AI assistant
CAPRAL LIMITED — Annual Report 2017
Feb 22, 2018
64599_rns_2018-02-22_cc418812-dcce-48cf-9e39-91740a8dc2e8.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [162 x 30] intentionally omitted <==
CAPRAL
ASX ANNOUNCEMENT
==> picture [559 x 6] intentionally omitted <==
23 February 2018
FY17 Results
Please see attached Capral’s Preliminary Final Report 2017 and accompanying FY17 Results Presentation. Summarised below are the key highlights:
-
Full Year result at top end of guidance range
-
Volume at 63,200 tonne was on par with 2016
-
Market conditions softer in residential but stronger in commercial and industrial
-
Margins adversely impacted by significant rise in LME since Q4 2016
-
Trading EBITDA[1] $18.4 million, down $1.9 million on 2016
-
Strong balance sheet with net cash at $34.4 million
-
Fully franked dividend of 1.25 cents per share, maintained at same level as last year
-
Key capital investment projects in 2018 to improve long term competitive position.
Capral’s Managing Director and Chief Executive Officer, Tony Dragicevich, and Chief Financial Officer, Tertius Campbell, will host a teleconference commencing at 10:30 am (AEST) today.
Dial-in details for the teleconference are as follows:
Australia: +61 2 9007 3187 Conference ID : 925530
For further information please contact:
Corporate Investors
Lyn McGee, Capral Adrian Mulcahy, Market Eye P: + 61 2 8222 0112 P: +61 3 9591 8902
E: [email protected] E: [email protected]
Yours faithfully
==> picture [106 x 33] intentionally omitted <==
Capral Limited ABN 78 004 213 692 ASX: CAA
Richard Rolfe Company Secretary
Level 4, 60 Phillip St Parramatta NSW 2150 PO Box 209, Parramatta CBD BC NSW 2124
T 02 8222 0112 F 02 8222 0130
1 For an explanation refer to the documents attached to this release.
www.capral.com.au
Page 1 of 1
Capral Limited
THE PRELIMINARY REPORT GIVEN TO ASX UNDER LISTING RULE 4.3A
Appendix 4E - Preliminary Final Report
Name of Entity CAPRAL LIMITED A.B.N 78 004 213 692 Year Ended 31/12/2017 Reporting Period 1 January 2017 to 31 December 2017
Previous Period 1 January 2016 to 31 December 2016
Results for announcement to the market
| 2.1 Revenues from ordinary activities 2.2 Profit/(loss) from ordinary activities after tax attributable to members 2.3 Net profit/(loss) for the period attributable to members 2.4 Dividends |
31 December 2017 31 December 2016 $'000 $'000 |
31 December 2017 31 December 2016 $'000 $'000 |
31 December 2017 31 December 2016 $'000 $'000 |
Change Change $'000 % |
Change Change $'000 % |
|---|---|---|---|---|---|
| 448,680 | 424,806 | 23,874 | 5.6 | ||
| 12,085 | 14,350 | (2,265) | (15.8) | ||
| 12,085 | 14,350 | (2,265) | (15.8) | ||
| 31 December 2017 | 31 December 2016 | ||||
| Amount per security |
Imputed amount persecurity |
Amount per security |
Imputed amount per security |
||
| 0.0125 | 0.0125 | 0.0125 | 0.0125 |
2.5 Record date for determining entitlements to and the date for payments of the dividends (if any)
2 March 2018
2.6 Explanation of 2.1 to 2.4
Please refer to the Managing Director's Operations and Financial Review (included with this Report) for explanation of the results.
3.0 Net Tangible Assets per security
| et Tangible Assets per security | ||
|---|---|---|
| 31 December 2017 | 31 December 2016 | |
| NTA(cents pershare) | 27.2 | 25.8 |
| Numberofshares | 477,107,457 | 474,684,577 |
4.0 Entities over which control has been gained or lost
Not Applicable
5.0 Individual and total dividends
A final dividend in respect of the financial year ended 31 December 2016 was paid on 22 March 2017, at 1.25 cents per ordinary share fully franked. It is proposed that a final dividend of 1.25 cent per ordinary share, fully franked, be paid on 23 March 2018.
6.0 Dividend or dividend reinvestment plans
Not Applicable
7.0 Associates and joint venture entities
Not Applicable
8.0 Basis of Preparation of Preliminary Final Report
This Report has been prepared in accordance with ASX Listing Rule 4.3A and has been audited.
Capral Limited
CONTENTS
| APPENDIX 4E | (Cover) |
|---|---|
| CHAIRMAN'S REPORT | 1 |
| MANAGING DIRECTOR'S OPERATIONS AND FINANCIAL REVIEW | 2 |
| BOARD OF DIRECTORS | 4 |
| SUSTAINABILITY REPORT | 5 |
| DIRECTORS’ REPORT | 7 |
| Remuneration Report (Audited) | 9 |
| AUDITOR'S INDEPENDENCE DECLARATION | 24 |
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER | |
| COMPREHENSIVE INCOME | 25 |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | 26 |
| CONSOLIDATED STATEMENT OF CASH FLOWS | 27 |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | 28 |
| NOTES TO THE FINANCIAL STATEMENTS | 29 |
| DIRECTORS' DECLARATION | 65 |
| INDEPENDENT AUDITOR'S REPORT | 66 |
1
Capral Limited
CHAIRMAN'S REPORT
Financial Results
I am pleased to report that the Company recorded a Net Profit After Tax of $12.1 million for the year ended 31 December 2017 (2016: $14.4 million). At the operating level, Trading EBITDA* of $18.4 million was $1.9 million lower than the $20.3 million reported in 2016. This was still a commendable earnings result and consequently the Company has maintained the fully franked dividend at 1.25 cents to be paid in March 2018.
After a slow start in the first quarter, the remainder of 2017 saw the resumption of higher levels of activity, particularly in the commercial construction and industrial sectors, which resulted in the Company achieving a sales volume of 63,200 tonnes, virtually the same as the 63,400 tonnes sold in 2016. Revenues of $449 million were 5% higher than the $425 million reported in 2016 as a result of selling price increases due to substantially higher LME material input costs. Unfortunately, this increase in revenues did not translate into higher earnings than 2016 and this was primarily a result of being unable to fully recover the material increases in LME cost of aluminium billet which continued over the year under review.
Management delivered significant cost savings and efficiencies which helped offset the impact of inflation on costs. Positive net operating cash flows resulted in year-end net cash on hand increasing to $34.4 million after a dividend payment of $5.9 million during 2017. Capral has a strong balance sheet, supported by a $50.5 million facility with the ANZ that we announced in January last year.
The firm residential building market enjoyed in 2017 is anticipated to slow in 2018, although the larger portion of the decline is expected to come from high density dwelling commencements.
With our industry’s support, the Company will continue to monitor and pursue anti-dumping and circumvention cases to ensure that Australian manufacturers are competing in a fair market.
The major portion of the Company’s capital expenditure in 2018 will be directed at productivity improvements while Management’s commitment to reduce costs will continue to deliver additional efficiencies.
The Company is forecasting 2018 earnings at similar levels to 2017. I refer shareholders to the Outlook section of the Managing Director’s Operations and Financial Review.
Safety
The Company’s focus on safety saw a decrease in its total reportable injury frequency rate to 13.1 in 2017 (2016: 15.5). Capral continues to prioritise safety improvement through education and monitoring of the workplace.
Dividends
The Company has declared a fully franked dividend of 1.25 cents per ordinary share (2016: 1.25 cents), which represents 51% payout of Net Profit After Tax, to be paid on 23 March 2018 in respect of the financial year ended 31 December 2017. The dividend will be paid to all shareholders on the register of members as at the Record Date of 2 March 2018.
I would like to thank all of Capral’s employees, its customers, suppliers and other providers as well as our shareholders, for their commitment and support during the past year. I would also like to record my appreciation to my co-directors for their endeavours and continuing support.
==> picture [136 x 75] intentionally omitted <==
Rex Wood-Ward Chairman 23 February 2018
* Trading EBITDA is the Statutory EBITDA adjusted for significant items that are material items of revenue or expense that are unrelated to the underlying performance of the business. Capral believes that Trading EBITDA provides a better understanding of its financial performance and allows for a more relevant comparison of financial performance between financial periods. These items are LME and Premium revaluation, and one-off costs relating to restructuring that are non-recurring in nature. Trading EBITDA is presented with reference to the Australian Securities and Investment Commission Regulatory Guide 230 “Disclosing non-IFRS financial information” issued in December 2011
CHAIRMAN’S REPORT
Capral Limited
MANAGING DIRECTOR'S OPERATIONS AND FINANCIAL REVIEW
Overview
-
Full Year result at top end of guidance range
-
Volume at 63,200 tonne was on par with 2016
-
Market conditions softer in residential but stronger in commercial and industrial
-
Margins adversely impacted by significant rise in LME since Q4 2016
-
Trading EBITDA¹ $18.4 million, down $1.9 million on 2016
-
Strong balance sheet with net cash at $34.4 million
-
Fully franked dividend of 1.25 cents per share, maintained at same level as last year
-
Key capital investment projects in 2018 to improve long term competitive position.
Financial Review
Despite a slower start to 2017, Capral closed the year strongly with volumes finishing on par with last year. The residential market slowed on the back of lower commencements, down 6.1% to 219,000[2] starts. However, this was offset by growth in commercial construction and key industrial markets (manufacturing, transport and marine). Recent market share gains against imports were maintained as a result of an on-going vigilant approach against dumping and circumvention activities. Imports still however make up approximately one-third of the Australian extrusion market and they continue to suppress selling prices.
The largest input cost for Capral’s extrusion operation is aluminium billet which is based on the international LME price and premiums. LME rose from US$1,650/tonne at the start of Q4 2016 to finish 2017 at US$2,250/tonne. Just over half of Capral’s sales volume is on LME based contracts. The balance of customers are on fixed price or price list arrangements which require notice periods. The rising LME had a material negative impact on margins as we were unable to fully recover the higher LME price from customers in a timely manner. This was the principal factor in the lower earnings against last year.
As a result, Capral delivered a lower profit in 2017 than 2016, with a Trading EBITDA¹ of $18.4 million (2016: $20.3 million) on like volumes and sales revenue growth of 5.7%. Statutory EBITDA of $18.8 million (2016: $21.1 million) included a positive LME revaluation of $0.6 million. This result was however the second highest in the last 7 years.
Capral recorded a net profit after tax of $12.1 million (2016: $14.4 million) and this has enabled Capral to maintain its dividend. The net cash position, after a $5.9 million dividend payment in 2017, improved by $3.0 million. Working Capital increased by $3.4 million due to the higher LME and an increase in trade receivables. The balance sheet remains strong with net cash at $34.4 million. A two year $50 million facility was established with ANZ Bank in January 2017.
Key Initiatives and Strategies
It is pleasing to see that the plans and strategies implemented over recent years have lowered Capral’s breakeven point and positioned Capral to benefit from improved market conditions and volumes. The key high level strategies remain consistent:
-
Build on our strengths; product offer, scale, capability and our people.
-
Optimise what we do; improve efficiencies in manufacturing and supply chain.
-
Grow for the future; innovative new products and services and capitalise on anti-dumping outcomes.
The focus in 2018 will be to execute our capital investment plans in new technology and automation to improve our long term competitive position, and implement further cost improvement initiatives to offset inflation and rising energy costs. We will also leverage our recent investment in system technology (CRM, E-Store, EDI) to improve our sales effectiveness.
During 2017 Capral established its Façade Solutions division to capitalise on the growing market for fully assembled windows and doors into the high density dwelling market. Imports have taken a large share of this market in recent years. Capral is working with key customers to develop a competitive offer of window and door systems that are fully compliant and tested to relevant Australian Standards.
Capral was appointed the exclusive distributor for Schüco, the leading European window systems supplier, in the second half of 2016. Schüco systems have superior acoustic and thermal performance ratings and are a good complement to Capral’s systems, enhancing our overall offer to the architectural market.
1 Refer to Trading EBITDA explanation in footnote to Chairman’s Report on page 1.
2 Source: BIS Oxford Economics November 2017 forecast (two quarters delayed).
MANAGING DIRECTOR'S OPERATIONS AND FINANCIAL REVIEW
3
Capral Limited
Fair Trade
With the support of the local extrusion industry, Capral continues to initiate cases against dumping and circumvention activities. During 2017 the following key actions were taken:
-
A review of the 2015 dumping measures against China was undertaken by the Anti-Dumping Commission which resulted in generally higher measures against Chinese exporters.
-
Measures were imposed by the Anti-Dumping Commission against some Malaysian exporters and all Vietnamese exporters.
-
A new case was initiated against Thailand and two large Chinese exporters that are currently exempt from measures. A decision is expected in the first half of 2018.
-
A case was initiated against the circumvention of measures through the transhipment of Chinese extrusions through third party countries. A decision is expected in the second half of 2018.
Imports continue to suppress selling prices and injure local industry. It is important that local manufacturing industries continue to fight for Fair Trade.
Dividend
We are pleased to announce that Capral is in a position to pay a dividend again this year. Based on this year’s earnings, we have resolved to pay a final, fully franked dividend of 1.25 cents per share on 23 March 2018. This corresponds to a pay-out ratio of 51% of Capral’s net profit after tax, which is within our target pay-out range of 40% to 80%.
Safety
Capral continues to prioritise the safety of its people with an on-going focus on safety training, systems and culture and remain committed to our Safety First Value: everyone is responsible, injuries can be prevented and all jobs can be done safety. During 2017 Capral retained its AS4801 (Safety Management) accreditation across the group and Capral retained its ISO9001 (Quality Management) and ISO14001 (Environmental Management) accreditation for all sites. The total reportable injury frequency rate fell to 13.1 (2016: 15.5) and lost time injury frequency rate fell to 2.1 (2016: 3.2). In 2018, Capral will target improved safety outcomes and further details are set out in the Sustainability Report (page 5).
Risks
Capral is exposed to a range of risks that could impact the achievement of Capral’s strategies and financial prospects, and further details are outlined in the Sustainability Report (pages 5 and 6).
Outlook
External forecasts for the residential market point to a slowdown in activity in 2018, with total commencements falling 7.3% to 203,300[1] . However the primary impact will be in high density dwellings. Demand for detached dwellings is forecast to remain relatively strong and this is the primary driver of Capral’s volume in this segment.
The non-residential market is forecast to grow modestly in 2018. The industrial market is expected to remain at current strong levels as infrastructure and defence projects continue to progress
LME rose to 5 year highs at the end of 2017. LME is not easy to predict given the influence of a number of external factors. Whilst LME currently remains at high levels, forecasters are generally predicting a gradual fall in LME through 2018².
Overall market conditions for Capral’s aluminium extrusion and rolled products are forecast to slow marginally in 2018. Trading and Statutory EBITDA[3] is forecast, absent any unforeseen events, to be broadly in line with 2017 and, on this basis, Capral would again be in a position to consider a franked dividend.
The focus in 2018 will be to continue our business improvement journey, enhance our service and quality, and deliver on our key capital projects. This will strengthen customer relationships, secure the future of our employees, and deliver returns to shareholders.
==> picture [134 x 56] intentionally omitted <==
Tony Dragicevich Managing Director 23 February 2018
1 BIS Oxford Economics November 2017 forecast (two quarters delayed).
2 Source: Harbor Aluminium Intelligence Unit / ANZ – September 2017.
3 Refer to Trading EBITDA explanation in footnote to Chairman’s Report on page 1.
MANAGING DIRECTOR'S OPERATIONS AND FINANCIAL REVIEW
4
BOARD OF DIRECTORS
Directors in office at the date of this report:
REX WOOD-WARD Chairman of Board (Independent) Appointed 6 November 2008
Chairman of the Board and member of the Audit & Risk Committee and the Remuneration & Nomination Committee.
Mr Wood-Ward has over 40 years of international experience in general management, mergers and acquisitions, corporate strategy and structuring, including in manufacturing and distribution. Over his career he has been a director of over 10 publically listed companies in Australia, the United Kingdom and South Africa.
Directorships of other listed companies held in last 3 years before end of the Financial Year: None
TONY DRAGICEVICH B. Comm A.C.A Managing Director (Non-independent) Appointed 15 April 2013
Mr Dragicevich joined Capral in January 2013 and became the Managing Director and Chief Executive Officer on 15 April 2013. Mr Dragicevich is an experienced CEO and business leader who has been involved in the improvement of a number of businesses, having previously served as Managing Director of the Wattyl Group, and as Chief Executive of GWA Bathroom and Fittings, Managing Director of the Red Paper Group and General Manager of Tasman Insulation.
IAN BLAIR M.mgt, FCA Non-executive director (Independent) Appointed 23 May 2006
Chairman of the Audit & Risk Committee and member of the Remuneration & Nomination Committee.
Mr Blair is a Chartered Accountant and Company Director. He spent almost 20 years as a partner in major accounting firm Deloitte, and retired after 5 years as CEO of that firm. Mr Blair is currently Chairman of Bisley & Co Pty Ltd.
Directorships of other listed companies held in last 3 years before end of the Financial Year: None
GRAEME PETTIGREW FIPA, FAIM, FAICD Non-executive director (Independent) Appointed 18 June 2010
Chairman of the Remuneration & Nomination Committee and member of the Audit & Risk Committee.
Mr Pettigrew has held chief executive roles at CSR Building Products Pty Ltd and Chubb Australia Ltd and he is currently a non-executive director of Adelaide Brighton Ltd. He has relevant experience in the construction and building materials industry, as well as manufacturing and distribution businesses.
Directorships of other listed companies held in last 3 years before end of the Financial Year:
- Non-executive director of Adelaide Brighton Ltd: 27 August 2004 to Current.
Directorships of other listed companies held in last 3 years before end of the Financial Year: None
PHILIP JOBE B. Comm
Non-executive director (Independent) Appointed 24 April 2009
Member of the Audit & Risk Committee and the Remuneration & Nomination Committee.
Mr Jobe became a non-executive director following the expiry of his term as Capral’s Chief Executive Officer and Managing Director in April 2013. Before joining Capral, Mr Jobe was the Executive General Manager of Boral Limited's Cement Division, including Managing Director of Blue Circle Southern Cement Pty Limited. This also encompassed the role of Chairman of the Cement Industry Federation. He also had executive responsibility for Boral's expanding Asian construction materials businesses.
Mr Jobe was previously Managing Director of Stegbar Pty Limited from 1989 to 1994.
Directorships of other listed companies held in last 3 years before end of the Financial Year: None
BOARD OF DIRECTORS
5
SUSTAINABILITY REPORT
Scope
Capral’s operations are affected by economic, environmental and social sustainability risks. These risks are managed within the internal controls framework described in Capral’s Corporate Governance Statement (available on Capral’s website). This report should be read with other sections of the Annual Report. The exposure to economic factors is outlined below and further information can be found in the Managing Director’s Operations and Financial Review. Capral is committed to continuous improvements including programs that focus in the areas below:
Health and Safety
Capral understands the necessity of providing a safe workplace and is committed to ensuring people return home safely through safe working conditions and behaviours. Our Safety First Value is at the core of this commitment; everyone is responsible, injuries can be prevented, and all jobs can be done safely. We aim to maximise our safety effectiveness and assurance through understanding, engagement and accountability. Capral recognises the value of a strong safety culture and run numerous safe work programs each year, to bring us closer to our goals.
Below is a summary of the safety outcomes from 2017 for the Capral Group:
-
There were 25 reportable injuries, 4 less than 2016. The LTI/MTI Frequency Rate decreased to 13.1.
-
Retained AS4801 (Safety Management) accreditation across the group and Capral retained its ISO9001 (Quality Management) and ISO14001 (Environmental Management) accreditation.
-
The number of key lead indicator measures improved overall as against 2016.
-
Workers compensation is being well managed, with better than industry rates and reducing premium.
-
A number of safety improvement programs and reviews were conducted.
-
Perception surveys were completed and demonstrated overall improvements in safety culture and leadership. Identified gaps will be addressed as part of the 2018 plans.
-
Manufacturing sites that achieved LTI free milestones: Canning Vale (8 years), Austex Dies (6 years), and Campbellfield (2 years).
-
Distribution sites that remained LTI/MTI free: Hobart (21 years), Rockdale (19 years), Springwood, Cardiff and Kunda Park (12 years), Laverton (11 years), Cairns (10 years), Wangara and Darwin (8 years), Lynbrook (6 years), Welshpool (5 years) and Gold Coast (4 years).
