
       
27.1.5 Contingencies
   
        Clover S.A. (Proprietary) Limited is currently party to a contractual dispute, which is subject to arbitration. The outcome of arbitration is expected during October 2014. The estimated potential exposure to the company amounts to R24 million, if unsuccessful in arbitration.    
 
   
GROUP         COMPANY
2014 
R’000 
2013 
Restated 
R’000 
        2014 
R’000 
2013 
R’000 
   

28.

Related party disclosure

   
      Transactions with related parties are made at market related prices. Outstanding balances at the year-end are unsecured. No interest is paid on current accounts. Interest is payable on borrowings by the holding company from subsidiary companies at prime. Where the holding company lends money to subsidiary companies interest is charged at prime plus 1%. There have been no guarantees provided or received for any related party receivables or payables except for a sub-ordination agreement with Clover Namibia. During the year under review, addisional impairments were raised on the loans from Clover SA to Clover West Africa of R9,1 million (2013: R35,6 million) and to Clover Namibia of R5,4 million (2013: R4 million). This assessment is undertaken each financial year through examining the financial position of the related party and the market in which the related party operates.    
     

28.1

 

With regard to operating activities with subsidiaries and joint ventures, the following transactions took place during the year:

   
        (a) Fees earned by CIL for services rendered to Group Companies    
45 892  45 411        Clover SA – Subsidiary 45 892  45 411 
45 892  45 411        Total fees earned by CIL for services rendered to Group Companies 45 892  45 411 
        (b) Fees earned by Clover SA for services rendered to Group Companies    
79 405  –        Clover Waters – Subsidiary    
5 458  3 957        Clover Botswana – Subsidiary    
5 218  5 723        Clover Fonterra – Joint venture    
–  14 973        Clover Manhattan – Joint venture    
12 127  –        Real Beverage Company – Subsidiary    
102 208  24 653        Total fees earned by Clover SA for services rendered to Group Companies    
        (c) Finance income received by Clover SA from Group Companies    
–  3 855        Clover West Africa – Subsidiary    
199  178        Clover Namibia – Subsidiary    
–  47        Clover Fonterra – Joint venture    
2 157  –        Clover Waters – Subsidiary    
2 356  4 080        Total finance income received by Clover SA from Group Companies    
        (d) Amounts owing by Clover SA to Group Companies    
401 925  380 789        Clover Industries – Holding company 401 925  380 789 
20 853  34 777        Clover Fonterra – Joint venture    
100  102        Lactolab – Subsidiary    
15 156  17 299        Real Beverage Company – Subsidiary    
26 872  –        Clover Waters – subsidiary    
464 906  432 967        Total amounts owing by Clover SA to Group Companies 401 925  380 789 
 
 
 
 
GROUP         COMPANY
2014 
R’000 
2013 
Restated 
R’000 
        2014 
R’000 
2013 
R’000 
        (e) Amounts due to Clover SA from Group Companies    
152 470  286 264        Clover Capital – Subsidiary    
64 278  52 306        Clover West Africa – Subsidiary    
190 642  178 363        Real Beverage Company – Subsidiary    
21  52        Lactolab – Subsidiary    
1 427  1 695        Clover Swaziland – Subsidiary    
593  30 221        Clover Fonterra – Joint venture    
19 508  43 691        Clover Botswana – Subsidiary    
17 378  28 241        Clover Namibia – Subsidiary    
34 855  –        Clover Waters – Subsidiary    
481 172  620 833        Total amounts due to Clover SA from Group Companies    
        (f) Amounts due to CIL from Group Companies    
401 925  380 789        Clover SA – Subsidiary 401 925  380 789 
      CIL Share Purchase Trust
401 932  380 795        Total amounts due to CIL from Group Companies 401 932  380 795 
        (g) Clover SA received the following dividends during the year from Group Companies    
12 297  3 296        Clover Fonterra Ingredients – Joint venture    
1 040  780        Lactolab – Subsidiary    
–  18 274        Clover Manhattan – Joint venture    
4 106  –        Real Beverage Company – Subsidiary    
17 443  22 350        Total dividends received by Clover SA from Group Companies    
        (h) CIL received the following dividends during the year from Group Companies    
45 000  –        Clover SA – Subsidiary 45 000  – 
45 000  –        Total dividends received by CIL from Group Companies 45 000  – 
 
   
GROUP         COMPANY
2014 
R’000 
2013 
Restated 
R’000 
        2014 
R’000 
2013 
R’000 
     

28.2

 