In 2017, Capral undertook various activities around our Safety First Value, and focussed on specific site safety plans and best practice measures. This included addressing key issues identified by the annual perception surveys. Capral’s Letter of Assurance Audit program and High Risk Group Reviews were conducted, and health and wellbeing and other training programs were continued. Capral implemented a transition plan to align our practices to the new requirements for the Environmental and Quality Management standards during 2018.
People
The Capral Group employs more than 1,000 people, with over 900 permanent staff at 25 locations in Australia. Capral has a stable workforce and around half of our employees are covered by enterprise agreements. There are no material workplace issues.
Our Values underpin how our business is conducted and include:
-
Safety First: Everyone is responsible; Injuries can be prevented; All jobs can be done safely
-
Customer Success: Customers determine our success; Committed to service and quality; Be responsive to customer needs
-
Play Fair : Act with integrity; Do the right thing; Work as a team; Be honest and respectful
-
Better Every Day : Continuous improvement; Be innovative; Embrace change
-
Own It : Be accountable; Feel empowered; Take pride in our work; Act boldly.
Our Code of Conduct provides a set of guiding principles and our people receive regular Code of Conduct training.
Capral respects the benefits arising from workplace diversity. We strive to promote an environment conducive to the appointment of well qualified people so that there is appropriate diversity to maximise the achievement of our goals. Further details of Capral’s objectives are contained in Capral’s Corporate Governance Statement and Diversity Policy, both available on Capral’s website.
Capral continues to demonstrate a training commitment to its employees and the local community. This includes the provision of Certificate III Competitive Systems Training to production and warehouse workers at its Bremer Park site and Certificate IV and Diploma training in Competitive Systems and Processes at its Canning Vale site.
Environment
Capral has a relatively modest carbon footprint and is not included in the top 500 site emitters. Our commitment on environmental impacts continued to be a key focus through 2017.
SUSTAINABILITY REPORT
6
Our main emissions come from natural gas and electricity. Electricity consumption remained a critical focal point. Energy audits were carried out to identify initiatives to reduce our energy footprint and provide cost efficiencies. As a result, a number of initiatives were implemented across the business including LED lighting substitution across our operations, implementation of power factor correction and participation in demand reduction programmes with the National Electricity market and other state wide energy providers. These have reduced our emissions profile. Capral also continues to be committed to meeting its obligations under the National Greenhouse Energy Reporting Act.
In addition, Capral continues to act responsibly in minimising the environmental impacts of our operations. Our commitment to recycling, elimination of waste materials, and improved waste disposal strategies were demonstrated through the use of recyclable plastic cleats and replacing timber for major customers across all manufacturing locations. Furthermore, increased scrap density through our new aluminium scrap bailing operation at Penrith has enhanced scrap management efficiencies. Capral monitors compliance with legislative requirements and reviews industry best practice, to promote improved environmental performance. Our plant, equipment and processes are assessed regularly and measures are taken where improvements can be achieved. A continued focus remains on the disposal of waste; we recycle where possible.
All environmental reporting obligations were met as required in 2017 and Capral retained its ISO14001 (International Environmental Management) accreditation for all operations.
Community interaction
-
Capral’s commitment to the communities where its facilities are located included the following initiatives in 2017:
-
R U OK Day: Capral sites participated in this important event in September. To further support awareness and early intervention of Mental Health issues, Capral provided Mental Health Training to managers with further training to follow in 2018.
-
White Ribbon Day: Capral sites again participated in events in November. Capral sponsored the inaugural Allison Baden-Clay Foundation Strive to be Kind luncheon in Brisbane in July 2017. Funds raised from the luncheon fund education programs for the prevention of domestic and family violence.
-
Capral’s sites undertook numerous fundraising activities for charities such as Children’s Cancer, Australian Breast Cancer Foundation, Lions Club (for special needs children), Share the Dignity, Rosie’s, City Hope Church, Townsville Orchid Society, Hope Street Youth and Family Services, Disability Support and Recreation; and Tweed/Coolangatta Surf club.
Economic sustainability
In addition to the information in the Managing Director’s Operations and Financial Review, there are various risks that could impact the achievement of Capral’s financial performance and strategies. Capral has a risk management and internal control system to identify, and implement mitigation plans in relation to, the key risks. Set out below are some of these key risks, some of which can be mitigated where not beyond Capral's control:
-
Aluminium Price: The market price of aluminium fluctuates. LME and billet premium price increases place upward pressure on working capital. To the extent that price variations cannot be passed on to customers, Capral is exposed to movements in the price of aluminium. This exposure is mitigated where extrusions are sold to customers with pricing arrangements linked to changes in the market price of aluminium.
-
Exchange rate and currency fluctuations: A strong Australian dollar makes imports less expensive to Australian customers, potentially impacting Capral’s volume and margins. The price paid by Capral for some raw materials is in US dollars and therefore a higher US dollar could make the products more expensive. The impact is partially mitigated to the extent Capral is able to pass the increase on to the market in a timely manner.
-
Key customers: Capral's performance is impacted by the volume of sales to large customers. There is a risk to Capral that the requirements of one or more key customers may change.
-
Imports and local competitors: Capral is subject to pressures from import and domestic competition. Import extrusion market share is over 35% and there is excess domestic extrusion capacity.
-
Anti-dumping: To the extent duties are reduced or removed in relation to imports from China, this could have an adverse impact on Capral volume and margins.
-
Residential and Commercial markets: Capral is exposed to the cyclical nature of both residential and commercial building activity which is currently at or near the top of the cycle. As many of Capral’s costs are fixed, it may not be easy to reduce its costs relative to the economic downturn and therefore any material and/or extended downturn may negatively affect Capral.
-
Industrial markets: Capral is also exposed to industrial markets driven by transport, marine and the general manufacturing sectors. These markets have been relatively soft in recent times.
-
Economic downturn: An economic downturn, like the global financial crisis in 2008, could have a material adverse affect on the demand for Capral’s products and financial performance.
-
Carry forward of historical tax losses: a change in business may cause Capral to lose the future benefit of some (but not all) of its historical tax losses.
-
Other: other risks include an inability to maintain a competitive cost base, a major operational failure or disruption to Capral’s facilities, and regulatory compliance and change.
SUSTAINABILITY REPORT
7
DIRECTORS’ REPORT
Your directors present their report on the consolidated entity consisting of Capral Limited ( Capral ) and the entities it controlled at the end of, or during, the financial year ended 31 December 2017 ( Financial Year ).
Directors
The following persons were directors of Capral during the Financial Year and up to the date of this report:
Name Period Office Held R. L. Wood-Ward 6 November 2008 - Date of this report A. M. Dragicevich 15 April 2013 - Date of this report P. J. Jobe 24 April 2009 - Date of this report I. B. Blair 23 May 2006 - Date of this report G. F. Pettigrew 18 June 2010 - Date of this report
Details of directors, their qualifications, experience, special responsibilities (including committee memberships) and directorships of other listed companies held in the last three years before end of the Financial Year are set out on page 4.
Principal activities
During the Financial Year, the principal continuing activities of the consolidated entity consisted of the manufacturing, marketing and distribution of fabricated and semi-fabricated aluminium related products.
Dividends
The Directors recommend that a final dividend of 1.25 cents per ordinary share (fully franked) be declared. The record date for the final ordinary dividend will be 2 March 2018, with payment being made on 23 March 2018. A final dividend of 1.25 cents per ordinary share (fully franked) was paid in March 2017; no other dividends or distributions have been paid during the Financial Year.
Review of operations and financial position
A review of operations and financial position of the consolidated entity are referred to in the Managing Director's Operations and Financial Review on pages 2 and 3.
Significant changes in the state of affairs
There were no significant changes in the state of affairs of the consolidated entity during the year.
Matters subsequent to the end of the Financial Year
No matter or circumstance has arisen since the end of the Financial Year that has significantly affected, or may significantly affect the consolidated entity's operations, the results of those operations or the consolidated entity’s state of affairs in future financial years.
Likely developments, business strategies, prospects and risks
Information on likely developments, business strategies, prospects and risks are detailed in the Managing Director’s Operations and Financial Review on pages 2 and 3 and the Sustainability Report on pages 5 and 6. Whilst Capral continues to meet its continuous disclosure obligations, this report omits information where it would be likely to result in unreasonable prejudice to Capral. This includes information that is commercially sensitive, is confidential or could provide a third party with a commercial advantage (such as internal budgets and forecasts).
Other information for members to make an informed assessment
Other than information set out in this report, there is no information that members would reasonably require to make an informed assessment of the operations, financial position, business strategies and prospects for future financial years of the consolidated entity.
Company Secretary
Mr R Rolfe - General Counsel & Company Secretary, LLB (Hon) (University of Leicester, UK)
Mr Rolfe was appointed as General Counsel of Capral on 12 June 2006 and to the position of Company Secretary on 23 June 2006.
Mr Rolfe was admitted as a Solicitor of the Supreme Court of England and Wales in 1998 and New South Wales in 2002. Prior to joining Capral, Mr Rolfe was a senior corporate lawyer at Qantas Airways Limited from July 2002.
DIRECTORS’ REPORT
8
Directors' meetings
The numbers of directors' meetings (including meetings of committees) held, and the number of meetings attended, by each director during the Financial Year, are as follows:
| Director | Board | Audit & Risk Committee |
Audit & Risk Committee |
Remuneration & Nomination Committee |
Remuneration & Nomination Committee |
||
|---|---|---|---|---|---|---|---|
| Held | Attended | Held | Attended | Held | Attended |
||
| R.L. Wood-Ward | 8 | 8 | 3 | 3 | 2 | 2 | |
| A.M. Dragicevich | 8 | 8 | 3 | 31 | 2 | 21 | |
| P.J. Jobe | 8 | 8 | 3 | 3 | 2 | 2 | |
| I.B. Blair | 8 | 8 | 3 | 3 | 2 | 2 | |
| G.F. Pettigrew | 8 | 8 | 3 | 3 | 2 | 2 |
1 Attended meeting(s) in an ex-officio capacity
Directors' interests and benefits
Ordinary Shares
Details of holdings of ordinary shares in Capral for the directors (including former directors who held office during the Financial Year) at the beginning and end of the Financial Year and at the date of this report are as follows:
| Name | Position | Ordinary shares fully paid in the | Ordinary shares fully paid in the | Company |
|---|---|---|---|---|
| Balance at | Balance at | Balance at date of | ||
| 1.1.2017 | 31.12.2017 | this report | ||
| Director and | ||||
| Chairman of the | ||||
| R.L .Wood-Ward | Board | - | - | - |
| A.M. Dragicevich | Managing Director | 6,000,000 | 6,250,0001 | 6,250,000 |
| P.J. Jobe | Director | 7,100,500 | 7,100,500 | 7,100,500 |
| I.B. Blair | Director | 227,348 | 227,348 | 227,348 |
| G.F. Pettigrew | Director | - | - | - |
1 Acquired 250,000 shares on market
In addition to the interests shown above, indirect interests in Capral shares held by the Managing Director, Mr. Dragicevich are as follows:
| Mr A. M. | Dragicevich | Dragicevich | |||
|---|---|---|---|---|---|
| Nature | of | other | Balance at | Balance at | Balance at date |
| interests | 1.1.2017 | 31.12.2017 | of this report | ||
| Performance | rights | 4,583,250 | 6,583,2501 | 6,583,250 |
1 2.0 million performance rights were issued on 11 May 2017
Unissued shares or interests under option
At the date of this report, there are 18,458,123 (2016: 15,373,118) unissued shares or interests under option. Refer to sections 1 to 3 of the Remuneration Report.
DIRECTORS’ REPORT
9
REMUNERATION REPORT (AUDITED)
This report sets out Capral’s remuneration of its directors and executives. It also details the actual remuneration of its key management personnel (including the directors) during the Financial Year.
Section 1: The Remuneration Framework
(a) Key Principles
Capral’s remuneration framework and practices are based on the principles that remuneration is performance driven, aligns with shareholder interests, provides market competitive remuneration that attracts qualified and experienced candidates, and retains and motivates employees.
The variable components of remuneration (short and long term) are driven by challenging targets focused on both external and internal measures of financial and non-financial performance. Details of performances measures are set out in sections 1(g) and 1(h) below. Executive remuneration is aligned with shareholder interests via an emphasis on variable (incentive) remuneration, the award of which is linked to performance benchmarks that support business strategies and future success. A significant proportion of executive remuneration is at-risk. Details of the link between performance and remuneration is set out in section 4.
(b) Role of Remuneration & Nomination Committee
The Remuneration & Nomination Committee is responsible for reviewing and making recommendations to the Board of Directors ( the Board ) on remuneration policies for Capral including, in particular, those governing the directors (including the Managing Director) and executive managers. The Committee operates in accordance with its Charter.
Remuneration of the Managing Director and certain executive managers is reviewed at least annually by the Remuneration & Nomination Committee and recommendations are put to the Board for its approval. Short and long term incentives are linked to performance criteria. The Board can exercise its discretion in relation to approving bonuses and incentives. Changes must be justified by reference to measurable performance criteria and having regard to Capral’s overall financial performance and other special circumstances.
The Remuneration & Nomination Committee may seek independent advice as appropriate in setting the structure and levels of remuneration based on the principle that the elements of remuneration should be set at an appropriate level having regard to market practice for roles of similar scope and skill. No remuneration recommendations have been made by remuneration consultants in relation to the Financial Year. Capral has reviewed generally available market information regarding remuneration, as outlined further below.
(c) Performance Planning and Review
Capral has a Performance Planning and Review ( PPR ) process to evaluate and discuss performance and development plans at least annually with salaried employees. This PPR process covers:
-
An agreement of objectives for the year ahead and the setting of key performance measures against which the achievement of those objectives will be assessed. These are set by reference to financial targets and key business strategies.
-
A review of performance against the previously agreed objectives for the period under review.
-
Employee comment and feedback.
-
Short and long term training and development needs and career aspirations.
The PPR process ensures that there is better understanding of Capral's objectives thereby increasing the likelihood of their achievement. It also enables managers to evaluate and develop employee skills and performance and identify future development needs.
(d) Non-executive Directors
The structure of Capral's non-executive director remuneration is distinct from that applicable to the Managing Director and other senior executives.
Remuneration of non-executive directors is established at a level that enables Capral to attract and retain high quality directors at a reasonable cost. Remuneration of nonexecutive directors and their terms of office are governed by Capral's constitution and not by contract.
Remuneration of non-executive directors is allocated out of the pool of funds, the limit of which is approved by shareholders in general meeting; the fee pool limit is currently $500,000 per annum. Each non-executive director is entitled to the payment of an annual fee in cash and superannuation contributions for their services. Additional fees are not paid for sitting on Board committees, however the extra responsibility of the Chairman of the Board and committees is recognised by the payment of a higher fee. The fees for the non-executive directors are regularly reviewed having regard to generally available market information and are currently considered to be similar to those paid at comparable listed companies. Non-executive directors do not receive any shares, options or other securities as part of their remuneration however they are eligible to participate in Capral's equity incentive plans, although none currently participate. There are no schemes for retirement benefits (other than statutory superannuation payments).
(e) Senior Management Remuneration
The remuneration policy for the Managing Director and executives seeks to attract and retain people with the required capabilities to lead Capral in the achievement of business objectives and focus on delivering financial and non-financial measures.
Remuneration is reviewed annually and approved changes applied from 1 March.
The Remuneration & Nomination Committee reviews the remuneration arrangements of the Managing Director, his direct reports and certain other executive managers. The Managing Director reviews the remuneration arrangements of the other members of senior management, based on the recommendations of his direct reports.
For the Managing Director and other senior management, remuneration consists of a fixed annual salary and superannuation (refer to section 1(f) below) plus at-risk components comprised of a short term incentive plan ( STIP ) (refer to section 1(g) below) and a long term incentive plan ( LTIP ) (refer to section 1(h) below).
The proportions of fixed and at-risk remuneration are established for the Managing Director and other senior management relative to their position in Capral. As a general guide, at-risk remuneration is 50% for the Managing Director, 25% for executive management and 10%-20% for other senior managers, for the achievement of 'target' goals.
DIRECTORS’ REPORT
10
(f) Fixed remuneration
The level of the total employment cost (being base salary plus superannuation) ( TEC ) is determined having regard to job responsibilities, skills, experience and performance. Salaries are reviewed annually, with any changes applied from 1 March. Fixed remuneration of executives is generally targeted at market median.
The fixed remuneration of the Managing Director was determined by the Board in 2012 having regard to other ASX listed companies in building product related industries, his particular skills and previous remuneration, experience and capability to lead Capral in delivering financial targets and executing key business strategies. It represented a significant reduction to the previous Managing Director’s remuneration. It forms part of his executive employment contract and is subject to annual review. His fixed remuneration has not been increased since joining Capral.
The Board has reviewed generally available market information regarding fixed remuneration of the key management personnel for 14 ASX listed companies in either building product related industries or with comparable revenues and market capitalisation. The fixed remuneration of Capral’s key management personnel is generally in line with this group.
The fixed remuneration of Capral’s other key management personnel increased by 2.5% on 1 March 2017.
(g) Short Term Incentives
Capral’s short term incentive schemes are designed to encourage participants to assist Capral in achieving continuous improvement by aligning their interests with those of Capral and its stakeholders and rewarding them when key performance measures are achieved.
For the Financial Year, there were 3 short term incentive programs:
(1) Short Term Incentive Plan ( STIP ): the Managing Director and senior employees have the opportunity to earn a cash incentive, based on a specified percentage of TEC dependent on each individual's level of responsibility. The actual incentive earned is based on the achievement of financial and non-financial objectives.
(2) Bonus scheme: other salaried employees can earn fixed payments, as approved by the Managing Director, for achieving key performance measures set by their managers and outlined in the employee's individual PPR.
(3) Sales incentives: Sales employees participate in quarterly sales incentive programs in relation to revenue, gross margin and debtor days targets.
STIP is weighted 70% to financial objectives and 30% nonfinancial objectives. A summary of STIP is set out in the table below:
-
Frequency Awards determined annually with payment made in the March following the end of the performance year.
-
Financial - Trading EBITDA for Capral and Measures (for relevant General/ Divisional Managers) Business Units (30%). Key financial threshold measure as reflects underlying earnings after excluding external economic factors such as global aluminium prices and foreign exchange rates
Non-financial Measures
Assessment of performance against measures
Discretionary override
Service condition
Clawback of awards
-
Net Profit Before Tax for Capral (15%). Aligned to ability to pay dividends
-
Operating Cash Flow for Capral (15%). Selected to ensure effectiveness of cash management
-
% Working Capital to Annualised Sales for Capral and (for relevant General/ Divisional Managers) Business Units (10%). Selected to ensure effectiveness of capital management.
-
Specific individual objectives are set to reflect measurable and numeric (where possible) strategic initiatives and profit and safety improvement objectives. The key individual objectives include performance to customers, sales targets/ growth, productivity and operational improvements, key projects and cost improvements. The weightings are generally 5% however may be higher or lower depending on importance to company performance. Performance against financial measures is assessed after the end of each financial year based on Capral’s financial results. The performance against non-financial measures is assessed as part of the PPR process. The Managing Director, in consultation with senior managers, is responsible for recommending to the Board the amount of STIP, if any, to be paid.
-
Payments are subject to Capral achieving its minimum annual Trading EBITDA target. Stretch payments are not made where target financial metrics are not met.
-
The Board retains absolute discretion regarding payments having regard to Capral’s overall financial position and other special circumstances that have arisen during the course of the year (ie normalisation or clawback). The intent however is to minimise the exercise of discretionary adjustments to the planned outcomes set at the start of the year. Material adjustments would be disclosed.
-
The Managing Director is eligible to receive a pro-rata payment where his employment is terminated other than for cause. Other employees who leave Capral part way through a performance period are not eligible for a payment for that period.
-
Employees who start employment part way through the period may be eligible for a pro-rata payment, provided that their probation period has been successfully completed by the end of the year.
-
In the event of fraud, misstatement or misrepresentation of the financials, the Board may exercise its discretion to withhold some or all of a payment before it is made or recover some or all of payments already made.
DIRECTORS’ REPORT
11
Deferral There is no deferred cash/ equity component. The Board considers this is appropriate in the context of the relatively low amounts paid under STIP awards, Capral’s current remuneration framework and the cyclical nature of the business. Plan review The STIP design is reviewed at least annually by the Remuneration & Nomination Committee, and approved by the Board. The Managing Director, in consultation with senior managers, is responsible for recommending to the Board the STIP financial targets. The non-financial objectives are approved by the Managing Director. The Managing Director’s non-financial targets are established and approved by the Board.