The following transactions regarding the securitisation of debtors took place during the year between Clover SA and Clover Capital:

   
92 041  127 512      Net finance cost paid by Clover SA to Clover Capital    
9 793 387  10 351 193      Debtors sold to Clover Capital    
(9 839 186) (10 335 343)     Receipts from Clover Capital    
     

28.3

 

With regard to business done with Non-executive Directors or legal entities that are related to them, the following transactions took place:

   
        Milk purchased from the following Non-executive Directors by Clover SA:    
–  2 624      JAH Bredin (resigned 30 November 2012)    
–  3 427      HPF Du Preez (resigned 30 November 2012)    
2 009  4 223      MG Elliott (resigned 26 November 2013)    
20 078  26 290      JC Hendriks (Dr) (resigned 13 March 2014)    
92 409  71 273      WI Büchner    
31 527  27 797      NA Smith    
3 598  –      PR Griffin (appointed 13 March 2014)    
149 621  135 634      Total milk purchased from Non-executive Directors    
        Refer to note 32 for more information regarding compensation of Directors and key management personnel.    
     

28.4

 

Loans outstanding to Directors and senior management

     
        Executive Director      
14 238  25 538      JH Vorster   14 238  25 538 
–  6 774      CP Lerm (Dr)   –  6 774 
        Other Executives      
2 573  2 536      JHF Botes (Dr)   2 573  2 536 
16 811  34 848      Total   16 811  34 848 
        Refer to note 17 for more details around the terms of the loans.      
 
 

 

 
 
     

29.

.

Financial instruments

 

The Group treasury function does not operate as a profit centre, but rather provides financial services to the divisions and Group companies, coordinates access to credit and loan facilities and manages the financial risks relating to the Group’s operations. The Group’s objective in using financial instruments is to reduce the uncertainty over future cash flows arising from movement in currency and interest rates. Currency and interest rate exposure is managed within Board-approved policies and guidelines which restrict the use of derivatives to the hedging of specific underlying currency and interest rate exposures.

 

29.1

 

 Financial risk management

     

The Group has exposure to the following risks from its use of financial instruments:

     

– credit risk
– liquidity risk
– market risk: foreign currency, interest rate and share price risk

     

This note presents information about the Group’s exposure to each of the above risks, the Group’s objectives, policies and processes for measuring and managing risk and the Group’s management of capital. Further quantitative disclosures are included throughout these consolidated and separate financial statements.

     

The Board of Directors has overall responsibility for the establishment and oversight of the Group’s risk management framework. The Audit and Risk Committee, is responsible for developing and monitoring the Group’s risk management policies. The Committee reports regularly to the Board of Directors on its activities.

     

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 and the Group’s activities. The Group, through its training and management standards and procedures, aims to develop a disciplined and constructive control environment in which all employees understand their roles and obligations.

     

The Audit and Risk Committee is assisted in its oversight role by Clover Risk Management, assisted by KPMG Services (Pty) Ltd. Risk Management undertakes both regular and ad hoc reviews of risk management controls and procedures, the results of which are reported to the Committee.

   
a.
Credit risk management
     

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 and investment securities.

     

Credit risk primarily relates to potential exposure on bank and cash balances, investments, derivatives and trade receivables. The Group limits its exposure arising from money market and derivative instruments by only dealing with well-established financial institutions of high credit standing. The Group is exposed to credit risk in the form of trade receivables. The maximum exposure is the carrying amount as disclosed in note 29.5. Historically, Group bad debts have been negligible and the management of debtors payment terms have been very successful. Trade receivables comprise a large number of debtors, but with significant concentration in value on the country’s major retail and wholesale chains, credit is extended in terms of the Group’s credit policies. In the opinion of the Board there was no significant credit risk at year-end which had not been adequately provided for.

     

The Group limits its exposure to credit risk by only investing in reputable institutions with high credit ratings.

     

The Group’s exposure to credit risk is influenced mainly by the individual characteristics of each customer. The demographics of the Group’s customer base, including the default risk of the industry and country in which customers operate, has less of an influence on credit risk. Approximately 73,6% (2013: 72,5%) of the Group’s credit sales is attributable to sales transactions with the major national chain stores of good credit standing. However, geographically there is no concentration of credit risk.

     

The responsibility for effective credit management rests with the Chief Financial Officer. The granting of credit is governed by a policy for the approval and authorisation levels for new credit applications and revision of credit limits.