The Managing Director and key management personnel are eligible for the following awards of STIP relative to TEC:
| Position | % of TEC | ||
|---|---|---|---|
| Minimum | Target |
Stretch | |
| Managing Director | 25% | 50% | 100% |
| Other KMP | 12.5% | 25% | 50% |
Where objectives can be financially measured, ‘Minimum’ is generally set around 15% below Board approved Budget. ‘Target’ is generally set around Board approved Budget and ‘Stretch’ is generally set 30% above Budget.
The Board has reviewed available market information regarding short term incentive schemes of the key management personnel for 14 ASX listed companies in either building product related industries or with comparable revenues and market capitalisation. The Board considers that Capral’s short term incentive scheme is generally in line with this group.
(h) Long Term Incentives
Capral’s long term incentive plan ( LTIP ) was designed to strengthen the alignment of the interests of senior managers with shareholders and support a culture of share ownership and shareholder wealth. It also aims to provide competitive remuneration for the retention of specifically targeted members of senior management.
LTIP - Managing Director
Mr Dragicevich was granted 2,500,000 performance rights following shareholder approval in April 2015 and 2,000,000 performance rights following shareholder approval in April 2016. During the Financial Year, an additional 2,000,000 performance rights were granted to Mr Dragicevich following shareholder approval in May 2017.
A summary of the Managing Director’s LTIP is set out below:
Frequency Awards determined annually. Type of award Performance rights subject to service requirements and vesting criteria. If the conditions are met, shares will be issued around the vesting date.
Amount of Eligible to receive additional annual award issues of up to 50% of the value of TEC, subject to shareholder approval. 2015 award: 2,500,000 rights granted in April 2015 following shareholder approval.
2016 award: 2,500,000 rights granted in April 2016 following shareholder approval.
2017 award: 2,000,000 rights granted in May 2017 following shareholder approval.
Performance 2015 award: 3 year performance period & period with 31 December testing vesting dates dates. Vesting date of 1 March 2018. 2016 award: 3 year performance period with 31 December 2018 testing date. Vesting date of 1 March 2019. 2017 award: 3 year performance period with 31 December 2019 testing date. Vesting date of 1 March 2020.
Performance Performance rights are subject to Mr conditions Dragicevich remaining employed by Capral at the vesting date and the achievement of the following performance conditions: 2015, 2016 and 2017 awards: 50% of the rights are subject to a Total Shareholder Return ( TSR ) performance condition and 50% of the rights are subject to a Basic Earnings Per Share ( EPS ) performance condition.
The EPS condition is calculated each year as follows: Net Profit Before Tax Target as specified by the Board for that year (adjusted for any extraordinary items approved by the Board) divided by number of securities on issue. For the 2016 and 2017 awards, the actual EPS performance over the 3 year period must meet, in aggregate, the 3 annual targets combined. The Net Profit Before Tax Target used for this condition is set at least at minimum Budget level. The Board may adjust EPS to normalise results and exclude the effects of material business acquisitions/ divestments and certain one-off costs; any adjustments would be disclosed.
The rights subject to the TSR condition are subject to Capral's performance as against the entities with ordinary shares and units (as the case may be) included in the S&P/ASX All Ordinaries Index as at 1 January in the year of grant but excluding those companies who are classified in the Global Industry Classification Standard sector number 40. The number of rights which may vest is set out in Table A below.
The Board considered setting a rate of EPS growth over the 3 year performance period however determined that is was more appropriate to set this performance measure every year because:
- the EPS targets reward achievement of a Board approved Budget that generally requires growth against the prior year which is directly under the DIRECTORS’ REPORT
12
Managing Director’s influence thus placing further focus on the key business drivers;
-
the outcomes may become distorted by building and commodity cycles that can vary materially over a longer term;
-
the relative nature of the starting level of earnings; and
-
the TSR rewards performance that meets or exceeds the market and thereby directly linked to shareholder value.
For the 2016 award, the structure of the EPS condition was changed so that actual EPS performance over the 3 year period must meet, in aggregate, the 3 annual targets combined. This structure remained unchanged for the 2017 award. For the 2015 to 2017 awards, the Managing Director falls under the same LTIP as the other executives which has a 3 year performance period – see below.
The use of EPS and TSR tests is consistent with market practice as it ensures alignment between comparative shareholder return and remuneration of executives. Different options regarding the TSR peer group have been considered (such as alternatives ASX indices or a selected peer group) however in the context of Capral’s relative size and objectives it has been determined that the TSR peer group is appropriate. The EPS condition is also considered as appropriate as it assesses the success of Capral in achieving earnings growth.
-
Assessment 2015 award: Performance against the of EPS condition is assessed at the end performance of each financial year (31 December against testing date). If the condition is met in measures a given year, the rights will convert to shares at the end of the 3 year vesting period and will be issued to the Managing Director provided that he continues to be employed by Capral at the vesting date (1 March 2018). If the condition is not met in a given year, those rights will lapse.
-
2016 award: Performance against the EPS condition is assessed at the end of the 3 year period (31 December 2018 testing date).
-
2017 award: Performance against the EPS condition is assessed at the end of the 3 year period (31 December 2019 testing date).
All awards: Performance against the TSR condition is assessed at the end of the 3 year period (31 December testing date). There is no re-testing of EPS or TSR conditions. Vested rights convert on the relevant vesting date on a one-for-one basis to ordinary shares. Unvested rights lapse.
Treatment of For the 2015 and 2016 awards, if awards on employment is terminated by Capral, cessation of other than for cause, unvested rights employment will immediately vest. For the 2017 award, unvested rights lapse on termination of his employment except in special circumstances (such as death, permanent disability and redundancy) where the Board retains discretion, and then having regard to his performance until the termination date and the proportion of the unexpired performance period, when determining the number of rights that vest.
Treatment of The Board has discretion to allow awards on awards to vest on a change of control. change of In exercising this discretion, the Board control is not bound to award all shares and would generally consider applying pro-rata assessments for current awards. Dividend/ There is no entitlement to dividends on participation performance rights during the vesting rights period or to participate in respect of issues of shares to shareholders. Clawback of In the event of fraud, misstatement or awards misrepresentation of the financials, the Board may exercise its discretion to forfeit some or all of the award prior to the issue of shares or recover some or all of the award already made. Plan review The LTIP design is reviewed at least annually by the Remuneration & Nomination Committee, and approved by the Board.
LTIP – Other Executives
On the recommendation of the Managing Director to the Remuneration & Nomination Committee, selected senior executives participate in LTIP. A summary of LTIP for those senior executives is set out below:
Frequency Awards determined annually. Type of award Performance rights subject to service requirements and vesting criteria. If the conditions are met, shares will be issued around the vesting date. Amount of As a matter of practice, the aggregate award amount of each annual award is about 1% of issued capital. There is no specified % of the value of TEC for individual awards in executive employment contracts. The value of individual awards is generally less than 30% of TEC. Performance 3 years with 31 December testing period & dates. vesting dates 2014 award: vesting date of 1 March 2017 2015 award: vesting date of 1 March 2018 2016 award: vesting date of 1 March 2019. 2017 award: vesting date of 1 March 2020.
DIRECTORS’ REPORT
13
Performance Performance rights granted under conditions LTIP during 2014, 2015, 2016 and the Financial Year are subject to the participant remaining employed by Capral at the vesting date and the achievement of the following performance conditions:
-
60% (for the 2014 award) or 50% (for the 2015, 2016 and 2017 awards) of rights are subject to an EPS performance condition. For the 2014 and 2015 awards, these were granted in 3 equal tranches, and will be tested on 31 December each year over a 3 year period. For the 2016 and 2017 awards, the actual EPS performance over the 3 year period, as tested on 31 December 2018 or 2019 (respectively), must meet, in aggregate, the 3 annual targets combined. The EPS condition is calculated each year as follows: Net Profit Before Tax Target as specified by the Board for that year (adjusted for any extraordinary items approved by the Board) divided by number of securities on issue. The Net Profit Before Tax Target used for this condition is set at least at minimum Budget level. The Board may adjust EPS to normalise results and exclude the effects of material business acquisitions/ divestments and certain one-off costs; any adjustments would be disclosed.
-
40% (for the 2014 award) or 50% (for the 2015, 2016 and 2017 awards) of rights are subject to a TSR performance condition as against the entities with ordinary shares and units (as the case may be) included in the S&P/ASX All Ordinaries Index as at 1 January in the year of grant but excluding those companies who are classified in the Global Industry Classification Standard sector number 40. The number of rights which may vest is set out in Table A below.
Refer to the explanation above (LTIPManaging Director) regarding the setting of the EPS condition.
The use of EPS and TSR tests is consistent with market practice as it ensures alignment between comparative shareholder return and remuneration of executives. TSR has been a feature of LTIP since 2006. Different options regarding the TSR peer group have been considered (such as alternatives ASX indices or a selected peer group) however in the context of Capral’s relative size and objectives it has been determined that the TSR peer group is appropriate. The EPS condition was implemented in the plan in 2011 and has been
consistently applied. The measure is considered as appropriate as it assesses the success of Capral in achieving earnings growth.
Assessment of performance against measures
Performance against the EPS condition is assessed at the end of each financial year (31 December testing date). For the 2014 and 2015 awards, if the condition is met in a given year, the rights will convert to shares at the end of the 3 year vesting period and will be issued to participants provided that they continue to be employed by Capral at the vesting date. If the condition is not met in a given year, those rights will lapse. For the 2016 and 2017 awards, performance against the EPS condition is assessed at the end of the 3 year period (31 December 2018 or 31 December 2019 testing dates). For all awards, performance against the TSR condition is assessed at the end of the 3 year period (31 December testing date). There is no re-testing of EPS or TSR conditions. Vested rights convert on the relevant vesting date a one-for-one basis to ordinary shares. Unvested rights lapse.
Treatment of If employment ceases all unvested awards on rights will immediately lapse. cessation of However, if the cessation relates to employment the redundancy or permanent disability/ death of the employee or other reason determined by the Board then the Board has absolute discretion to determine that some or all of the rights vest. Treatment of The Board has discretion to allow awards on awards to vest on a change of control. change of In exercising this discretion, the Board control is not bound to award all shares and would generally consider applying pro-rata assessments for current awards. Dividend/ There is no entitlement to dividends on participation performance rights during the vesting rights period or to participate in respect of issues of shares to shareholders. Clawback of In the event of fraud, misstatement or awards misrepresentation of the financials, the Board may exercise its discretion to forfeit some or all of the award prior to the issue of shares or recover some or all of the award already made. Plan review The LTIP design is reviewed at least annually by the Remuneration & Nomination Committee, and approved by the Board. The Managing Director makes recommendations to the Remuneration & Nomination Committee regarding the proposed LTIP award participants and the amount of the entitlements.
DIRECTORS’ REPORT
14
Vesting of rights subject to the TSR performance condition at each testing date is determined in accordance with Table A below:
Table A Percentile of TSR % Rights Vesting < 50th None 50th 50 > 50th and < 75th Between 50 and 100 (pro rata) > 75th 100
The Board has reviewed generally available market information regarding long term incentive schemes of the key management personnel (including the Managing Director) for 14 ASX listed companies in either building product related industries or with comparable revenues and market capitalisation. The Board considers that Capral’s long term incentive scheme is generally in line with this group.
(i) Anti-Hedging Policy
Capral’s personnel are not permitted to enter into transactions with securities (or any derivative thereof) which limit the economic risk of any unvested entitlements awarded under any Capral equity-based remuneration scheme currently in operation or which will be offered by Capral in the future. As part of Capral's due diligence undertaken at the time of the financial results, participants in any Capral equity plan are required to confirm that they have not entered into any such prohibited transactions.
Section 2: Actual Remuneration of key management personnel
During the Financial Year there were a number of remuneration outcomes. The expensed remuneration is set out in detail in the remuneration table below however in summary the key outcomes were as follows:
(a) Remuneration
Pay increases were implemented for executives. Total expensed remuneration for the key management personnel (including the directors) overall increased as compared to the prior year.
(b) STIP
STIP payments are below the prior year.
(c) LTIP
-
2,000,000 performance rights were granted to the Managing Director in May 2017 following shareholder approval (2016: 2,500,000) and 4,850,000 rights were granted under the 2017 LTIP award to executives (2016: 4,500,000) in March 2017.
-
2,422,880 rights granted to executives under the 2014 LTIP award vested and converted into Capral shares on a 1 for 1 basis in March 2017. The 2,422,880 shares were delivered via a new issue of shares.
Performance rights granted to the Managing Director and executives under LTIP awards were tested after the year end with the outcomes detailed in section 3 below.
For the financial year ending 31 December 2018, Capral intends to:
-
increase the fixed remuneration of executives; and
-
grant further performance rights under the LTIP to the Managing Director (subject to shareholder approval) and selected executives.
DIRECTORS’ REPORT
15
(d) Remuneration Table - key management personnel
The following table sets out the remuneration of the key management personnel (including the directors) during the Financial Year and the 2016 financial year.
The key management personnel of the consolidated entity are the non-executive directors, Managing Director, Chief Financial Officer, General Manager Operations and Company Secretary. These people have the authority and responsibility for planning, directing and controlling the day-to-day activities of Capral.
| Short-term employee benefits | Post - employment benefits |
Other long- term benefits |
Termination benefits2 |
Share-based payments |
Total |
Total performance related |
|
|---|---|---|---|---|---|---|---|
| Name Year Title Salary and fees Bonus1 Non - monetary benefits Super- annuation Performance Rights3 $ $ $ $ $ $ $ $ % |
|||||||
| Directors A.M. Dragicevich 2017 Managing Director 665,000 168,900 - 35,000 - - 217,039 1,085,939 36 2016ManagingDirector 665,000 585,200 - 35,000 - - 94,605 1,379,805 49 |
|||||||
| R.L. Wood-Ward 2017 Chairman 120,000 - - 11,400 - - - 131,400 - 2016 Chairman 120,000 - - 11,400 - - - 131,400 - |
|||||||
| P.J. Jobe 2017 Non-executive director 55,000 - - 5,225 - - - 60,225 - 2016 Non-executive director 55,000 - - 5,225 - - - 60,225 - |
|||||||
| I.B. Blair 2017 Non-executive director 70,000 - - 6,650 - - - 76,650 - 2016Non-executive director 70,000 - - 6,650 - - - 76,650 - |
|||||||
| G.F. Pettigrew 2017 Non-executive director 70,000 - - 6,650 - - - 76,650 - 2016Non-executive director 70,000 - - 6,650 - - - 76,650 - |
DIRECTORS’ REPORT
16
| Short-term employee benefits | Post - employment benefits |
Other long- term benefits |
Termination benefits2 |
Share-based payments |
Total |
Total performance related |
|
|---|---|---|---|---|---|---|---|
| Name Year Title Salary and fees Bonus1 Non - monetary benefits Super- annuation Performance Rights3 $ $ $ $ $ $ $ $ % |
|||||||
| Executives T. Campbell 2017 Chief Financial Officer 346,837 47,500 - 32,950 - - 56,995 484,282 22* 2016 Chief Financial Officer 337,537 140,000 - 31,463 - - 18,345 527,345 30 |
|||||||
| R. Michael 2017 GM Operations 321,115 38,500 - 30,506 - - 56,995 447,116 21* 2016 GM Operations 312,415 103,000 - 35,585 - - 19,395 470,395 26 |
|||||||
| R. Rolfe * 2017 Gen. Counsel/ Co. Sec. 278,192 33,900 - 26,428 - - 37,614 376,134 19 2016 Gen. Counsel/ Co. Sec 270,692 85,000 - 19,308 - - 14,580 389,580 26 |
|||||||
| Total 2017 1,926,144 288,800 - 154,809 - - 368,643 2,738,396 |
|||||||
| Total 2016 1,900,644 913,200 - 151,281 - - 146,925 3,112,050 |
-
1 All bonus amounts are on an accrual basis.
-
2 Termination benefits include leave accrued and payments made in lieu of notice at the end of employment with Capral.
-
3 All LTIP performance rights listed are securities that have not yet vested. In relation to the performance rights of the key management personnel refer to Note 36 of the financial statements.
-
Capral's key management personnel (other than directors).
DIRECTORS’ REPORT
17
Section 3: Performance rights, Options and bonuses provided as compensation
Performance rights - Managing Director
During the Financial Year and the financial year ended 31 December 2016, performance rights were granted as equity compensation benefits under the LTIP, to the Managing Director as disclosed as at balance date below. The performance rights were granted at no cost to him.
2,000,000 performance rights were granted to the Managing Director in May 2017 following shareholder approval. These rights have a vesting date of March 2020.
2,500,000 performance rights were granted to the Managing Director in April 2016 following shareholder approval. These rights have a vesting date of March 2019.
2,500,000 performance rights were granted to the Managing Director in April 2015 following shareholder approval. These rights have a vesting date of March 2018. Tranche 1 of the EPS condition was tested as at 31 December 2015. Capral did not achieve the 2015 EPS condition and consequently 416,750 of these rights lapsed in January 2016. Tranche 2 of the EPS condition was tested as at 31 December 2016. Capral achieved the 2016 EPS condition and consequently 416,750 rights will vest and convert into Capral shares on a 1 for 1 basis as at 1 March 2018, provided that the Managing Director remains employed by Capral at that date. Tranche 3 of the EPS condition was tested as at 31 December 2017. Capral did not achieve the 2017 EPS condition and consequently 416,500 of these rights will lapse in March 2018. The TSR condition (1,250,000 rights) was also tested as at 31 December 2017. Capral’s relative TSR performance over the period from January 2015 to December 2017 was in the 59[th] percentile and consequently 68.48% of the rights subject to the TSR condition (856,000 rights) will vest, and the balance (394,000 rights) will lapse, in March 2018. Consequently, a total of 1,272,750 rights will vest and convert into Capral shares on a 1 for 1 basis, and 810,500 rights will lapse, as at 1 March 2018.
| Fair value | |||||||
|---|---|---|---|---|---|---|---|
| Grant | per right at | Test | |||||
| Tranche | No. | Grant date | grant date ($) | date | Lapsed No. Vested No. | ||
| 2017 Offer | |||||||
| A. Dragicevich | 11/05/2017 | ||||||
| EPS 50% | 1,000,000 | $0.11 | 31/12/2019 | - |
- | ||
| TSR 50% | 1,000,000 | $0.07 | 31/12/2019 | - | - | ||
| Total 2017 Offer | 2,000,000 | - | - | ||||
| Fair value | |||||||
| Grant | per right at | Test | |||||
| Tranche | No. | Grant date | grant date ($) | date | Lapsed No. Vested No. | ||
| 2016 Offer | |||||||
| A. Dragicevich | 14/04/2016 | ||||||
| EPS 50% | 1,250,000 | $0.11 | 31/12/2018 | - |
- | ||
| TSR 50% | 1,250,000 | $0.08 | 31/12/2018 | - | - | ||
| Total 2016 Offer | 2,500,000 | - | - | ||||
| 2015 Offer | |||||||
| A. Dragicevich | 16/04/2015 | ||||||
| Tranche 1 - EPS 16.67% | 416,750 | $0.16 | 31/12/2015 | (416,750) | - | ||
| Tranche 2 - EPS 16.67% | 416,750 | $0.16 | 31/12/2016 | - | - | ||
| Tranche 3 - EPS 16.66% | 416,500 | $0.16 | 31/12/2017 | - | - | ||
| Tranche 4 - TSR 50% | 1,250,000 | $0.132 | 31/12/2017 | - | - | ||
| Total 2015 Offer | 2,500,000 | (416,750) | - |
Performance rights – other key management personnel
During the Financial Year and the financial year ended 31 December 2016, performance rights were granted as equity compensation benefits under the LTIP, to certain executives including key management personnel as disclosed as at balance date below. The performance rights were granted at no cost to the participants.
4,850,000 performance rights were granted under the 2017 LTIP award to executives in March 2017. These rights have a vesting date of March 2020.
4,500,000 performance rights were granted under the 2016 LTIP award to executives in March 2016. These rights have a vesting date of March 2019.