     

The credit policy requires that each new customer is analysed individually for creditworthiness before the Group’s standard payment and delivery terms and conditions are offered. Any variations in authorisation levels must be approved in terms of the credit policy. The review includes obtaining and evaluating trade references, bank codes, financial statements and trade history. Depending on the customer profile and credit limit required, further information on Directors and a credit bureau report will be obtained. With the exception of the major national chain stores, where credit risks are assessed as low, credit limits are established for each customer, which represents the maximum open amounts. Most of the Group’s customers have been transacting with the Group for many years and the Group has had a steady customer base. In monitoring customer credit risk, customers are grouped accordingly to their credit characteristics, including whether they are chain stores, general trade or wholesalers.

     

Additional credit is withheld from customers, excluding the major national chain stores, that have defaulted on their payments, until the situation has been resolved.

     

The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of trade and other receivables and investments. The main component of this allowance is a specific loss component that relates to individually significant exposures.

     

As a general rule, sureties must be obtained for all new accounts, unless the Group waives its rights in this regard, backed by a low credit risk assessment.

     
Municipalities 15,29  16,13 
Other 0,35  0,48 
  15,64  16,61 
Guarantees 2014 
Rm 
2013 
Rm 
       
   
b.
Liquidity risk management
     

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 that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions. Refer to note 29.4 for detailed analysis of liquidity exposure.

     

The Group manages liquidity risk by monitoring actual and budgeted cash flows and ensuring that adequate borrowing facilities are maintained

.
     

The Group ensures that it has sufficient cash on demand to meet expected operational demands, including the servicing of financial obligations; this excludes the potential impact of extreme circumstances that cannot reasonably be predicted, such as natural disasters. In addition the Group maintains the lines of credit as can be viewed in note 22.2.

     

The Group monitors the liquidity risk using a recurring liquidity planning tool. This tool considers the maturity of both its financial investments and financial assets and projected cash flows from operations.

     

The Group’s objective is to maintain a balance between continuity of funding and flexibility through the use of bank overdrafts, bank loans, finance leases, funding through securitisation of debtors book and hire purchase contracts. The Group’s policy is that not more than 25% (2013: 25%) of long-term borrowings should mature in the next 12-month period. 1,5% (2013: 1,6%) of the Group’s long-term debt will mature in less than one year at year-end based on the carrying value of borrowings reflected in the financial statements.

     

Trade creditors form an important part of the short-term financing of the Group’s working capital. Careful management and control of trade creditors is applied to ensure maximum use of what is viewed as interest-free debt.

   
c.
Market risk management
     

Market risk is the risk that changes in market prices such as foreign exchange rates and interest rates 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 of risk.

     

The Group buys and sells derivatives in the ordinary course of business in order to manage market risks. All such transactions are carried out within the guidelines set by the Risk Management Policy.

     
(i) Foreign currency risk management
     

The Group is exposed to currency risk on sales and purchases that are denominated in a currency other than the respective functional currencies of Group entities. Currencies primarily exposed to from time to time are the Euro, US Dollar, Botswana Pula, British Pound and the Nigerian Niara. Certain exchange rate exposures are hedged through the use of forward exchange contracts. The Group has entered into certain forward exchange contracts on foreign commitments not yet due.

     

The Group hedges amounts greater than R2 million (2013: R2 million) denominated in a foreign currency. Forward exchange contracts are used to hedge currency risk, most with a maturity of less than one year from the reporting date. When necessary, forward exchange contracts are rolled over at maturity.

     

Foreign currency sensitivity

     

The following table demonstrates the sensitivity to a reasonably possible change in exchange rates of the Euro, US Dollar and the Pula. The Group’s exposure to foreign currency changes for all other currencies is not material.

 
 
     
Group 2014        Group 2013
Change in rate   Effect 
on  
profit 
before 
tax 
R’000  
Effect 
on equity 
R’000 
      Change in rate   Effect 
on  
profit 
before 
tax 
R’000  
Effect 
on equity 
R’000 
          Forward exchange contracts open on reporting date      
+30%         Rand – strengthening +30%    
  –        Profit on Euro   306   
  –        Profit on US Dollar   –   
-30%         Rand – weakening -30%    
  –        Loss on Euro   (306)  
  –        Loss on US Dollar   –   
          Foreign subsidiaries – equity      
+10%         Rand – strengthening +10%    
    (13 078)     Loss on Pulas     (8 452)
-10%         Rand – weakening -10%    
    13 078      Profit on Pulas     8 452 
     
       
   
(ii)
Interest rate risk management
     

The Group’s exposure to the risk of changes in market interest rates relates primarily to the Group’s interest-bearing loans and borrowings with fixed and variable rates. The risk is managed by maintaining an appropriate mix of fixed and floating rates.

GROUP        Group
2014 
R’000
      2013 
R’000
         
      At the reporting date the interest rate profile of the Group’s interest-bearing financial instruments was:  
416 755      Fixed-rate instruments 413 396 
460 097      Variable-rate instruments 425 890 
876 852        839 286 
      Interest rate sensitivity  
      An increase/decrease of 100 basis points (2013: 100 basis points) in interest rates at the reporting date would have affected profit before taxation, by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remain constant. The analysis is performed on the same basis for the prior year.  
      Increase of 100 basis points  
(4 601)     Decrease in profit before tax (4 259)
      Decrease of 100 basis points  
4 601      Increase in profit before tax 4 259 
     
       
GROUP          Group
2014 
R’000
        2013 
R’000
       
(iii) Share price risk management
 
       

The Group is affected by the movement in its share price due to the share appreciation rights issued to management. The Group entered into forward share purchases to hedge 2 132 695 of the share appreciation right issued to management. Refer to note 14 for more detail.

 
        Forward share purchases sensitivity  
       

An increase/decrease of 10 percent (2013: 10 percent) in the share price at the reporting date would have affected profit before taxation by the amounts shown below. This analysis assumes that all other variables remain constant.

 
        Increase of 10 percent in share price  
3 585       

Increase in profit before tax

3 551 
        Decrease of 10 percent in share price  
(3 585)      

Decrease in profit before tax

(3 551)
   

29.2

 
 

Capital management

 
       

Capital consists of ordinary share capital, as well as ordinary share premium.

 
       

A combination of retained earnings, senior debt, preference shares, term asset finance, commodity finance and general banking facilities are used to fund the business. The bulk of the Group’s debtors forms part of a securitisation programme. This programme came into effect during 2001. Senior debt raised by the programme currently amounts to R650 million (2013: R650 million). The securitisation provides access to senior debt equal to 74,5% (2013: 74,5%) of the debtors’ book.

 
       

The Board seeks to maintain a balance between the higher returns that might be possible with higher levels of borrowings. The Group’s target is to achieve a return on shareholders’ equity of at least 20% in the medium to long term. A return of 8,6% (2013: 11,9%) was achieved. In comparison the weighted average interest expense on interest-bearing borrowings was 7,6% (2013: 8,8%).

 
     
       
 
 
     
GROUP 
2014 
      COMPANY 
2014 
Carrying amount 
R’000 
Fair value 
R’000 
      Carrying amount 
R’000 
Fair value 
R’000 
     

29.3

 

Fair value

   
       

The fair value of financial assets and liabilities, together with the carrying amounts shown in the statement of financial position, are as follows:

   
        Financial assets    
1 039 187  1 039 187     

Loans and receivables

418 745  418 745 
653 889  653 889     

Cash and short-term deposits

35 237  35 237 
1 693 076  1 693 076      Total financial assets 453 982  453 982 
        Financial liabilities    
2 067 879  2 067 879     

Loans, trade and other payables

12 251  12 251 
2 067 879  2 067 879      Total financial liabilities 12 251  12 251 
     
       
GROUP 
2013 
      COMPANY 
2013 
Carrying amount 
R’000 
Fair value 
R’000 
      Carrying amount 
R’000 
Fair value 
R’000 
             
        Financial assets    
1 025 525  1 025 525     

Loans and receivables

415 827  415 827 
132  132     

Derivatives not designated as hedges

–  – 
704 559  704 559     

Cash and short-term deposit

21 998  21 998 
1 730 216  1 730 216      Total financial assets 437 825  437 825 
        Financial liabilities    
2 067 401  2 067 401     

Loans, trade and other payables

20 395  20 395 
       

The carrying amounts of these financial assets and liabilities are a reasonable approximation of fair value due to the short-term maturities of these financial statements.

   
       

Long-term fixed-rate and variable-rate borrowings are evaluated by the Group based on parameters such as interest rates and repayment periods as at year-end, the carrying amounts of the borrowings are not materially different from the calculated fair value.