4,500,000 performance rights were granted under the 2015 LTIP award to executives in March 2015. Tranche 1 of the EPS condition was tested as at 31 December 2015. Capral did not achieve the 2015 EPS condition and
DIRECTORS’ REPORT
18
consequently 650,130 of these rights lapsed in January 2016. Tranche 2 of the EPS condition was tested as at 31 December 2016. Capral achieved the 2016 EPS condition and consequently 625,127 rights will vest and convert into Capral shares on a 1 for 1 basis as at 1 March 2018, provided that the participants remain employed by Capral at that date. Tranche 3 of the EPS condition was tested as at 31 December 2017. Capral did not achieve the 2017 EPS condition and consequently 624,746 of these rights will lapse in March 2018. The TSR condition (1,875,000 rights) was also tested as at 31 December 2017. Capral’s relative TSR performance over the period from January 2015 to December 2017 was in the 59[th] percentile and consequently 68.48% of the rights subject to the TSR condition (1,284,000 rights) will vest, and the balance (591,000 rights) will lapse, in March 2018. Consequently, a total of 1,909,127 rights will vest and convert into Capral shares on a 1 for 1 basis, and 1,215,746 rights will lapse, as at 1 March 2018.
In relation to the 2014 LTIP award, Tranche 1 of the EPS condition (760,000 rights) was tested on 31 December 2014 and the condition was achieved. Tranche 2 of the EPS condition (760,000 rights) was tested as at 31 December 2015 and the condition was not achieved and consequently 760,000 of these rights lapsed in January 2016. Tranche 3 of the EPS condition (760,000 rights) was tested as at 31 December 2016 and the condition was achieved. The TSR condition (1,520,000 rights) was also tested as at 31 December 2016. Capral’s relative TSR performance over the period from January 2014 to December 2016 was in the 54[th] percentile and consequently 59.4% of the rights subject to the TSR condition (902,880 rights) vested and the balance (617,120 rights) lapsed. Consequently, a total of 2,422,880 rights vested and converted into Capral shares on a 1 for 1 basis as at 1 March 2017.
| Fair value | ||||||
|---|---|---|---|---|---|---|
| Grant | per right at | Test | ||||
| Executives/ Offer | Tranche |
No. Grant date | grant date ($) | date | Lapsed No. | Vested No. |
| 2017 Offer | ||||||
| T. Campbell | 500,000 07/03/2017 | - | - | |||
| EPS 50% | 250,000 | $0.15 | 31/12/2019 | - | - | |
| TSR 50% | 250,000 | $0.13 | 31/12/2019 | - | - | |
| R. Michael | 500,000 07/03/2017 | |||||
| EPS 50% | 250,000 | $0.15 | 31/12/2019 | - | - | |
| TSR 50% | 250,000 | $0.13 | 31/12/2019 | - | - | |
| R. Rolfe | 350,000 07/03/2017 | |||||
| EPS 50% | 175,000 | $0.15 | 31/12/2019 | - | - | |
| TSR 50% | 175,000 | $0.13 | 31/12/2019 | - | - | |
| Total 2017 | 1,350,000 | - | - | |||
| 2016 Offer | ||||||
| T. Campbell | 500,000 07/03/2016 | - | - | |||
| EPS 50% | 250,000 | $0.10 | 31/12/2018 | - | - | |
| TSR 50% | 250,000 | $0.08 | 31/12/2018 | - | - | |
| R. Michael | 500,000 07/03/2016 | |||||
| EPS 50% | 250,000 | $0.10 | 31/12/2018 | - | - | |
| TSR 50% | 250,000 | $0.08 | 31/12/2018 | - | - | |
| R. Rolfe | 350,000 07/03/2016 | |||||
| EPS 50% | 175,000 | $0.10 | 31/12/2018 | - | - | |
| TSR 50% | 175,000 | $0.08 | 31/12/2018 | - | - | |
| Total 2016 | 1,350,000 | - | - | |||
| 2015 Offer | ||||||
| T. Campbell | 500,000 06/03/2015 | (83,350) | - | |||
| Tranche 1 - EPS 16.67% | 83,350 | $0.16 | 31/12/2015 | (83,350) | - | |
| Tranche 2 - EPS 16.67% | 83,350 | $0.16 | 31/12/2016 | - | - | |
| Tranche 3 - EPS 16.66% | 83,300 | $0.16 | 31/12/2017 | - | - | |
| Tranche 4 - TSR 50% | 250,000 | $0.132 | 31/12/2017 | - | - | |
| R. Michael | 500,000 06/03/2015 | (83,350) | - | |||
| Tranche 1 - EPS 16.67% | 83,350 | $0.16 | 31/12/2015 | (83,350) | - | |
| Tranche 2 - EPS 16.67% | 83,350 | $0.16 | 31/12/2016 | - | - | |
| Tranche 3 - EPS 16.66% | 83,300 | $0.16 | 31/12/2017 | - | - | |
| Tranche 4 - TSR 50% | 250,000 | $0.132 | 31/12/2017 | - | - | |
| DIRECTORS’ REPORT |
19
| R. Rolfe | 300,000 06/03/2015 | (50,010) | - | |||
|---|---|---|---|---|---|---|
| Tranche 1 - EPS 16.67% | 50,010 | $0.16 | 31/12/2015 | (50,010) | - | |
| Tranche 2 - EPS 16.67% | 50,010 | $0.16 | 31/12/2016 | - | - | |
| Tranche 3 - EPS 16.66% | 49,980 | $0.16 | 31/12/2017 | - | - | |
| Tranche 4 - TSR 50% | 150,000 | $0.132 | 31/12/2017 | - | - | |
| Total 2015 | 1,300,000 | (216,710) | - | |||
| 2014 Offer | ||||||
| T. Campbell | 500,00007/03/2014 | 181,200 | 318,800 | |||
| Tranche 1 - EPS 20% | 100,000 | $0.150 | 31/12/2014 | - | 100,000 | |
| Tranche 2 - EPS 20% | 100,000 | $0.150 | 31/12/2015 | (100,000) | - | |
| Tranche 3 - EPS 20% | 100,000 | $0.150 | 31/12/2016 | - | 100,000 | |
| Tranche 4 - TSR 40% | 200,000 | $0.107 | 31/12/2016 | (81,200) | 118,800 | |
| R. Michael | 500,00007/03/2014 | 181,200 | 318,800 | |||
| Tranche 1 - EPS 20% | 100,000 | $0.150 | 31/12/2014 | - | 100,000 | |
| Tranche 2 - EPS 20% | 100,000 | $0.150 | 31/12/2015 | (100,000) | - | |
| Tranche 3 - EPS 20% | 100,000 | $0.150 | 31/12/2016 | - | 100,000 | |
| Tranche 4 - TSR 40% | 200,000 | $0.107 | 31/12/2016 | (81,200) | 118,800 | |
| R. Rolfe | 300,00007/03/2014 | 108,720 | 191,280 | |||
| Tranche 1 - EPS 20% | 60,000 | $0.150 | 31/12/2014 | - | 60,000 | |
| Tranche 2 - EPS 20% | 60,000 | $0.150 | 31/12/2015 | (60,000) | - | |
| Tranche 3 - EPS 20% | 60,000 | $0.150 | 31/12/2016 | - | 60,000 | |
| Tranche 4 - TSR 40% | 120,000 | $0.107 | 31/12/2016 | (48,720) | 71,280 | |
| Total 2014 | 1,300,000 | 471,120 | 828,880 |
Options
No options were issued under the LTIP during the Financial Year and the financial year ended 31 December 2016. 4,300,000 options granted to the previous Managing Director, Mr Jobe, expired on 21 April 2016. The total number of options granted to Mr Jobe and outstanding as at the end of the Financial Year is Nil.
Equity grants and during the Financial Year
Details of the performance rights granted, as well as the movement during the Financial Year in rights previously granted, to Key Management Personnel are as follows:
| 2017 - Performance share rights |
Held at start ofyear Granted as compensation |
Lapsed Vested Held at end of year |
|---|---|---|
| A Dragicevich T Campbell R Michael R Rolfe |
4,583,250 2,000,000 1,316,650 500,000 1,316,650 500,000 839,990 350,000 |
- - 6,583,250 (81,200) (318,800) 1,416,650 (81,200) (318,800) 1,416,650 (48,720) (191,280) 949,990 |
| 8,056,540 3,350,000 |
(211,120) (828,880) 10,366,540 |
The non-executive directors hold no performance rights.
Bonuses
During the Financial Year and the financial year ended 31 December 2016, STIP bonus payments were made to the Managing Director and key management personnel. The Managing Director’s STIP payments for 2016 and 2017 equated to 84% and 24% (respectively) of his TEC (above and below respectively the ‘target’ level detailed in section 1 above) and the Board considers it appropriate having regard to the achievement of certain key financial measures as well as critical non-financial measures regarding customers, automation projects, anti-dumping activities and other strategic plans. The other key management personnel’s STIP payments were between 29% to 38% of TEC for 2016 (above the ‘target’ level detailed in section 1 above) and 11% to 13% of TEC for 2017 (below the ‘target’ level detailed in section 1 above).
DIRECTORS’ REPORT
20
The percentages of bonus paid and forfeited (as a result of not meeting the performance criteria at ‘target’ level) during the Financial Year and the financial year ended 31 December 2016 are disclosed below:
| % of compensation for the | |||
|---|---|---|---|
| year consisting of STIP | |||
| 2017 | % of bonus paid | % of bonus forfeited | bonus1 |
| Executives | |||
| A. Dragicevich | 48.3 | 51.7 | 19.4 |
| T. Campbell | 50.0 | 50.0 | 11.1 |
| R. Michael | 43.8 | 56.2 | 8.6 |
| R. Rolfe | 44.5 | 55.5 | 10.0 |
| 2017 financial year bonuses are payable in the 2018 financial year. | |||
| % of compensation for the | |||
| year consisting of STIP | |||
| 2016 | % of bonus paid | % of bonus forfeited | bonus1 |
| Executives | |||
| A. Dragicevich | 167.2 | - | 45.5 |
| T. Campbell | 151.8 | - | 27.5 |
| R. Michael | 118.4 | - | 22.8 |
| R. Rolfe | 146.6 | - | 22.7 |
| 2016 financial year bonuses were paid in the 2017 financial year. |
Note :
1 Total compensation used for calculating % purposes excludes share based payments and termination benefits.
Shareholdings of Key Management Personnel - fully paid ordinary shares of the Company
Details of the holdings of Capral’s ordinary shares of key management personnel during the Financial Year are as follows:
| 2017 Held at start of year Granted as compensation |
Received on vesting of performance rights/ exercise of options Other changes during the year Held at end of year |
|---|---|
| Directors R.L. Wood-Ward - - A.M. Dragicevich 6,000,000 - P.J. Jobe 7,100,500 - I.B. Blair 227,348 - G.F. Pettigrew - - Executives T. Campbell 299,854 - R. Michael 142,421 - R. Rolfe 133,197 - |
- - - - 250,0001 6,250,000 - - 7,100,500 - - 227,348 - - - 318,8002 (615,000)3 3,654 318,8002 - 461,221 191,2802 - 324,477 |
| 13,903,320 - |
828,880 (365,000) 14,367,200 |
1 Acquired on market in accordance with the Capral Securities Trading Policy
2 Acquired on vesting of performance rights in March 2017
3 Disposed on market in accordance with the Capral Securities Trading Policy
Section 4: Relationship between remuneration and company performance
There is a link between company performance and executive reward. For the Financial Year and the previous 4 financial years, Capral has made STIP payments based upon the achievement of performance (financial and nonfinancial) measures.
Whilst continuing to ensure that Capral attracts and retains qualified, experienced and motivated employees in accordance with the remuneration policy by remunerating employees at a competitive level, Capral has placed more emphasis on at-risk remuneration in order to align remuneration of the employees to the performance of Capral and encourage shareholder wealth.
DIRECTORS’ REPORT
21
During the Financial Year and the previous 4 financial years (2013-2016), Capral's financial performance was as follows, with the minimum target (MT) for STIP financial measures also shown for 2016 and 2017:
| Year Ended 31 Dec | 2017 (A) | 2017 (MT) | 2016 (A) | 2015 (A) | 2014 (A) | 2013 (A) |
|---|---|---|---|---|---|---|
| Trading EBITDA $’000^ | 18,409 | 18,300 | 20,265 | 13,028 | 9,226 | 4,131 |
| Operating Cash Flow $’000 | 15,044 | 16,600 | 15,555 | 7,295 | 7,676 | 470 |
| Net Profit/(Loss) $’000 | 12,085 | 12,700 | 14,350 | (2,511) | 2,650 | (51,707)* |
| % Working Capital to Annualised | 13.8 | 14.15 | 13.87 | 16.24 | 17.97 | 15.13 |
| Sales | ||||||
| Dividend - cents per share | 1.25 | n/a | - | - | - | - |
| Basic earnings / (loss) - cents per | 2.54 | 2.66 | 3.02 | (0.5) | 0.6 | (12.5) |
| share | ||||||
| Share price (closing) $ | 0.15 | n/a | 0.17 | 0.10 | 0.11 | 0.155 |
* Includes $41.5 million impairment charge
^ Trading EBITDA (non-IFRS measure) is Statutory EBITDA adjusted for items assessed as unrelated to the underlying performance of the business and allows for a more relevant comparison between financial periods
In the Financial Year, Capral’s Trading EBITDA and Net Profit Before Tax were below 2016 levels albeit significantly above 2013-2015 levels. The Trading EBITDA minimum target and the % Working Capital to Annualised Sales target were achieved. The Net Profit Before Tax and Operating Cash Flow minimum targets were not achieved. At a divisional level, Extrusion Trading EBITDA and Working Capital measures were achieved, but there were mixed results for Distribution on Trading EBITDA, Working Capital and sales volume measures.
The following provides examples of other key measures (that are not commercially sensitive) used to assess executive performance:
xecutive performance: |
||||
|---|---|---|---|---|
| Performance Area | Measure | Outcome | ||
| Safety | Reduction in total | reportable injury | Rate reduced however Group |
|
| frequency rate | targets not met | |||
| Reduction of LTIs | Number of LTIs reduced and | |||
| minimum target achieved | ||||
| Hours lost & return to work hours | Performance on par with 2016 But | |||
| lost from injuries | targets not met | |||
| Safety plan implementation | Plans were substantially |
|||
| implemented in 2017 and target | ||||
| was achieved | ||||
| Customers | Volume retention/ | growth | Sales areas met most of the | |
| specific growth and revenue targets | ||||
| but not margin measures. |
||||
| Performance varied by region/ | ||||
| division | ||||
| Production | Operational efficiency | Manufacturing plants met some of | ||
| their operational efficiency/ |
||||
| improvement targets | ||||
| Supply Chain | Supply chain |
and | inventory | Initiatives were generally achieved |
| reduction programs | ||||
| People | AL & LSL balance | reduction | Overall leave balance reduction | |
| initiatives were achieved. |
||||
| Performance varied by region/ | ||||
| division | ||||
| Anti-dumping | Pursue anti-dumping campaign | Initiated cases against Thailand | ||
| and 2 large Chinese exporters, and | ||||
| Chinese circumvention. Generally | ||||
| higher measures imposed against | ||||
| Chinese exporters. Initiatives were | ||||
| achieved | ||||
| Costs | Cost reduction initiatives | Some of the specific cost and | ||
| expense reduction initiatives were | ||||
| achieved. Performance varied by | ||||
| region/ division |
Accordingly, the 2017 STIP payments are below those paid in 2016 in line with financial performance. There is a clear link between financial performance and the level of STIP awarded.
DIRECTORS’ REPORT
22
LTIP is linked to Capral’s performance as the value of the performance rights awarded depends on Capral’s share price, and whether the awards vest relate to earnings growth and Capral’s relative TSR performance. There is a link between Capral’s performance and the vesting of rights under LTIP awards. In this regard:
-
In 2016:
-
Capral’s relative TSR performance over the period from January 2014 to December 2016 achieved the 54[th] percentile, above the minimum 50[th] percentile. Consequently, about 60% of the rights subject to the TSR condition that were awarded in 2014 to executives vested.
-
Given earnings in 2016, the EPS result for 2016 was 3 cents per share and therefore the EPS condition for Tranche 3 of the 2014 award and Tranche 2 of the 2015 award were met. Consequently, the rights subject to Tranche 3 of the 2014 award vested and converted into Capral shares during March 2017.
-
In 2017:
-
Capral’s relative TSR performance over the period from January 2015 to December 2017 achieved the 59[th] percentile, above the minimum 50[th] percentile. Consequently, about 68.5% of the rights subject to the TSR condition that were awarded in 2015 to executives will vest.
-
Given earnings in 2017, the EPS result for 2017 was 2.54 cents per share and therefore the EPS condition for Tranche 3 of the 2015 award was not met. Consequently, the rights subject to Tranche 3 of the 2015 award will not vest and convert into Capral shares during March 2018.
Section 5: Summary of Key Employment Contracts
Details of the key contract terms for the Managing Director and other key management personnel as at the end of the Financial Year are as follows:
| Contract Details | A. Dragicevich | T. Campbell | R. Michael | R. Rolfe |
|---|---|---|---|---|
| Expiry date | No fixed end date | No fixed end date | No fixed end date | No fixed end date |
| Notice of | ||||
| termination by | 6 months | 6 months | 6 months | 16 weeks |
| Capral | ||||
| Notice of | ||||
| termination by | 6 months | 6 months | 6 months | 16 weeks |
| employee | ||||
| Termination | 6 months salary | 6 months salary. | 6 months salary. | 16 weeks salary. |
| payments (in lieu | plus accrued but | STIP entitlement | STIP entitlement | STIP entitlement for |
| of notice) | unpaid STIP (pro | for incomplete | for incomplete | incomplete financial |
| rata for | financial years is | financial years is | years is subject to | |
| incomplete | subject to Board | subject to Board | Board discretion | |
| financial year). | discretion | discretion | ||
| In addition, | ||||
| unvested LTIP | ||||
| rights may vest if | ||||
| employment is | ||||
| terminated by | ||||
| Capral other than | ||||
| for cause. From 1 | ||||
| March 2017, 6 | ||||
| weeks annual | ||||
| leave per annum. | ||||
| TEC unchanged | ||||
| since 2013 | ||||
| commencement |
DIRECTORS’ REPORT
23
Environmental regulations
Manufacturing licences and consents required by laws and regulations are held by the consolidated entity at each relevant site as advised by consulting with relevant environmental authorities. All applications for and renewals of licences have been granted and all consents have been given by all relevant authorities.
Directors' and officers' indemnities and insurance
Under Capral's constitution, Capral is required to indemnify, to the extent permitted by law, each director and secretary of Capral against any liability incurred by that person as an officer of Capral. The directors listed on page 4 and the secretary listed on page 7 have the benefit of this indemnity. During the Financial Year, Capral paid a premium for directors’ and officers’ liability insurance policies which cover current and former directors, company secretaries and officers of the consolidated entity. Details of the nature of the liabilities covered and the amount of the premium paid in respect of the directors' and officers' insurance policies are not disclosed, as such disclosure is prohibited under the terms of the contracts.
& Risk Committee, it is satisfied that the provision of these services during the Financial Year by the auditor is compatible with, and did not compromise, the general standard of auditor independence imposed by the Corporations Act for the following reasons:
-
(1) the non-audit services provided do not involve reviewing or auditing the auditor’s own work and have not involved partners or staff acting in a management or decisionmaking capacity for Capral or in the processing or originating of transactions;
-
(2) all non-audit services and the related fees have been reviewed by the Audit & Risk Committee to ensure complete transparency and that they do not affect the integrity and objectivity of Deloitte Touche Tohmatsu; and
-
(3) the declaration required by section 307C of the Corporations Act 2001 confirming independence has been received from Deloitte Touche Tohmatsu.
Details of the amounts paid or payable to Capral's auditor (Deloitte Touche Tohmatsu) for audit and non-audit services provided during the Financial Year are set out in Note 32 of the financial statements.
Indemnities to auditors
Auditor's independence declaration
In respect of non-audit services provided in relation to reviews of consulting and compliance advice during the Financial Year, Deloitte Touche Tohmatsu, Capral's auditor, has the benefit of an indemnity (including in respect of legal costs) for any third party claim in connection with the use, distribution or reliance on their work (except to the extent caused by the wilful misconduct or fraud of Deloitte Touche Tohmatsu, or where it has agreed that the third party may rely on the work or it may be used in a public document).
Proceedings on behalf of Capral
No person has applied to the Court under section 237 of the Corporations Act for leave to bring proceedings on behalf of Capral, or to intervene in any proceedings to which Capral is party, for the purpose of taking responsibility on behalf of Capral for all or part of those proceedings. No proceedings have been brought or intervened in on behalf of Capral with leave of the Court under section 237 of the Corporations Act.