   
     
       
GROUP 
2014 
     
0-6  
months  
R’000 
6-12  
months  
R’000 
1-2  
years  
R’000 
2-5  
years  
R’000 
5  
years  
R’000 
Total  
R’000 
     
             

29.4

 

Liquidity risk profile

                Maturity profile of financial instruments
                The maturity profile of the financial instruments is summarised as follows for the Group:
                Financial liabilities
6 058  5 320  1 899  7 531  7 831  28 639      Secured loans
28 207  27 850  307 768  474 443  –  838 268      Secured by securitisation of trade debtors
196 434  1 408  704  –  –  198 546      Unsecured loans
–  15 632  –  –  –  15 632      Guarantees
6 476  –  –    –  6 476      Bank overdrafts
1 140 089  46 585  4 351  –  –  1 191 025      Trade and other payables
1 377 264  96 795  314 722  481 974  7 831  2 278 586      Total financial liabilities
     
       
GROUP 
2014
     
0-6  
months  
R’000 
6-12  
months  
R’000 
1-2  
years  
R’000 
2-5  
years  
R’000 
5  
years  
R’000 
Total  
R’000 
     
                Financial liabilities
6 274  5 734  9 791  3 724  343  25 866      Secured loans
27 385  27 133  54 620  780 651  –  889 789      Secured by securitisation of trade debtors
143 366  1 402  3 505  –  –  148 273      Unsecured loans
–  16 610  –  –  –  16 610      Guarantees
17 262  –  –  –  –  17 262      Bank overdrafts
1 221 910  12 185  8 238  1 029  –  1 243 362      Trade and other payables
1 416 197  63 064  76 154  785 404  343  2 341 162      Total financial liabilities
                At 30 June 2014, the Group had available R120 million (2013: R100 million) of unutilised committed borrowing facilities in respect of which all conditions precedent had been met.
     
       
 
 
     
COMPANY 
2014
     
0-6  
months  
R’000 
6-12  
months  
R’000 
1-2  
years  
R’000 
2-5  
years  
R’000 
5  
years  
R’000 
Total  
R’000 
     
             

29.4 

Liquidity risk profile (continued)

                The maturity profile of the financial instruments is summarised as follows for the Company:
                Financial liabilities
12 251  –  –  –  –  12 251      Trade and other payables
12 251  –  –  –  –  12 251      Total financial liabilities
     
       
COMPANY 
2013
     
0-6  
months  
R’000 
6-12  
months  
R’000 
1-2  
years  
R’000 
2-5  
years  
R’000 
5  
years  
R’000 
Total  
R’000 
     
                Financial liabilities
20 395  –  –  –  –  20 395      Trade and other payables
20 395  –  –  –  –  20 395      Total financial liabilities
     
       
GROUP        COMPANY 
Carrying value 
2014 
R’000 
Carrying value 
2013 
Restated 
R’000 
      Carrying value 
2014 
R’000&nbsp
Carrying value 
2013 
Restated 
R’000 
     

29.5

 

Credit risk

   
        Exposure to credit risk    
        The carrying amount of financial assets represents the maximum exposure to credit risk.    
        Financial assets per class    
870 514  906 677      Trade receivables –  – 
168 673  118 848      Other receivables 418 745  415 827 
653 889  704 559      Cash and short-term deposits 35 237  21 998 
1 693 076  1 730 084      Total financial assets 453 982  437 825 
        Trade receivables    
        The maximum exposure to credit risk for trade receivables at the reporting date by customer type was as follows:    
640 624  657 254      Retail chain stores    
71 987  101 956      Wholesale chain stores    
157 903  147 467      Industrial/Catering/General trade    
870 514  906 677      Total    
        The ageing of trade receivables at the reporting date is as follows:    
821 246  851 958      Neither past due not impaired    
40 324  43 654      Past due, but not impaired 0 – 30 days    
6 084  7 893      Past due but not impaired 31 – 120 days    
2 860  3 172      Past due but not impaired 120 days    
870 514  906 677      Total    
        The movement in the allowance for impairment in respect of trade receivables during the year was as follows:    
3 309  1 539      Balance at the beginning of the year    
2 428  2 555      Increases in impairments    
(1 888) (785)     Impairment loss written off/unused amounts reversed    
3 849  3 309      Balance at the end of the year    
        The allowance accounts in respect of trade receivables are used to record impairment losses unless the Group is satisfied that no recovery of the amount owing is possible; at that point the amount considered irrecoverable is written off against the financial asset directly.    
        The impairment loss written off relates to customers defaulting on payments and being handed over to lawyers for recovery.    
     
       
 
 
     
GROUP        COMPANY 
2014 
R’000 
2013 
Restated 
R’000 
      2014 
R’000
2013 
Restated 
R’000 
     

30.