Non-audit services
Capral may decide to employ the auditor on assignments additional to their statutory audit services where the auditor's expertise and experience with the consolidated entity are important.
The Board has considered this position and in accordance with the advice received from the Audit
The auditors' independence declaration as required under section 307C of the Corporations Act is set out on page 24.
Rounding of amounts
Capral is a company of the kind referred to in Class Order 98/0100, dated 10 July 1998, and in accordance with that Class Order amounts in the Directors' Report and the Financial Report are rounded off to the nearest thousand dollars, unless otherwise indicated.
Signed in accordance with a resolution of directors made pursuant to section 298(2) of the Corporations Act 2001.
On behalf of the directors
==> picture [120 x 66] intentionally omitted <==
==> picture [129 x 54] intentionally omitted <==
R. L. Wood-Ward Chairman
A. M. Dragicevich Managing Director
Sydney 23 February 2018
DIRECTORS’ REPORT
24
==> picture [149 x 28] intentionally omitted <==
Deloitte Touche Tohmatsu ABN 74 490 121 060
Eclipse Tower Level 19 60 Station Street Parramatta NSW 2150 PO Box 38 Parramatta NSW 2124 Australia
DX 28485 Tel: +61 (0) 2 9840 7000 Fax: +61 (0) 2 9840 7001 www.deloitte.com.au
The Board of Directors Capral Limited Level 4 60 Philip Street Parramatta NSW 2150
Dear Directors,
Capral Limited
In accordance with section 307C of the Corporations Act 2001 , I am pleased to provide the following declaration of independence to the directors of Capral Limited.
As lead audit partner for the audit of the financial statements of Capral Limited for the financial year ended 31 December 2017, I declare that to the best of my knowledge and belief, there have been no contraventions of:
(i) the auditor independence requirements of the Corporations Act 2001 in relation to the audit
(ii) any applicable code of professional conduct in relation to the audit.
Yours sincerely
==> picture [245 x 27] intentionally omitted <==
DELOITTE TOUCHE TOHMATSU
==> picture [130 x 30] intentionally omitted <==
David White
Partner Chartered Accountants Parramatta, 23 February 2018
Liability limited by a scheme approved under Professional Standards Legislation. Member of Deloitte Touche Tohmatsu Limited
AUDITOR'S INDEPENDENCE DECLARATION
25
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
for the financial year ended 31 December 2017
| COMPREHENSIVE INCOME for the financial year ended 31 December 2017 |
|
|---|---|
| Continuing operations Note |
2017 $’000 2016 $’000 |
| Sales revenue Scrap and other revenue Revenue 3 Other income 3 Changes in inventories of finished goods and work in progress Raw materials and consumables used Employee benefits expense 2 Depreciation and amortisation expense 2 Finance costs 2 Freight expense Occupancy costs 2 Repairs and maintenance expense Restructuring costs 2 Other expenses Profit before tax Income tax 4 Profit for the year Other comprehensive income Items that will not be reclassified subsequently to profit or loss Gain on revaluation of properties Other comprehensive income for the year Total comprehensive income for the year Earnings per share Basic earnings per share Diluted earnings per share 24 24 |
415,268 398,202 33,412 26,604 448,680 424,806 500 411 2,111 880 (270,756) (242,057) (90,941) (88,368) (5,845) (5,878) (972) (863) (11,523) (11,334) (20,240) (20,256) (7,152) (7,329) (192) (40) (31,585) (35,622) 12,085 14,350 - - 12,085 14,350 793 - |
| 793 - 12,878 14,350 (Cents pershare) (Cents pershare) |
|
| 2.54 2.45 3.02 2.94 |
The above consolidated statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes.
FINANCIAL STATEMENTS
26
CONSOLIDATED STATEMENT OF FINANCIAL POSITION as at 31 December 2017
| as at 31 December 2017 | |||
|---|---|---|---|
| Note | 2017 | 2016 | |
| $’000 | $’000 | ||
| ASSETS | |||
| Current assets | |||
| Cash and cash equivalents | 7 | 34,358 | 31,409 |
| Trade and other receivables | 8 | 67,959 | 63,110 |
| Inventories | 9 | 76,978 | 75,210 |
| Other financial assets | 30 (c) | 32 | 497 |
| Prepayments | 10 | 729 | 876 |
| Total current assets | 180,056 | 171,102 | |
| Non-current assets | |||
| Deferred tax assets | 11 | 2,857 | 2,857 |
| Property, plant and equipment | 14 | 42,010 | 41,102 |
| Other intangible assets | 15 | 336 | 117 |
| Total non-current assets | 45,203 | 44,076 | |
| Total assets | 225,259 | 215,178 | |
| LIABILITIES | |||
| Current liabilities | |||
| Trade and other payables | 17 | 74,033 | 73,136 |
| Borrowings | 18 | - | 48 |
| Provisions | 19 | 12,638 | 11,063 |
| Other financial liabilities | 30 (c) | 644 | - |
| Deferred income | 20 | 100 | 101 |
| Total current liabilities | 87,415 | 84,348 | |
| Non-current liabilities | |||
| Provisions | 19 | 4,952 | 5,558 |
| Total non-current liabilities | 4,952 | 5,558 | |
| Total liabilities | 92,367 | 89,906 | |
| Net assets | 132,892 | 125,272 | |
| EQUITY | |||
| Issued capital | 21 | 425,744 | 425,744 |
| Reserves | 22 (a) | 11,427 | 9,958 |
| Accumulatedlosses | 22(b) | (304,279) | (310,430) |
| Total equity | 132,892 | 125,272 |
The above consolidated statement of financial position should be read in conjunction with the accompanying notes.
FINANCIAL STATEMENTS
27
CONSOLIDATED STATEMENT OF CASH FLOWS
for the financial year ended 31 December 2017
| for the financial year ended 31 December 2017 | |||
|---|---|---|---|
| Note | 2017 | 2016 | |
| $’000 | $’000 | ||
| Cash flows from operating activities | |||
| Receipts from customers | 488,699 | 464,710 | |
| Paymentsto suppliers and employees | (472,824) | (448,339) | |
| 15,875 | 16,371 | ||
| Interest and other costs of finance paid | (831) | (816) | |
| Net cashprovided by operating activities | 34(ii) | 15,044 | 15,555 |
| Cash flows from investing activities | |||
| Payments for property, plant and equipment | (5,745) | (4,136) | |
| Payments for software assets | (431) | (170) | |
| Interest received | 15 | 16 | |
| Proceeds from sale of property, plant and | |||
| equipment | - | 1 | |
| Net cash flows used in investing activities | (6,161) | (4,289) | |
| Cash flows from financing activities | |||
| Payments ofdividends | (5,934) | - | |
| Net cash flows used in financing activities | (5,934) | - | |
| Net increase in cash and cash equivalents | 2,949 | 11,266 | |
| Cash and cash equivalents at the beginning | |||
| of thefinancialyear | 31,409 | 20,143 | |
| Cash and cash equivalents at the end of the | |||
| financialyear | 34(i) | 34,358 | 31,409 |
The above consolidated statement of cash flows should be read in conjunction with the accompanying notes.
FINANCIAL STATEMENTS
28
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the year ended 31 December 2017
| Balance as at 1 January 2016 Profit for the year Total comprehensive income for the year Share-based payments expense Balance as at 31 December 2016 Balance as at 1 January 2017 Profit for the year Total comprehensive income for the year Share-based payments expense Dividends paid Balance as at 31 December 2017 |
Fully paid ordinary shares Equity-settled compensation reserve Asset revaluation reserve Accumulated losses Total $'000 $'000 $'000 $'000 $'000 425,744 9,508 221 (324,780) 110,693 |
|---|---|
| - - - 14,350 14,350 |
|
| - - - 14,350 14,350 - 229 - - 229 |
|
| 425,744 9,737 221 (310,430) 125,272 |
|
| 425,744 9,737 221 (310,430) 125,272 |
|
| - - - 12,085 12,085 |
|
| - - 793 12,085 12,878 - 676 - - 676 - - - (5,934) (5,934) |
|
| 425,744 10,413 1,014 (304,279) 132,892 |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
FINANCIAL STATEMENTS
29
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 December 2017
1a. General Information
Capral Limited ( the Company ) is a public listed company incorporated and operating in Australia. The Company's shares are quoted on the Australian Securities Exchange (ASX Code: CAA).
The Company's registered office and its principal place of business is as follows:
Registered office & principal place of business
71 Ashburn Road Bundamba QLD 4304 Tel: (07) 3816 7000
The principal continuing activities of the consolidated entity consist of the manufacturing, marketing and distribution of fabricated and semi-fabricated aluminium related products.
1b. Adoption of new and revised Accounting Standards
In the current year, the Group has adopted all the new and revised Standards and Interpretations issued by the Australian Accounting Standards Board (the AASB) that are relevant to its operations and effective for the current annual reporting period. The adoption of new and revised Standards and Interpretations has resulted in changes to the Group's accounting policies, but did not have material impact on the Group's financial statements.
Initial application of the following Standards and Interpretations is not expected to have any material impact to the financial report of the consolidated entity and the Company.
| Effective for | Expected to be | |
|---|---|---|
| annual reporting | initially applied in | |
| periods beginning | the financial year | |
| Standard | on or after | ending |
| AASB 9 ‘Financial Instruments’, and the relevant amending | 1 January 2018 | 31 December 2018 |
| standards | ||
| AASB 15 ‘Revenue from Contracts with Customers’, AASB 2014- | ||
| 5 ‘Amendments to Australian Accounting Standards arising from | 1 January 2018 | 31 December 2018 |
| AASB 15’, AASB 2015-8 ‘Amendments to Australian Accounting | ||
| Standards – Effective Date of AASB 15’, and AASB 2016-3 | ||
| ‘Amendments to Australian Accounting Standards – Clarifications | ||
| to AASB 15’ | ||
| Classification and Measurement of Share-based Payment | ||
| Transactions (Amendment to IFRS 2) | 1 January 2018 | 31 December 2018 |
Management is currently assessing the potential impact to the financial report of the consolidated entity and the Company from the application of the following Standard.
| Effective for | Expected to be | |
|---|---|---|
| annual reporting | initially applied in | |
| periods beginning | the financial year | |
| Standard | on or after | ending |
| AASB 16 Leases | ||
| 1January2019 | 31 December 2019 |
Assessment of the impact of adopting AASB 15 Revenue from Contracts with Customers
AASB 15 establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. AASB 15 will supersede the current revenue recognition guidance including AASB 118 Revenue, AASB 11 Construction Contracts and the related Interpretations when it becomes effective.
NOTES TO THE FINANCIAL STATEMENTS
30
The core principle of AASB 15 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Specifically, the Standard introduces a 5-step approach to revenue recognition:
-
Step 1: Identify the contract(s) with a customer
-
Step 2: Identify the performance obligations in the contract
-
Step 3: Determine the transaction price
-
Step 4: Allocate the transaction price to the performance obligations in the contract
-
Step 5: Recognise revenue when (or as) the entity satisfies a performance obligation
Under AASB 15, an entity recognises revenue when (or as) a performance obligation is satisfied, i.e. when ‘control’ of the goods or services underlying the particular performance obligation is transferred to the customer.
The Group recognises revenue from the sale of products as disclosed in note 1 of the financial statements.
The Group has assessed that the only performance obligation is from the sale of the products and accordingly, revenue will be recognised for this performance obligation when control over the corresponding goods is transferred to the customer. This is similar to the current identification of separate revenue components under AASB 18.
The Group intends to use the full retrospective method of transition to AASB 15.
Apart from providing more extensive disclosures on the Group’s revenue transactions, it is not anticipated that the application of AASB 15 will have a significant impact on the financial position and/or financial performance of the Group.
NOTES TO THE FINANCIAL STATEMENTS
31
1c. Significant accounting policies
Statement of Compliance
The financial report is a general purpose financial report which has been prepared in accordance with the Corporations Act 2001, Accounting Standards and Interpretations, and complies with other requirements of the law.
The financial report includes the financial statements of the Company and the financial statements of the Group. For the purpose of preparing the consolidated financial statements, the Company is a for-profit entity.
Accounting Standards include Australian equivalents to International Financial Reporting Standards ('A-IFRS'). Compliance with A-IFRS ensures that the financial statements and notes of the Group comply with International Financial Reporting Standards ('IFRS').
The financial statements were authorised for issue by the directors on 23 February 2018.
Basis of Preparation
The financial report has been prepared on the basis of historical cost, except for the revaluation of certain noncurrent assets and financial instruments. Cost is based on the fair values of the consideration given in exchange for assets. All amounts are presented in Australian dollars, unless otherwise noted.
The Company is of a kind referred to in ASIC Class Order 2016/191, dated 24 March 2016, issued by the Australian Securities and Investments Commission, relating to the "rounding off" of amounts in the financial report. Amounts in the financial report have been rounded off in accordance with that Class Order to the nearest thousand dollars, or in certain cases, the nearest dollar as indicated.
The following significant accounting policies have been adopted in the preparation and presentation of the financial report:
(a) Basis of Consolidation
The financial statements incorporate the financial statements of the Company and entities (including special purpose entities) controlled by the Company (and its subsidiaries) (referred to as 'the Group' in these financial statements).
Control is based on whether an investor has:
- power over the investee
(b) Borrowing Costs
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale. Investment income earned on the temporary investment of specific borrowings pending their expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalisation. All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
(c) Business Combinations
Acquisitions of subsidiaries and businesses are accounted for using the acquisition method. The consideration for each acquisition is measured at the aggregate of the fair values (at the date of exchange) of assets given, liabilities incurred or assumed, and equity instruments issued by the Group in exchange for control of the acquiree. Acquisition-related costs are recognised in profit or loss as incurred.
Where applicable, the consideration for the acquisition includes any asset or liability resulting from a contingent consideration arrangement, measured at its acquisitiondate fair value. Subsequent changes in such fair values are adjusted against the cost of acquisition where they qualify as measurement period adjustments (see below). All other subsequent changes in the fair value of contingent consideration classified as an asset or liability are accounted for in accordance with relevant Standards. Changes in the fair value of contingent consideration classified as equity are not recognised.
The acquiree’s identifiable assets, liabilities and contingent liabilities that meet the conditions for recognition under AASB 3(2008) are recognised at their fair value at the acquisition date, except that:
• deferred tax assets or liabilities and liabilities or assets related to employee benefit arrangements are recognised and measured in accordance with AASB 112 Income Taxes and AASB 119 Employee Benefits respectively;
• liabilities or equity instruments related to the replacement by the Group of an acquiree’s share based payment awards are measured in accordance with AASB 2 Share-based Payment; and
• assets (or disposal groups) that are classified as held for sale in accordance with AASB 5 Noncurrent Assets Held for Sale and Discontinued Operations are measured in accordance with that Standard.
-
exposure, or rights, to variable returns from its involvement with the investee, and
-
the ability to use its power over the investee to affect the amount of the returns.
The results of the subsidiaries acquired or disposed of during the year are included in the consolidated statement of profit or loss and other comprehensive income from the effective date of acquisition or up to the effective date of disposal, as appropriate.
Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by other members of the Group. All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.
NOTES TO THE FINANCIAL STATEMENTS
32
1c. Significant accounting policies (cont'd)
(d) Cash and Cash Equivalents
Cash comprises cash on hand and demand deposits. Cash equivalents are short-term, highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of change in value and have a maturity of three months or less at the date of acquisition. Bank overdrafts are shown within borrowings in current liabilities in the statement of financial position.
(e) Derivative Financial Instruments
The Group enters into a variety of derivative financial instruments to manage its exposure to interest rate and foreign exchange rate risk, including foreign exchange forward contracts.
Further details of derivative financial instruments are disclosed in Note 30 to the financial statements. Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to their fair value at each reporting date.
The resulting gain or loss is recognised in profit or loss immediately. The fair value of hedging derivatives is classified as a non-current asset or a non-current liability if the remaining maturity of the hedge relationship is more than 12 months, and as a current asset or current liability if the remaining maturity of the hedge relationship is less than 12 months. The Group's derivatives do not qualify for hedge accounting, and are not designated into an effective hedge relationship and are classified as a current asset and current liability.
Embedded Derivatives
Derivatives embedded in other financial instruments or other host contracts are treated as separate derivatives when their risks and characteristics are not closely related to those of the financial instrument, and the financial instruments are measured at fair value with changes in fair value recognised in profit or loss.
(f) Employee Benefits
(i) Salaries, wages and leave benefits
A liability is recognised for benefits accruing to employees in respect of wages and salaries, including non-monetary benefits, annual leave and long service leave, when it is probable that settlement will be required and they are capable of being measured reliably. Liabilities recognised in respect of short term employee benefits are measured at their nominal values using the remuneration rate expected to apply at the time of settlement. Liabilities recognised in respect of long term employee benefits are measured at the present value of the estimated future cash outflows to be made by the Group in respect of services provided by employees up to reporting date.
(ii) Share-based payments
Equity-settled share-based payments with employees are measured at the fair value of the equity instrument at the grant date.
The fair value of the performance rights is estimated at grant date using a Monte-Carlo Simulation analysis taking into account the terms and conditions upon which the securities are granted.
The fair value of the options is estimated at grant date using a binomial tree model taking into account the terms and conditions upon which the securities are granted.
The expected life used in the model has been adjusted, based on management's best estimate, for the effects of non-transferability, exercise restrictions, and behavioural considerations.
The fair value determined at the grant date of the equitysettled share-based payments is expensed on a straight-line basis over the vesting period, based on the Group's estimate of shares that will eventually vest.
Further details on how the fair value of equity-settled share-based transactions have been determined can be found in Note 36.
(iii) Defined contribution plan
Contributions to defined contribution superannuation plans are expensed when incurred.
(g) Financial Assets
Investments are recognised and derecognised on trade date where the purchase or sale of an investment is under a contract whose terms require delivery of the investment within the timeframe established by the market concerned, and are initially measured at fair value, net of transaction costs except for those financial assets classified as at fair value through the profit or loss which are initially measured at fair value. Subsequent to initial recognition, investments in subsidiaries are measured at cost in the Company's financial statements. Other financial assets are classified into the following specified categories: Financial assets 'at fair value through profit or loss', 'held-to-maturity investments', 'available-for-sale' financial assets, and 'loans and receivables'. The classification depends on the nature and purpose of the financial assets and is determined at the time of initial recognition.
Effective interest method
The effective interest method is a method of calculating the amortised cost of a financial asset and of allocating interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset, or, where appropriate, a shorter period.
Income is recognised on an effective interest rate basis for debt instruments other than financial assets 'at fair value through profit or loss'.
NOTES TO THE FINANCIAL STATEMENTS
33
1c. Significant accounting policies (cont'd)
(g) Financial Assets (cont'd)
Financial assets at fair value through profit or loss
Financial assets are classified as financial assets at fair value through profit or loss where the financial asset:
(i) has been acquired principally for the purpose of selling in the near future;
(ii) is a part of an identified portfolio of financial instruments that the Group manages together and has a recent actual pattern of short-term profit taking; or
(iii) is a derivative that is not designated and effective as a hedging instrument.
Financial assets at fair value through profit or loss are stated at fair value, with any resultant gain or loss recognised in the profit or loss. The net gain or loss recognised in profit or loss incorporates any dividend or interest earned on the financial asset. Fair value is determined in the manner described in Note 30.
ownership and continues to control the transferred asset, the Group recognises its retained interest in the asset and an associated liability for the amounts it may have to pay. If the Group retains substantially all the risks and rewards of ownership of a transferred financial asset, the Group continues to recognise the financial asset and also recognises a collateralised borrowing for the proceeds received.
(h) Financial Instruments Issued by the Group
Debt and equity instruments
Debt and equity instruments are classified as either liabilities or as equity in accordance with the substance of the contractual arrangement.
Financial liabilities at fair value through profit or loss
Financial liabilities at fair value through profit or loss are stated at fair value, with any resultant gain or loss recognised in the profit or loss. The net gain or loss recognised in profit or loss incorporates any interest paid on the financial liability. Fair value is determined in the manner described in Note 30.
Compound instruments
Loans and receivables
Trade receivables, loans, and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method less impairment. Interest is recognised by applying the effective interest rate.
Impairment of financial assets
Financial assets, other than those at fair value through profit or loss, are assessed for indicators of impairment at each balance date. Financial assets are impaired where there is objective evidence that as a result of one or more events that occurred after the initial recognition of the financial asset the estimated future cash flows of the investment have been impacted.
For financial assets carried at amortised cost, the amount of the impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the original effective interest rate.
The carrying amount of the financial asset is reduced by the impairment loss directly for all financial assets with the exception of trade receivables where the carrying amount is reduced through the use of an allowance account. When a trade receivable is uncollectible, it is written off against the allowance account. Subsequent recoveries of amounts previously written off are credited against the allowance account. Changes in the carrying amount of the allowance account are recognised in profit or loss.
Derecognition of financial assets
The component parts of compound instruments are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument.
This amount is recorded as a liability on an amortised cost basis until extinguished on conversion or upon the instruments reaching maturity. The equity component initially brought to account is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognised and included in equity, net of income tax effects and is not subsequently remeasured.
Financial guarantee contract liabilities
Financial guarantee contract liabilities are measured initially at their fair values and subsequently at the higher of the amount recognised as a provision and the amount initially recognised less cumulative amortisation.
Financial liabilities
Financial liabilities are classified as either financial liabilities ‘at fair value through profit or loss’ or other financial liabilities.
Financial liabilities at fair value through profit or loss
Financial liabilities at fair value through profit or loss are stated at fair value, with any resultant gain or loss recognised in profit or loss. The net gain or loss recognised in profit or loss incorporates any interest paid on the financial liability. Fair value is determined in the manner described in Note 30.
The Group derecognises a financial asset only when the contractual rights to the cash flows from the asset expire, or it transfers the financial asset and substantially all the risks and rewards of ownership of the asset to another entity. If the Group neither transfers nor retains substantially all the risks and rewards of
NOTES TO THE FINANCIAL STATEMENTS
34
1c. Significant accounting policies (cont'd)
(h) Financial Instruments Issued by the Group (cont’d)
Other financial liabilities
Other financial liabilities, including borrowings, are initially measured at fair value, net of transaction costs.
Other financial liabilities are subsequently measured at amortised cost using the effective interest method, with interest expense recognised on an effective yield basis. Refer note 1c (g).
(i) Foreign Currency
In preparing the financial statements, transactions in currencies other than the entity's functional currency (foreign currencies) are recorded at the rates of exchange prevailing on the dates of the transactions. At each balance date, monetary items denominated in foreign currencies are retranslated at the rates prevailing at the balance date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the date when the fair value was determined. Non monetary items that are measured in terms of historical cost in a foreign currency are not retranslated.
Exchange differences are recognised in profit or loss in the period in which they arise except for exchange differences which relate to assets under construction for future productive use, which are included in the cost of those assets where they are regarded as an adjustment to interest costs on foreign currency borrowings.
(j) Impairment of Other Tangible and Intangible Assets excluding goodwill
At each reporting date, the Group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where the asset does not generate cash flows that are independent from other assets, the Group estimates the recoverable amount of the cash-generating unit ( CGU ) to which that asset belongs.
Where an impairment loss subsequently reverses, the carrying amount of the asset (CGU) is increased to the revised estimate of its recoverable amount, but only to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (CGU) in prior years. A reversal of an impairment loss is recognised in the profit or loss immediately, unless the relevant asset is carried at fair value, in which case the reversal of the impairment loss is treated as a revaluation increase.
(k) Income Tax
The income tax expense or revenue for the period is the tax payable on the current period's taxable income based on the national income tax rate for each jurisdiction adjusted by changes in deferred tax assets and liabilities attributable to temporary differences between the tax bases of assets and liabilities and their carrying amounts in the financial statements, and to unused tax losses.
Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that future taxable amounts will be available to utilise those temporary differences and losses.
The Company and its wholly-owned Australian entities have implemented the tax consolidation legislation.
The current and deferred tax amounts for the taxconsolidated group are allocated to the members of the tax-consolidated group (including the Company as the head entity) using the ‘separate taxpayer within group’ approach, with deferred taxes being allocated by reference to the carrying amounts in the financial statements of each member entity and the tax values applying under tax consolidation. Current tax liabilities and assets and deferred tax assets arising from unused tax losses and relevant tax credits arising from this allocation process are then accounted for as immediately assumed by the head entity, as under Australian taxation law the head entity has the legal obligation (or right) to these amounts.
Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment at least annually and whenever there is an indication that the asset may be impaired. Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a post-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or CGU) is estimated to be less than its carrying amount, the carrying amount of the asset (CGU) is reduced to its recoverable amount. An impairment loss is recognised in profit or loss immediately, unless the relevant asset is carried at fair value, in which case the impairment loss is treated as a revaluation decrease.
NOTES TO THE FINANCIAL STATEMENTS
35
1c. Significant accounting policies (cont'd)
(l) Intangible Assets
Intangible assets acquired in a business combination are identified and recognised separately from goodwill where they satisfy the definition of an intangible asset and their fair value can be measured reliably.
economic benefits from the leased asset are consumed.
Rental income from operating leases is recognised on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight-line basis over the lease term.
(o) Property, Plant and Equipment
Patents, trademarks and licences
Patents, trademarks and licences are recorded at cost less accumulated amortisation and impairment. Amortisation is charged on a straight line basis over their estimated useful lives, which vary from 5 to 16 years.
The estimated useful life and amortisation method is reviewed at the end of each annual reporting period, with any changes being recognised as a change in accounting estimate.
Software
Software assets including system development costs have a finite useful life and are carried at cost less accumulated amortisation and impairment losses. Amortisation is calculated using the straight-line method to allocate the cost over the assets estimated useful lives, which vary from 3 to 5 years.
(m) Inventories
Inventories representing aluminium log, other supplies and finished goods are valued at the lower of cost and net realisable value.
Net realisable value represents the estimated selling price less all estimated costs of completion and costs necessary to make the sale.
Aluminium log is valued at moving average of direct purchase cost. Cost of rolled product has been determined principally on moving average of direct purchase costs. Costs for finished and partly finished includes moving average metal cost, direct labour, and appropriate proportion of fixed and variable factory overhead.
(n) Leased Assets
The Group as lessee:
Leases are classified as finance leases when the terms of the lease transfer substantially all the risks and rewards incidental to ownership of the leased asset to the lessee. All other leases are classified as operating leases.
Operating lease payments are recognised as an expense on a straight-line basis over the lease team, except where another systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefits of incentives are recognised as a reduction of rental expense on a straight-line basis, except where another systematic basis is more representative of the time pattern in which
Land and buildings are measured at fair value less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Fair value is determined on the basis of a periodic, independent valuation by external valuation experts, based on discounted cash flows or capitalisation of net income, as appropriate.
Periodic reviews are conducted every three to five years. The fair values are recognised in the financial statements of the Group, and are reviewed at the end of each reporting period to ensure that the carrying value of land and buildings is not materially different from their fair values. Any revaluation increase arising on revaluation of land and buildings are credited to the asset revaluation reserve except to the extent that the increase reverses a revaluation decrease for the same asset previously recognised as an expense in profit or loss, in which case the increase is credited to the profit and loss to the extent of the decrease previously charged. A decrease in carrying amount arising on the revaluation of land and buildings is charged as an expense in profit or loss to the extent that it exceeds the balance, if any, held in the revaluation reserve relating to a previous revaluation of that asset.
Depreciation on revalued buildings is charged to profit or loss. On the subsequent sale or retirement of revalued property, the attributable revaluation surplus remaining in the revaluation reserve, net of any related taxes, is transferred directly to retained earnings.
Plant and equipment, and leasehold improvements are stated at cost less accumulated depreciation and impairment. Cost includes expenditure that is directly attributable to the acquisition of the item.
In the event that settlement of all or part of the purchase consideration is deferred, cost is determined by discounting the amounts payable in the future to their present value as at the date of acquisition. Depreciation is provided on property, plant and equipment, including freehold buildings but excluding land. Depreciation is calculated on a straight-line basis so as to write off the net cost or other revalued amount of each asset over its expected useful life to its estimated residual value.
Leasehold improvements are depreciated over the period of the lease or estimated useful life, whichever is shorter, using the straight-line method. The estimated useful lives, residual values and depreciation method are reviewed at the end of each annual reporting period, with the effect of any changes recognised on a prospective basis.
NOTES TO THE FINANCIAL STATEMENTS
36
1c. Significant accounting policies (cont'd)
(p) Provisions
Provisions are recognised when the Group has a present, legal or constructive obligation as a result of past events, it is probable that the Group will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at reporting date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cashflows estimated to settle the present obligation, its carrying amount is the present value of those cashflows. When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, the receivable is recognised as an asset if it is virtually certain that the reimbursement will be received and the amount of the receivable can be measured reliably.
Onerous contracts
Present obligations arising under onerous contracts are recognised and measured as a provision. An onerous contract is considered to exist where the Group has a contract under which the unavoidable costs of meeting the obligations under the contract exceed the economic benefits expected to be received under it.
Restructurings
A restructuring provision is recognised when the Group has developed a detailed formal plan for the restructuring and has raised a valid expectation in those affected that it will carry out the restructuring by starting to implement the plan or announcing its main features to those affected by it.
The measurement of a restructuring provision includes only the direct expenditures arising from the restructuring, which are those amounts that are both necessarily entailed by the restructuring and not associated with the ongoing activities of the entity.
Provision for restoration and rehabilitation (provision for make good on leased assets)
A provision for restoration and rehabilitation (provision for make good on leased assets) is recognised when there is a present obligation as a result of production activities undertaken, it is probable that an outflow of economic benefits will be required to settle the obligation, and the amount of the provision can be measured reliably. The estimated future obligations include the costs of removing the facilities and restoring the affecting areas.
(q) Revenue Recognition
Revenue is measured at the fair value of the consideration received or receivable. Sales revenue comprises sales of goods and services at net invoice values less returns, trade allowances and applicable rebates.
Sale of goods
Revenue from the sale of goods is recognised when all the following conditions are satisfied:
(i) the Group has transferred to the buyer the significant risks and rewards of ownership of the goods;
(ii) the Group retains neither continuing managerial involvement to the degree normally associated with ownership nor effective control over the goods sold;
(iii) the amount of revenue can be measured reliably;
(iv) it is probable that the economic benefits associated with the transaction will flow to the entity; and
(v) the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Royalties
Royalty revenue is recognised on an accrual basis in accordance with the substance of the relevant agreement.
Royalties determined on a time basis are recognised on a straight-line basis over the period of the agreement. Royalty arrangements that are based on production, sales and other measures are recognised by reference to the underlying agreement.
Rental income
The Group's policy for recognition of revenue from operating leases is described in note 1c (q).
Interest revenue
Interest revenue is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset's net carrying amount.
(r) Goods and Services Tax
Revenues, expenses and assets are recognised net of the amount of goods and services tax ( GST ) except:
(i) where the amount of GST incurred is not recoverable from the taxation authority, it is recognised as part of the cost of acquisition of an asset or as part of an item of expense; or
(ii) for receivables and payables which are recognised inclusive of GST.
The net amount of GST recoverable from, or payable to, the taxation authority is included as part of receivables or payables. Cash flows are included in the cash flow statement on a gross basis. The GST component of cash flows arising from investing and financing activities which is recoverable from, or payable to, the taxation authority, is classified as operating cash flows.
NOTES TO THE FINANCIAL STATEMENTS
37
1c. Significant accounting policies (cont'd)
(s) Earnings per share
(i) Basic earnings per share
Basic earnings per share is calculated by dividing the profit/(loss) attributable to equity holders of the Group, excluding any costs of servicing equity other than ordinary shares, by the weighted average number of ordinary shares outstanding during the year, adjusted for bonus elements in ordinary shares issued during the year.
(ii) Diluted earnings per share
Diluted earnings per share adjusts the figures used in the determination of basic earnings per share to take into account the weighted average number of shares assumed to have been issued for no consideration in relation to dilutive potential ordinary shares.
NOTES TO THE FINANCIAL STATEMENTS
38
1d. Critical accounting judgements and key sources of estimation uncertainty
In the application of the Group's accounting policies, which are described in note 1, management is required to make judgements, estimates and assumptions about carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
Critical judgements in applying the Group's accounting policies
The following are the critical judgements (apart from those involving estimations which are dealt with above), that management has made in the process of applying the Group's accounting policies and that have the most significant effect on the amounts recognised in the financial statements.
Inventories
Note 9 sets out the categories of inventory carried. The net realisable value of inventories is the estimated selling price in the ordinary course of business less estimated costs to sell which approximates fair value less cost to sell. The key assumptions require the use of management judgement and are reviewed annually.
Employee benefits
Key assumptions used in the calculation of leave benefit provisions at balance date:
-
(i) future on-cost rates,
-
(ii) experience of employee departures and period of service, and
-
(iii) future increase in wages and salaries.
Useful lives of property, plant and equipment
The Group reviews the estimated useful lives of property, plant and equipment at the end of each annual reporting period. During the financial year, the directors determined that there were no revisions to the useful lives of property, plant and equipment.
Deferred taxation
The recognition of deferred tax assets is based upon whether it is more likely than not that sufficient and suitable taxable profits will be available in the future against which the reversal of temporary differences can be deducted. To determine the future taxable profits, reference is made to the latest available profit forecasts. Where the temporary differences are related to losses, relevant tax law is considered to determine the availability of the losses to offset against the future taxable profits. Recognition of deferred tax assets therefore involves judgement regarding the future financial performance of the particular legal entity or tax group in which the deferred tax asset has been recognised.
1e. Comparative information
Where necessary, comparative amounts have been reclassified and repositioned for consistency with current period disclosures.
These key assumptions are the variables affecting the estimated costs to sell and the expected selling price. Any reassessment of cost to sell or selling price in a particular year will affect the cost of goods sold.
Indicators of impairment and reversal of impairment
Note 14 sets out the categories of property, plant and equipment held. In assessing whether there is any indication that property, plant and equipment may be impaired, or whether a reversal of previous impairment losses should be recognised, management has used, among others, the following key assumptions:
-
(i) the cyclical nature of both residential and commercial building activity,
-
(ii) aluminium prices which impact margins to the extent that price variations are passed on to customers or not, and
-
(iii) anti-dumping outcomes in relation to import duties imposed on overseas suppliers.
The key assumptions required the use of management judgement and are reviewed biannually.
NOTES TO THE FINANCIAL STATEMENTS
39
2 Profit for the year
| 2 Profit for the year |
||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| (a) Other expenses | ||
| Profit before tax includes the following specific net | ||
| expenses: | ||
| Inventory: | ||
| Write-down of inventory to net realisable value | 259 | 993 |
| Reversal of write-down of inventory | (893) | (710) |
Amortisation of other intellectual property |
- | 9 |
| Amortisation of software | 180 | 171 |
| Total amortisation | 180 | 180 |
| Depreciation: | ||
| Buildings | 141 | 139 |
| Leasehold improvements | 234 | 235 |
| Plantand equipment | 5,290 | 5,325 |
| Totaldepreciation | 5,665 | 5,699 |
| Totaldepreciationand amortisation | 5,845 | 5,878 |
| Revaluation of properties, plant and equipment: | ||
| Gain on revaluation of property | 793 | - |
| 793 | - | |
| Occupancy costs | ||
| Sublease income received | (1,711) | (1,674) |
| Minimum lease payments | 18,551 | 18,246 |
| Site costs | 3,400 | 3,684 |
| 20,240 | 20,256 | |
| Other charges against assets | ||
| Impairmentof tradereceivables | 12 | 226 |
| Employee benefit expense | ||
| Post employment benefits: | ||
| - defined contribution plans | 6,695 | 6,213 |
| Equity-settled share-based payments | 676 | 285 |
| Termination benefits | 33 | 196 |
| Otheremployee benefits | 83,537 | 81,674 |
| 90,941 | 88,368 | |
| Restructuring costs | ||
| Termination benefits | - | 40 |
| Othersite closure costs | 192 | - |
| 192 | 40 | |
| Finance costs | ||
| Interest and finance charges paid/payable | ||
| - third partyfinancier | 823 | 863 |
| Net finance costs are comprised of: | ||
| Interest on bank overdrafts and loans | 823 | 863 |
| Impactofdiscounting on long-termprovisions | 149 | - |
| Total interest expense | 972 | 863 |
| (b) Gains and Losses | ||
| Net (loss)/gain on foreign exchange | (494) | 25 |
| Net loss on disposal of property, plant and | ||
| equipment | - | (1) |
NOTES TO THE FINANCIAL STATEMENTS
40
| 40 | |
|---|---|
| Consolidated | |
| 2017 $’000 2016 $’000 |
|
| 3 Revenue and other income Revenue from continuing operations Sales revenue - sale of goods 415,268 398,202 Other revenue Scrap revenue 33,397 26,588 Interest - other 15 16 Total other revenue 33,412 26,604 Other income Royalties 498 408 Other miscellaneous income 2 3 500 411 4 Income tax expense (a) Reconciliation of income tax benefit to prima facie tax benefit Profit from continuing operations before income tax expense 12,085 14,350 Income tax calculated @ 30% (2016:30%) 3,626 4,305 Tax effect of non-assessable / non-deductible items: Effect of items that are temporary differences for which decrease in deferred tax assets have not been recognised (2,277) (1,083) Effect of items that are not deductible or taxable in determining taxable profit 262 147 Effect of tax losses utilised (1,611) (3,369) Income tax benefit - - (b) Tax losses Accumulated unused gross tax losses for which no deferred tax asset has been recognised 281,2001 286,569 Potential tax benefit @ 30% (2016:30%) 84,360 85,971 All unused tax losses were incurred by Australian entities. 1Subject to income tax recoupment rules in subsequent years |
415,268 398,202 |
| 33,397 26,588 15 16 |
|
| 33,412 26,604 |
|
| 498 408 2 3 |
|
| 500 411 |
|
| 12,085 14,350 |
|
| 3,626 4,305 (2,277) (1,083) 262 147 (1,611) (3,369) |
|
| - - |
5 Changes in accounting estimates
There were no significant changes in accounting estimates during the Financial Year (2016: none).
NOTES TO THE FINANCIAL STATEMENTS
41
6 Segment information
The information reported to the Managing Director, as the Group’s chief operating decision maker, for the purposes of resource allocation and assessment of performance is focused on the type of goods supplied, being aluminium products. As such, in 2016 and 2017, the Group operated in one reportable segment under AASB 8 Operating Segment .
Major Products and Services
The Group produces a wide range of extruded aluminium products and systems. It distributes those manufactured products in addition to a small amount of bought-in products through two distribution channels.
The Group supplies to three market segments through each of its distribution channels:
-
Residential - supply of aluminium and other components for windows and doors, showers and wardrobes and security products,
-
Commercial - supply of aluminium and other components for windows and doors, internal fit outs and other commercial building related products, and
-
Industrial - supply of aluminium extrusions and rolled products for industrial uses.
Management does not report on the revenues from external customers for each of the market segments.
Geographic Information
The Group operates in one geographical area, Australia.
Information About Major Customers
There are no individual major customers who contributed more than 10% of the Group’s revenue in either the Financial Year or in 2016.
| Consolidated | |||
|---|---|---|---|
| 2017 | 2016 | ||
| $’000 | $’000 | ||
| 7 | Current assets - cash and cash |
||
| equivalents | |||
| Cashatbankand cash in hand | 34,358 | 31,409 | |
| 8 | Current assets - trade and |
||
| other receivables | |||
| Trade receivables - at amortised cost | 67,856 | 63,327 | |
| Allowancefordoubtfuldebts (i) | (325) | (400) | |
| 67,531 | 62,927 | ||
| Other receivables-atamortised cost | 428 | 183 | |
| 67,959 | 63,110 | ||
| Disclosed in the financial statements as: | |||
| Current trade and other receivables | 67,959 | 63,110 | |
| Non-currentother receivables | - | - | |
| 67,959 | 63,110 |
The average credit period on sales of goods is approximately 49 days (2016: 53 days). No interest is charged on trade receivables.
During both the Financial Year and 2016 the provision has been based on a percentage of the total debt for customers who are subject to formal payment plans or legal action and 1.75% of the 90 day and over balances. The provision for doubtful debts is reviewed each month and necessary adjustments made to the provision. The provision is based on estimated irrecoverable amounts from the sale of goods, determined by reference to past experience and knowledge of customers. Allowances are made for known doubtful debts at the time of appointment of administrators, liquidators or other formal insolvency events.
NOTES TO THE FINANCIAL STATEMENTS
42
8 Current assets - trade and other receivables (Cont'd)
Included in the Group's trade receivables are debtors with balances in 61 days and over of $0.475 million (2016: $0.261 million), refer note 30(h). No further amount has been provided for as the Group believes that this past due balance is still considered recoverable. In relation to some of the balances the Group holds personal property securities registrations and/or personal guarantees and/or trade indemnity insurance for 90% of the amount outstanding (after applying the deductible). The average age of these receivables is 49 days (2016: 88 days). Aging past due but not impaired was calculated based on agreed customers individual terms.