 

Investment in subsidiary and joint venture

   
        Investment in subsidiary company    
        Clover SA 326 735  326 735 
        Share-based payment investment in Clover SA 26 551  32 881 
        Total investment in subsidiary 353 286  359 616 
        Share of investment in a joint venture    
35 066  32 963     Clover Fonterra    
     
       
Subsidiary and joint venture   Effective interest in capital Investment in subsidiaries and joint ventures1  Profit/(loss) after taxation3
Name of company Country of incorporation Nature of business 2014 
%
2013 
%
2014 
R’000 
2013 
R’000 
2014 
R’000 
2013 
R’000 
Clover SA2  South Africa Dairy manufacturing, distribution, sales 100  100  353 286  359 616  97 405  99 763 
Real Beverage Company South Africa Manufacturing and sales of fruit juices 100  100  190 642  174 627  12 581  22 188 
Clover Botswana Botswana Dairy manufacturing, distribution, sales 100  100  23 111  23 111  41 892  24 940 
Clover Manhattan@ South Africa Distribution and sales of Iced Tea and health related products –  –  –  –  –  863 
Clover Swaziland Swaziland Distribution and sales of dairy products in Swaziland 100  100  1 964  (869)
Lactolab South Africa Testing of dairy products 52  52  * * 1 936  2 568 
Clover Capital South Africa Finance 100  100  426 785  434 744  –  – 
Clover Fonterra# South Africa Marketing, selling and distribution of dairy and related ingredient products 51  51  35 170  32 963  14 259  14 221 
Clover West Africa Nigeria Marketing of non-alcoholic beverage products 100  100  468  468  (7 871) (9 841)
Clover Namibia Namibia Distribution and sales of dairy products in Namibia 100  100  * * (4 169) (13)
Clover Waters South Africa Marketing, sales, distribution and production of water and Iced Tea 70  –  34 997  –  4 810  – 
Clover Futurelife$# South Africa Manufactures, distributes, sells and markets a range of functional food products 50  –  –  –  –  – 
           
     
       
GROUP      COMPANY 
2014 
R’000
2013 
R’000 
    2014 
R’000
2013 
R’000 
     

Lactolab

   
      Subsidiary’s statement of financial position    
3 541  4 552    Current assets including cash and cash equivalents R1,9 million (2013: R2,6 million) and inventory R0,3 million (2013: R0,4 million)    
2 665  3 258    Non-current assets including property, plant and equipment R2,6 million (2013: R3,2 million)    
(1 462) (3 002)   Current liabilities including trade and other payables of R0,6 million (2013: R1,3 million)    
4 744  4 808    Equity (Net asset value)    
52% 52%   Portion of the Group’s ownership    
2 467  2 500    Net asset value of the investment    
      Subsidiary’s revenue and profit    
9 358  10 572    Revenue    
(2 012) (2 415)   Cost of sales    
(4 259) (4 466)   Sales, marketing, distribution and administrative expenses    
(325) –    Other operating income/(expenses)    
(63) (118)   Net finance income/(cost)    
2 699  3 573    Profit before taxation    
(764) (1 004)   Income tax expense    
1 935  2 569    Profit for the year    
52% 52%   Portion of the Group’s ownership    
1 006  1 336    Group’s share of profit for the year    
1 040  780    Dividend received    
     
       
 
 
     
GROUP      COMPANY 
2014 
R’000
2013 
R’000 
    2014 
R’000
2013 
R’000 
     

Clover Waters

   
      Subsidiary’s statement of financial position    
62 383      Current assets including cash and cash equivalents R11,5 million and inventory R23,0 million    
93 395      Non-current assets including property, plant and equipment R55,5 million    
(10 319)     Non-current assets liabilities including deferred tax R10,3 million    
(84 626)     Current liabilities including trade and other payables of R84,6 million    
60 833      Equity (Net asset value)    
70%     Portion of the Group’s ownership    
42 583      Net asset value of the investment    
      Subsidiary’s revenue and profit    
215 609      Revenue    
(103 951)     Cost of sales    
(117 183)     Sales, marketing, distribution and administrative expenses    
6 773      Other operating income/(expenses)    
(2 629)     Net finance income/(cost)    
(1 381)     Profit before taxation    
6 192      Income tax expense    
4 811      Profit for the year    
70%     Portion of the Group’s ownership    
3 368      Group’s share of profit for the year    
–      Dividend received    
     
       
Refer to note 4 for the joint ventures namely Clover Fonterra Ingredients and Clover Manhattan.