Aging past due but not impaired:
| Aging past due but not impaired: | ||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| 1-30 days past due | 14,249 | 10,187 |
| 31- 60 days past due | 1,289 | 2,015 |
| 61+days pastdue | 216 | 82 |
| Total | 15,754 | 12,284 |
Included in the allowance for doubtful debts are individually impaired trade receivables with a balance of $0.259 million (2016: $0.179 million). The impairment recognised represents the difference between the carrying amount of these trade receivables and the present value of the expected proceeds.
| Consolidated | ||
|---|---|---|
| 2017 | 2016 | |
| $’000 | $’000 | |
| 1-30 days past due | - | - |
| 31- 60 days past due | - | - |
| 61+ dayspast due | 259 | 179 |
| Total | 259 | 179 |
| (i) Movement in the allowance for doubtful debts. | ||
| Balance at beginning of the financial year | (400) | (812) |
| Amounts written off during the financial year | 87 | 638 |
| Increaseinallowancerecognisedinprofitor loss | (12) | (226) |
| Balance at end of the financialyear | (325) | (400) |
In determining the recoverability of a trade receivable the Group considers any change in the credit quality of the trade receivable from the date credit was initially granted up to the reporting date. The Group and Company do not have any significant exposure to any individual customer or counterparty.
Major concentrations of credit risk are in the construction, transport, consumer durable and electrical industries in Australia. Furthermore, the Company has credit insurance cover which requires ongoing management of credit accounts with monthly reports provided to the Insurer. Accordingly, there is no further credit provision required in excess of the allowance for doubtful debts.
excess of the allowance for doubtful debts. |
||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| 9 Current assets - inventories |
||
| Raw materials and stores | 16,025 | 14,439 |
| Work in progress | 2,165 | 1,663 |
| Finished goods | 58,788 | 59,108 |
| 76,978 | 75,210 |
All inventories are net of provision and are expected to be recovered within 12 months.
| Consolidated | ||||||
|---|---|---|---|---|---|---|
| 2017 | 2016 | |||||
| $’000 | $’000 | |||||
| 10 | Current | assets | - | prepayments | ||
| Prepayments | 729 | 876 |
NOTES TO THE FINANCIAL STATEMENTS
43
| 43 | |||
|---|---|---|---|
| Consolidated | |||
| 2017 | 2016 | ||
| $’000 | $’000 | ||
| 11 | Deferred tax assets | ||
| Deferred | taxassets | 2,857 | 2,857 |
The Group has recognised deferred tax assets of $2,857,000 (2016: $2,857,000) (the Company $2,650,000 - 2016: $2,650,000) based upon the forecasted operational performance the recovery of these prior year losses in the short term is more than probable.
12 Non-current assets - investments
Details of subsidiaries
The financial statements incorporate the assets, liabilities and results of the following subsidiaries:
| Entity name | Equity Holding | Equity Holding | Country of incorporation |
|---|---|---|---|
| 2017 | 2016 % |
||
| % | |||
| Aluminium Extrusion & Distribution Pty Limited1 Austex DiesPtyLimited |
100 | 100 100 |
Australia Australia |
| 100 |
1 Subsidiary has been granted relief from the necessity to prepare financial reports in accordance with Class Order 98/1418 issued by ASIC. The Company and Aluminium Extrusion & Distribution Pty Limited have entered into a deed of cross guarantee ( Deed ). Refer to note 28.
13 Related parties
Parent entities
The ultimate parent entity within the Group is Capral Limited.
Equity interests in controlled entities
Interests in controlled entities are set out in Note 12.
Transactions with key management personnel
Refer to Note 36 in relation to securities granted and forfeited during the Financial Year under the Long Term Incentive Plan that include rights granted to Capral's Managing Director and rights granted and shares issued, to Capral's Chief Financial Officer, General Manager (Operations) and Company Secretary (who are key management personnel).
Details of the compensation of, and transactions with, each Director of the Company and key management personnel of the Group are set out in the Directors' Report and in particular, the Remuneration Report.
Transactions with other related parties
In 2017 as the parent entity in the consolidated entity, the Company has a non-interest bearing loan of $3,650,000 (2016: $3,300,000) advanced from a controlled entity, Austex Dies Pty Limited. The loan is payable on demand. The Company has entered into the following transactions with controlled entities:
-
Rental expense of $152,000 (2016: $162,000) – Aluminium Extrusion & Distribution Pty Limited
-
Purchase of dies of $4,527,000 (2016: $4,988,000) – Austex Dies Pty Limited
-
These transactions were conducted on arm’s length commercial terms and conditions at market rates.
NOTES TO THE FINANCIAL STATEMENTS
44
| Consolidated | ||
|---|---|---|
| 2017 | 2016 | |
| $’000 | $’000 | |
| 14 Property, plant and equipment |
||
| Freehold land | ||
| At valuation | 1,200 | 1,200 |
| Accumulated depreciation | - | - |
| Netbookamount | 1,200 | 1,200 |
| Buildings | ||
| At valuation | 3,393 | 2,949 |
| Accumulated depreciation | (250) | (537) |
| Netbookamount | 3,143 | 2,412 |
| Leasehold improvements | ||
| At cost | 11,532 | 11,273 |
| Accumulated depreciation | (7,318) | (7,112) |
| Accumulatedimpairment | (2,069) | (2,069) |
| Netbookamount | 2,145 | 2,092 |
| Total land and buildings | 6,488 | 5,704 |
| Plant, machinery and equipment | ||
| At cost | 225,627 | 222,356 |
| Accumulated depreciation | (144,746) | (140,131) |
| Accumulatedimpairment losses | (48,962) | (48,962) |
| Netbookamount | 31,919 | 33,263 |
| Construction work inprogress atcost | 3,603 | 2,135 |
| Netplant,machinery and equipment | 35,522 | 35,398 |
| Totalproperty, plantand equipment - netbook value | 42,010 | 41,102 |
The following useful lives are used in the calculation of depreciation:
| The following useful lives are used in the calculation of depreciation: |
|
|---|---|
| Buildings | 20-33 Years |
| Leasehold improvements | 5-25 Years |
| Plant and equipment | 3-25 Years |
(i) Valuations of land and building:
An independent valuation of the Group’s land and buildings was performed in November 2017 using Capitalisation and Direct Comparison approaches to determine the fair value of the land and buildings. The valuations, which conform to International Valuation Standards, were determined by reference to recent market transactions on arm’s length terms at the time. The fair value of the Land and Buildings is $1,200,000 and $2,950,000 respectively.
NOTES TO THE FINANCIAL STATEMENTS
45
14 Property, plant and equipment (cont’d)
Reconciliations
Reconciliations of the carrying amounts of each class of property, plant and equipment at the beginning and end of the current and prior financial year are set out below:
| Reconciliations Reconciliations of the carrying amounts of each class of of the current and prior financial year are set out below: |
property, plant and equipment at the beginning | and end |
|---|---|---|
| Freehold land at fair value $’000 Buildings at fair value $’000 |
Leasehold improvements at cost $’000 Plant and equipment at cost $’000 In course of construction at cost $’000 |
Total $’000 |
| Consolidated 2017 Opening net book amount 1,200 2,412 Additions - 59 Disposals - - Transfers - 20 Revaluation - 793 Depreciationcharge (Note2(a)) - (141) |
2,092 33,263 2,135 131 3,478 2,162 - (50) - 156 518 (694) - - - (234) (5,290) - |
|
| 41,102 | ||
| 5,830 | ||
| (50) | ||
- |
||
| 793 | ||
| (5,665) | ||
| Net book amount at 31 December 2017 1,200 3,143 |
2,145 31,919 3,603 |
42,010 |
| 2016 Opening net book amount 1,200 2,523 Additions - 24 Disposals - - Transfers - 4 Depreciationcharge (Note2(a)) - (139) |
1,689 34,151 3,067 93 2,966 1,167 - (1) - 545 1,472 (2,099) (235) (5,325) - |
|
| 42,630 | ||
| 4,250 | ||
| (1) | ||
| (78) | ||
(5,699) |
||
| Net book amount at 31 December 2016 1,200 2,412 |
2,092 33,263 2,135 |
41,102 |
Impairment of non-current assets
At each reporting date, the Group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where the asset does not generate cash flows that are independent from other assets, the Group estimates the recoverable amount of the cash-generating unit ( CGU ) to which that asset belongs. Management views the Group as representing one CGU.
If there is an indication of impairment, the recoverable amount of property, plant & equipment and intangible assets will be determined by reference to a value in use discounted cash flow valuation of the Group, utilising financial forecasts and projections.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a post-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. Cash flows that may result from prior period tax losses are not taken into account. If the recoverable amount of an asset (or CGU) is estimated to be less than its carrying amount, the carrying amount of the asset (CGU) is reduced to its recoverable amount. An impairment loss is recognised in profit or loss immediately.
Following the positive results in the Financial Year, Management has, in addition to considering indicators of impairment, also considered indicators for the potential reversal of the impairment previously recognised. However, recognising the operational and economic challenges, such as dumping, residential and commercial construction activity and increasing input costs, it is Management’s view that no reversal of impairment should be recognised in the Financial Year. Refer to Note 1 (d) for the critical accounting judgements in this regard.
The result of Impairment assessment as at 31 December 2017
No impairment assessment was performed at 31 December 2017 as there was no indication of impairment or reversal of impairment.
NOTES TO THE FINANCIAL STATEMENTS
46
| Other intellectual property $’000 |
Software $’000 |
Total $’000 |
|---|---|---|
| 15 Intangibles Consolidated 2017 Cost 15,915 Accumulated amortisation (8,353) Accumulatedimpairment losses (7,562) |
24,071 (21,265) (2,470) |
|
| 39,986 | ||
| (29,618) | ||
(10,032) |
||
| Net book value - |
336 | 336 |
| 2016 Cost 15,941 Accumulated amortisation (8,379) Accumulatedimpairment losses (7,562) |
23,672 (21,085) (2,470) |
|
| 39,613 | ||
| (29,464) | ||
| (10,032) | ||
| Net book value - |
117 | 117 |
Reconciliations
Reconciliations of the carrying amounts of each class of intangibles at the beginning and end of the current Financial Year are set out below:
| Other intellectual property $’000 Software $’000 |
Total $’000 |
|
|---|---|---|
| Consolidated 2017 Opening net book amount Additions Disposals Transfers Amortisation |
- 117 - 399 - - - - - (180) |
|
| 117 | ||
| 399 | ||
| - | ||
| - | ||
| (180) | ||
| Netbookamountat31 December 2017 | - 336 |
336 |
| 2016 Opening net book amount Additions Disposals Transfers Amortisation |
9 154 - 56 - - - 78 (9) (171) |
|
| 163 | ||
| 56 | ||
| - | ||
| 78 | ||
| (180) | ||
| Net book amount at 31 December 2016 | - 117 |
117 |
NOTES TO THE FINANCIAL STATEMENTS
47
16 Assets pledged as security
In accordance with the security arrangements of liabilities disclosed in Note 25, all assets of the Group have been pledged as security. The holder of the security does not have the right to sell or repledge the assets other than in the event of default under the principal finance agreement where the security is enforced.
the event of default under the principal finance agreement |
where the security is enforced. |
|
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| 17 Current liabilities - payables |
||
| Trade payables (i) | 65,711 | 59,083 |
| Goods and services tax payable | 126 | 1,278 |
| Other payables | 8,196 | 12,775 |
| 74,033 | 73,136 |
(i) The average credit period on purchases is 73 days from the end of the month (2016: 63 days). No interest is charged on the trade payables. The Group has financial risk management policies in place to ensure that all payables are paid within the credit timeframe.
the |
credit timeframe. |
||
|---|---|---|---|
| Consolidated | |||
| 2017 | 2016 | ||
| $’000 | $’000 | ||
| 18 | Borrowings | ||
| Unsecured - at amortised cost | |||
| Current | |||
| Loans from other entities | - | 48 | |
| - | 48 |
| Consolidated | |||
|---|---|---|---|
| 2017 | 2016 | ||
| $’000 | $’000 | ||
| 19 | Provisions | ||
| Current | |||
| Employee benefits | 11,732 | 10,172 | |
| Make good on leased assets1 | 782 | 330 | |
| Other2 | 124 | 561 | |
| 12,638 | 11,063 | ||
| Non-current | |||
| Employee benefits | 1,420 | 1,867 | |
| Make good on leased assets1 | 1,887 | 2,173 | |
| Other3 | 1,645 | 1,518 | |
| 4,952 | 5,558 |
1 Provision for make good on leased assets comprises obligations relating to site closure and other costs associated with operating lease rental properties.
2 Other current provisions include provisions for customer claims including metal returns net of scrap and pricing adjustments. 3 Other non-current provisions include amounts relating to the straight-lining of fixed rate increases in rental payments.
Consolidated
| Consolidated | |
|---|---|
| Make good on leased assets Other Movements in carrying amounts $’000 $’000 |
Total $’000 |
| Carrying value at the beginning of the financial year 2,503 2,079 Provision utilised in the year (20) (3,295) Additionalamounts provided 186 2,985 |
4,582 (3,315) 3,171 |
| Carrying value at the end of the financial year 2,669 1,769 |
4,438 |
NOTES TO THE FINANCIAL STATEMENTS
48
| Consolidated 2017 $’000 2016 $’000 |
Consolidated 2017 $’000 2016 $’000 |
|---|---|
| 20 Deferred income - current Deferredincome–other 100 101 |
|
| 100 101 |
|
| 2017 No. 000 2016 No. 000 |
2017 $’000 2016 $’000 425,744 425,744 |
| 21 Issued capital (a) Share capital |
|
| Ordinary shares: fully paid 477,107 474,685 |
Fully paid ordinary shares carry one vote per share and carry the right to dividends.
(b) Movement in ordinary share capital
| Number of | Issue | |||
|---|---|---|---|---|
| Date | Details | shares | Price | $'000 |
| January 2016 | Balance at the beginning of the financial year | 474,684,577 | - | 425,744 |
| December 2016 | Balance at the end of the financialyear | 474,684,577 | - | 425,744 |
| January2017 | Balance at the beginningof the financialyear | 474,684,577 | - | 425,744 |
| Shares issued against performance rights | 2,422,880 | - | - | |
| December 2017 | Balance at the end of the financialyear | 477,107,457 | - | 425,744 |
| Consolidated | |||
|---|---|---|---|
| 2017 | 2016 | ||
| $’000 | $’000 | ||
| 22 | Reserves and accumulated | ||
| losses | |||
| Asset | revaluation reserve | 1,014 | 221 |
| Equity-settled compensation reserve | 10,413 | 9,737 | |
| 11,427 | 9,958 | ||
| Accumulatedlosses | (304,279) | (310,430) | |
| (292,852) | (300,472) |
NOTES TO THE FINANCIAL STATEMENTS
49
22. Reserves and accumulated losses (Cont'd)
| 22. Reserves and accumulated losses |
(Cont'd) | |
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| 22 (a) Movements in reserves were: | ||
| Equity-settled compensation reserve | ||
| Balance at the beginning of the financial year | 9,737 | 9,508 |
| On market purchase of shares in respect of | ||
| performance rights issue | - | (56) |
| Expense recognised | 676 | 285 |
| Balance at the end of thefinancialyear | 10,413 | 9,737 |
| Asset revaluation reserve | ||
| Balance at the beginning of the financial year | 221 | 221 |
| Revaluation increase | 793 | - |
| Balance at the end of the financial year | 1,014 | 221 |
| 22 (b) Accumulated losses | ||
| Balance at the beginning of the financial year | (310,430) | (324,780) |
| Net profit attributable to members of Capral | 12,085 | 14,350 |
| Dividends paid | (5,934) | - |
| Balance at the end of thefinancialyear | (304,279) | (310,430) |
| 23 Dividends |
||
| Ordinary shares: | 5,934 | - |
| Franking credits | ||
| Franking credits available for subsequent financial | ||
| years based on a tax rate of 30% (2016:30%) | 24,633 | 27,176 |
| Consolidated | ||
| 2017 | 2016 | |
| Cents | Cents | |
| 24 Earnings per share |
||
| Basic earnings per share | 2.54 | 3.02 |
| Diluted earnings per share | 2.45 | 2.94 |
Profit used in the calculation of basic and diluted profit per share for 2017 was $12,085,000 (2016: $14,350,000). The weighted average numbers of ordinary shares on issue used in the calculation of basic and diluted earnings per share were 476,669,347 and 493,768,430 respectively (2016: 474,684,577 and 488,838,355 respectively).
There are 18,458,123 performance rights (2016: 15,373,118 rights) and Nil options (2016: Nil options), with the potential to dilute future earnings at the end of the Financial Year.
| Consolidated | ||
|---|---|---|
| 2017 | 2016 | |
| $’000 | $’000 | |
| 25 Stand by arrangement and |
||
| credit facilities | ||
| Secured bank loan facilities. | ||
| Amount used | - | - |
| Amountunused | 50,000 | 60,000 |
| Totalavailablefacilities | 50,000 | 60,000 |
NOTES TO THE FINANCIAL STATEMENTS
50
25 Stand by arrangement and credit facilities (cont’d)
The Revolver facility with Harrenvale Corporation (Australia) Pty Ltd (previously GE Commercial Corporation (Australia) Pty Ltd) was cancelled in January 2017, as the Company entered into a new facility arrangement with Australia and New Zealand Banking Group Limited (ANZ).
The ANZ facility is for a term expiring on 31 January 2019 and is fully secured against the Capral group, consisting of:
-
$45 million Multi-option Facility which includes a Loan Facility, Trade Instruments and Trade Finance;
-
$5 million Asset Finance Facility;
-
$0.5 million Commercial Card Facility.
consisting of: $45 million Multi-option Facility which includes a Loan $5 million Asset Finance Facility; $0.5 million Commercial Card Facility. |
Facility, Trade Instruments and Trade Finance; |
Facility, Trade Instruments and Trade Finance; |
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| 26 Commitments for expenditure - |
||
| capital | ||
| Commitments for the acquisition of plant and | ||
| equipment contracted for at the reporting date but not | ||
| recognised as liabilities payable: | ||
| Within one year | 3,813 | 1,723 |
| 27 Commitments for expenditure - |
||
| operating leases | ||
| Commitments for minimum lease payments in relation | ||
| to non-cancellable operating leases for office and plant | ||
| premises are payable as follows: | ||
| Within one year | 18,186 | 21,169 |
| Later than one year but not later than five years | 40,509 | 48,024 |
| Later than five years | 15,314 | 24,941 |
| 74,009 | 94,134 | |
| Operating leases relate to office and plant premises with lease terms of between 2 to 20 years, with options to | ||
| extend for a further 3 to 10 years. The Group does not have an option to purchase the leased asset at the expiry | ||
| of the lease period. | ||
| Non-cancellable operating lease receivable | ||
| Within one year | 1,676 | 1,666 |
| Later than one year but not later than five years | 1,117 | 2,777 |
| Later than five years | - | - |
| 2,793 | 4,443 |
Operating lease receivables relate to the sublease of office and plant premises with an original lease term of 5 years, with an option to extend for a further term of around 5 years.
NOTES TO THE FINANCIAL STATEMENTS
51
28 Deed of Cross Guarantee
Pursuant to ASIC Class Order 98/1418, the wholly owned subsidiary, Aluminium Extrusion and Distribution Pty Limited ( AED ) is relieved from the Corporations Act 2001 requirement for the preparation, audit and lodgement of financial reports.
It is a condition of that class order that the Company and AED enter into a Deed of Cross Guarantee ( Deed ). Under the Deed the Company guarantees the payment of all debts of AED in full, in the event of a winding up. AED in turn has guaranteed the payment of the debts of the Company in full in the event that it is wound up.
For the 2017 and 2016 financial years, the closed group represents the Company and its wholly owned Australian subsidiaries (except for Austex Dies Pty Limited).
| Closed Group Closed Group 2017 $’000 2016 $’000 |
|
|---|---|
| Statement of profit or loss and comprehensive income Revenue Other income Changes in inventories of finished goods and work in progress Raw materials and consumables used Employee benefits expense Depreciation and amortisation expense Finance costs Freight expense Occupancy costs Repairs and maintenance expense Restructuring costs Other expenses |
447,624 423,961 500 411 2,111 880 (272,129) (245,812) (88,292) (86,086) (5,588) (5,564) (971) (874) (11,423) (11,232) (20,100) (20,136) (6,839) (7,033) (192) (736) (33,639) (34,620) |
| Profit before income tax Incometaxexpense |
11,062 13,159 - - |
| Profit for the year | 11,062 13,159 |
| Other comprehensive profit for the year (net of tax) Revaluation increase |
- - |
| Total comprehensive profit for the year | 11,062 13,159 |
| Summary of movements in accumulated losses Accumulated losses at the beginning of the year Profit for the year Payment of dividends |
(314,014) (327,173) 11,062 13,159 (5,934) - |
| Accumulatedlosses at the end of the year | (308,886) (314,014) |
NOTES TO THE FINANCIAL STATEMENTS
52
28 Deed of Cross Guarantee (cont'd)
| 28 Deed of Cross Guarantee (cont'd) |
|
|---|---|
| Closed Group Closed Group 2017 $’000 2016 $’000 |
|
| Statement of financial position Current assets Cash and cash equivalents Trade and other receivables Inventories Other financial assets Prepayments |
34,093 30,985 67,495 61,582 77,207 75,499 32 24 773 801 |
| Total current assets | 179,600 168,891 |
| Non current assets Deferred tax assets Investment in subsidiary Property, plant and equipment Other intangible assets |
2,650 2,650 1,100 1,100 39,240 39,707 337 117 |
| Total non current assets | 43,327 43,574 |
| Total assets | 222,927 212,465 |
| LIABILITIES Current liabilities Trade and other payables Borrowings Provisions Deferred income |
77,421 74,645 - 48 12,245 11,461 100 101 |
| Total current liabilities | 89,766 86,255 |
| Non current liabilities Provisions |
4,876 4,743 |
| Total non current liabilities | 4,876 4,743 |
| Total liabilities | 94,642 90,998 |
| NET ASSETS | 128,285 121,467 |
| EQUITY Issued capital Reserves Accumulatedlosses |
425,744 425,744 11,427 9,737 (308,886) (314,014) |
| TOTAL EQUITY | 128,285 121,467 |
NOTES TO THE FINANCIAL STATEMENTS
53
29 Fair value measurement
Some of the Group’s assets and liabilities are measured at fair value at the end of each reporting period. The following table gives information about how the fair values of these assets and liabilities are determined (in particular, valuation technique(s) and input(s) used).
| Assets / liabilities |
Fair value as at | Fair value as at | Fair value hierarchy |
Valuation technique(s) and key input(s) |
Significant unobservable input(s) |
Relationship of unobservable input(s) |
|---|---|---|---|---|---|---|
| 31/12/17 | 31/12/16 | |||||
| Foreign currency forward contracts (see note 30(f)) |
Assets – nil Liabilities – $431,7781 |
Assets – $473,0671 Liabilities – nil |
Level 2 | Discounted cash flow. Future cash flows are estimated based on forward exchange rate (from observable forward exchange rates at the end of the reporting period) and contract forward rates, discounted at a rate that reflects the credit risks of various counterparties. |
n/a | n/a |
| Land and buildings |
Land – $1,200,000 Buildings – $3,144,000 |
Land – $1,200,000 Buildings – $2,412,000 |
Level 3 | Capitalisation and Direct Comparison approaches. |
Comparable market net rental and comparable market sales transactions. |
The higher/(lower) the comparable market net rental amount and the higher/(lower) the comparable market sales transactions, the higher the fair value. |
1 presented under Other Financial liabilities (2016: presented under Other Financial assets)
30 Financial instruments
(a) Capital risk management
The Group manages its capital to ensure that entities in the Group will be able to continue as going concerns while maximising the return to stakeholders through the optimisation of the debt and equity balance.
The Group's overall strategy remains unchanged from 2016.
The capital structure of the Group consists of debt, as disclosed in Note 25, cash and cash equivalents, and equity holders of the parent, comprising issued capital, reserves and accumulated losses, as disclosed in Notes 7, 21 and 22 respectively. The Directors review the capital structure on a regular basis, and at least annually. As a part of this review the Directors consider the cost of capital and the risks associated with each class of capital. Based on the determinations of the Directors, the Group will balance its overall capital structure through the payment of dividends, new share issues and share buy-backs as well as the issue of new debt or the redemption of existing debt.
The Group prepares monthly management accounts, comprising Balance Sheet, Profit and Loss Statement and Cash Flow Statement updates for the current financial year and the current year forecast. The forecast is used to monitor the Group's capital structure and future capital requirements, taking into account future capital requirements and market conditions.
The Group complied with its borrowing financial covenants under its current facility detailed in Note 25 as at 31 December 2017 as follows:
December 2017 as follows: |
||
|---|---|---|
| Financial covenant description | Required Value | Actual Value |
| EBITDA Interest Cover Ratio | 3.00:1 | 27.89:1 |
| Minimum Tangible Net Worth | AUD 50.0m | AUD 130.0m |
| BorrowingBase Ratio | 0.80:1 | 0.34:1 |
| Distributions | AUD 11.3M | AUD 5.9M |
| SecurityCover Ratio | 1.00:1 | 0.33:1 |
| InventoryCover Ratio | 0.80:1 | 0.89:1 |
NOTES TO THE FINANCIAL STATEMENTS
54
30 Financial instruments (cont'd)
The Group complied with its borrowing financial covenants under its previous facility detailed in Note 25 as at 31 December 2016 as follows:
December 2016 as follows: |
|||
|---|---|---|---|
| Covenants 2016 | Actual | Limit/Covenant | Headroom |
| Net Tangible Worth ($'000) | 121,698 | Greater than 45,000 | 76,698 |
| Capital Expenditure to Dec 16 ($'000) | 3,316 | Less than 6,500 | 3,184 |
| Fixed Charge Coverage Ratio (ratio) | 23.76 | Greater than 1.1:1 | 22.66 |
(b) Significant accounting policies
Details of the significant accounting policies and methods adopted, including the criteria for recognition, the basis of measurement and the basis on which income and expenses are recognised, in respect of each class of financial asset, financial liability and equity instrument are disclosed in Note 1(c).
(c) Categories of financial instruments
| (c) Categories of financial instruments | ||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| Financial Assets | ||
| Loans and receivables (including cash and cash | ||
| equivalents) | 102,317 | 94,519 |
| Other financialassets1 | 32 | 24 |
| Financial Liabilities | ||
| Amortised cost | 74,033 | 73,243 |
| Other financial liabilities2 | 644 | - |
1 capitalised borrowing costs $32,000 (2016: $24,000).
2 foreign exchange contract mark-to-market and other financial liabilities.
(d) Financial risk management objectives
The Group’s treasury function monitors and manages the financial risks relating to the operations of the Group through internal risk reports. These risks include market risk (including currency risk, interest rate risk and equity price risk), credit risk and liquidity risk. These risks are analysed below.
(e) Market risk
The Group’s activities expose it primarily to the financial risks of changes in foreign currency exchange rates (refer note 30(f)) and interest rates (refer note 30(g)). From time to time, the Group enters into a variety of derivative financial instruments to manage its exposure to interest rate and foreign currency risk, including foreign exchange forward contracts to hedge the exchange rate risk arising on the purchase of aluminium log and rolled product from overseas in US dollars.
At a Group and Company level, market risk exposures are measured using a sensitivity analysis. There has been no material change to the Group’s exposure to market risks or the manner in which it manages and measures the risk during the Financial Year.
NOTES TO THE FINANCIAL STATEMENTS
55
30 Financial instruments (cont'd)
(f) Foreign currency risk management
The Group undertakes certain transactions in foreign currencies, resulting in exposures to exchange rate fluctuations. Exchange rate exposures are managed within approved policy parameters utilising forward foreign exchange contracts. It is the policy of the Group to enter into forward foreign exchange contracts from time to time to manage any material risk associated with anticipated foreign currency sales and purchase transactions.
The carrying amount of the Group’s and Company’s foreign currency denominated monetary assets and monetary liabilities at the reporting date is as follows:
liabilities at the reporting date is as follows: |
||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| USD (cash) | 7,235 | 5,329 |
| USD (trade payables) | (12,428) | (4,214) |
| EURO (trade receivables) | 214 | 199 |
| USD (trade receivables) | 2,238 | 992 |
Foreign currency sensitivity
The Group is exposed to EUR and USD (2016: EUR and USD).
In order to mitigate foreign currency risk at reporting date, the Group entered into foreign exchange forward contracts. The Group's exposure to foreign exchange rate fluctuations was primarily limited to trade payables and trade receivables outstanding at reporting date denominated in currencies other than Australian dollar ( AUD ). The total value of trade payables denominated in currencies other than the AUD at reporting date was $14,945,000 (2016: $5,534,000). The total value of trade receivables denominated in currencies other than the AUD at reporting date was $2,870,000 (2016: $1,372,000).
The following table details the Group’s sensitivity to a 10% increase and decrease in the AUD against the relevant foreign currency. 10% represents management’s assessment of the possible change in foreign exchange rates. The sensitivity analysis includes only foreign currency denominated monetary items outstanding at 31 December 2017 and 31 December 2016 and adjusts their translation at the period end for a 10% change in foreign currency rates. A positive number indicates an increase in profit.
rates. A positive number indicates an increase in profit. |
||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| Profit or loss (after tax) | ||
| - AUD strengthens by 10% against USD | 1,240 | 779 |
| - AUD weakens by 10% against USD | (1,240) | (779) |
| - AUD strengthens by 10% against EUR | 33 | 25 |
| - AUD weakens by 10% against EUR | (33) | (25) |
Forward foreign exchange contracts
It is the policy of the Group to enter into forward foreign exchange contracts to cover specific material foreign currency payments and receipts.
The following table details the forward foreign currency (FC) contracts outstanding at the end of the reporting period:
| Outstanding contracts | Foreign currency | Foreign currency | Fair value | Fair value |
|---|---|---|---|---|
| 31/12/17 | 31/12/16 | 31/12/17 | 31/12/16 | |
| FC$’000 | FC$’000 | $’000 | $’000 | |
| Gain/(Loss) | Gain/(Loss) | |||
| BuyEUR | 2,659 | 1,122 | (35) | 45 |
| BuyUSD | 16,412 | 13,062 | (397) | (518) |
NOTES TO THE FINANCIAL STATEMENTS
56
30 Financial instruments (cont'd)
(g) Interest rate risk management
The Group interest rate risk arises from borrowings, cash and derivatives.
The Group is exposed to interest rate risk as the Group borrows funds at floating interest rates. Hedging activities are evaluated regularly to align with interest rate views and defined risk appetite, ensuring optimal hedging strategies are applied, by either positioning the balance sheet or protecting interest expense through different interest rate cycles. The Group’s exposure to interest rate risk at the reporting date was considered insignificant and as a result the Group did not enter into interest rate options.
The Group’s exposures to interest rates on financial assets and financial liabilities are detailed below.
Interest rate sensitivity
The sensitivity analysis below shows the effect on profit or loss after tax for the Financial Year if there is a change in interest rates with all other variables held constant. This is determined by applying the change in interest rates to both derivative and non-derivative instruments at the reporting date that have an exposure to interest rate changes. A 3 basis point (0.03%) increase and a 3 basis point (0.03%) decrease represents Management’s assessment of the possible change in interest rates (2016: 25bp or 0.25% increase and 25bp or 0.25% decrease). A positive number indicates an increase in profit.
| Consolidated | ||
|---|---|---|
| 2017 | 2016 | |
| $’000 | $’000 | |
| Profit or loss (after tax) | ||
| Impact of a 3bp (2016: 25bp) increase in AUD interest | ||
| rates | ||
| -Cashand cashequivalents | 7 | 55 |
| Impact of a 3bp (2016: 25bp) decrease in AUD interest | ||
| rates | ||
| - Cash and cash equivalents | (7) | (55) |
(h) Credit risk management
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Group. The Group has exposures to credit risk on cash and cash equivalents, receivables and derivative financial assets. The credit risk on financial assets of the Group which have been recognised on the statement of financial position, other than investments in shares, is generally the carrying amount, net of any allowances for doubtful debts.
The Group does not have any significant exposure to any individual customer or counterparty. Major concentrations of credit risk are in the construction, transport, consumer durable and electrical industries in Australia. The Company has credit insurance cover which requires ongoing management of credit accounts with monthly reports provided to the Insurer. Experienced credit management and associated internal policies ensure constant monitoring of the credit risk for the Company.
There is no concentration of credit risk with respect to receivables as the Group has a large number of customers.
The ageing of trade receivables is detailed below:
| The ageing of trade receivables is detailed below: | ||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| Current | 51,843 | 50,864 |
| 1-30 days | 14,249 | 10,187 |
| 31-60 days | 1,289 | 2,015 |
| 60+days | 475 | 261 |
| 67,856 | 63,327 |
NOTES TO THE FINANCIAL STATEMENTS
57
30 Financial instruments (cont'd)
(i) Liquidity risk management
Ultimate responsibility for liquidity risk management rests with the Board of Directors, who ensure there is an appropriate liquidity risk management framework for the management of the Group’s short, medium and long-term funding and liquidity management requirements. The Group manages liquidity risk by maintaining adequate banking facilities and reserve borrowing facilities, complying with covenants, monitoring forecast and actual cash flows, and matching the maturity profiles of financial assets and liabilities. Included in Note 25 is a list of additional undrawn facilities that the Group has at its disposal to further reduce liquidity risk.
Liquidity and interest risk tables
Financial assets are made up of cash of $34,358,000 (2016: $31,409,000) and trade and other receivables of $67,959,000 (2016: $63,110,000). Cash is liquid and trade and other receivables are expected to be realised on average within 56 days (2016: 53 days). Cash balances earn 0.1% interest per annum (2016: 0.1%). Trade and other receivables are interest-free.
The following table details the Group’s remaining contractual maturity for its non-derivative financial liabilities. The table has been prepared based on the undiscounted cash flows of financial liabilities based on the earliest date on which the Group can be required to pay. The table includes both interest and principal cash flows. The contractual maturity is a fair representation of management's expectations of actual repayments.
| Weighted average effective interest rate % |
Less than 1 year $'000 1-3 years $'000 |
3 - 5 years $'000 Greater than 5 years $'000 |
|---|---|---|
| Consolidated 2017 Trade and other payables - Floatingrate debt 2.94% |
74,033 - - - |
- - - - |
| 74,033 - |
- - |
|
| 2016 Trade and other payables - Floatingrate debt 4.18% |
73,136 - - - |
- - - - |
| 73,136 - |
- - |
(j) Fair value of financial instruments
The fair values of financial assets, financial liabilities and derivative instruments are determined as follows:
-
(i) the fair value of financial assets and financial liabilities (excluding derivative instruments) are determined in accordance with generally accepted pricing models based on the discounted cash flow analysis using prices from observable market data; and
-
(ii) the fair value of derivative instruments are calculated using quoted prices. Where such prices are not available, the discounted cash flow analysis is employed using observable market data for non-option derivatives. For option derivatives, option pricing models are used with key inputs sourced from observable market data.
The Directors consider that the carrying amounts of financial assets and financial liabilities recorded at amortised cost in the financial statements approximate their fair values.
31 Contingent liabilities
Claims and possible claims, indeterminable in amount, have arisen in the ordinary course of business against entities in the consolidated entity. The Company has fully provided for all known and determinable claims. Based on legal advice obtained, the Directors believe that any resulting liability will not materially affect the financial position of the consolidated entity.
The Company's bankers have granted guarantees in respect of rental obligations on lease commitments, use of utilities infrastructure and international trade facilities. At 31 December 2017 these guarantees totalled $3,782,684 (2016: $18,822,684).
NOTES TO THE FINANCIAL STATEMENTS
58
32 Remuneration of auditors
| 32 Remuneration of auditors |
||||
|---|---|---|---|---|
| Consolidated | ||||
| 2017 | 2016 | |||
| $ | $ | |||
| During the year the auditor of the parent entity and its | ||||
| related practices earned the following remuneration: | ||||
| Auditor of the parent entity | ||||
| Audit or review of financial reports of the entity or any | ||||
| entity in the consolidated entity | 285,000 | 285,000 | ||
| Other non-audit services | ||||
| - tax compliance | 52,430 | 75,280 | ||
| Total remuneration | 337,430 | 360,280 |
It is the Group's policy to employ the Company's auditors, Deloitte Touche Tohmatsu, on assignments additional to their statutory duties where their expertise and experience is considered invaluable to the assignment.
33 Events after reporting date
No matter or circumstance has arisen since the end of the Financial Year that has significantly affected, or may significantly affect the Group's operations, the results of those operations or the Group’s state of affairs in future financial years.
NOTES TO THE FINANCIAL STATEMENTS
59
34 Notes to the cash flow statement
(i) Reconciliation of cash and cash equivalents
| (i) Reconciliation of cash and cash equivalents |
||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| Reconciliation of cash and cash equivalents | ||
| For the purposes of the Statement of Cash Flows, cash | ||
| and cash equivalents includes cash on hand and at | ||
| bank and short term deposits at call net of bank | ||
| overdrafts. Cash as at the end of the financial year as | ||
| shown in the Statement of Cash Flows is reconciled to | ||
| the related items in the Statement of Financial Position | ||
| as follows: | ||
| Cash at bank and on hand | 34,358 | 31,409 |
| 34,358 | 31,409 | |
| (ii) Reconciliation of profit for the year to net cash flows from operating activities |
||
| Profit for the year | 12,085 | 14,350 |
| Non-cash items: | ||
| Depreciation and amortisation of non-current assets | 5,844 | 5,878 |
| Loss on sale of property, plant and equipment | - | 1 |
| Share-based payments expense | 676 | 285 |
| Interest expense accrued/(reversed) but not paid | (50) | 47 |
| Interest income reclassified to investing activities | (15) | (16) |
| Change in assets and liabilities: | ||
| Increase in current receivables | (4,849) | (2,577) |
| Decrease/(increase) in financial assets | 465 | (473) |
| Increase in inventories | (1,768) | (9,051) |
| Decrease in prepayments | 147 | 118 |
| Increase in non-current receivables | - | 84 |
| Increase in trade and other payables | 897 | 6,809 |
| Increase/(decrease) in employee benefit provisions | 1,113 | (11) |
| (Decrease)/increase in other provisions | (144) | 117 |
| Decrease in deferred income | (1) | (6) |
| Increase in other financial liabilities | 644 | - |
| Net cashprovided by operating activities | 15,044 | 15,555 |
(iii) Details of finance facilities are included in note 25 to the financial statements.
(iv) Non-cash financing activities
There were no non-cash financing activities during the Financial Year or the 2016 year.
NOTES TO THE FINANCIAL STATEMENTS
60
35 Parent entity disclosures
| 35 Parent entity disclosures |
||
|---|---|---|
| Company | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| Financial Position | ||
| Assets | ||
| Current assets - third parties | 180,700 | 169,991 |
| Total assets | 218,692 | 210,617 |
| Liabilities | ||
| Current liabilities - third parties | 89,766 | 86,257 |
| Total liabilities | 98,939 | 94,300 |
| Equity | ||
| Issued capital | 425,744 | 425,744 |
| Accumulated losses | (317,417) | (319,164) |
| Equity-settled compensation reserve | 11,426 | 9,737 |
| Total Equity | 119,753 | 116,317 |
| Financial Performance | ||
| Profit/(loss) for the year | 11,062 | 13,159 |
| Other comprehensive income | ||
| Totalcomprehensive profit/(loss) | 11,062 | 13,159 |
| Guarantees entered into by the parent entity in | ||
| relation to the debts of its subsidiaries | ||
| Deed ofcross guarantee- refer Note28 | - | - |
| Contingent liabilities of theparent entity | ||
| Refer note 31 | ||
| Commitments for the acquisition of property, plant | ||
| and equipment by theparent entity | ||
| Commitments for the acquisition of property, plant and | ||
| equipment by the parent entity | ||
| Withinone year | 3,813 | 1,723 |
NOTES TO THE FINANCIAL STATEMENTS
61
36 Share-based payments
Performance Share Rights
Executive and Senior Management
Refer to section 2 of the Remuneration Report for details of rights issued under the Long Term Incentive Plan.
The following share-based payment arrangements were in existence during the current reporting period:
| Performance right series (LTIP) Number as at 31 Dec 17 |
Grant date Last Testing Date |
Exercise price $ Fair value at grant date $ |
|---|---|---|
| Issued 6 March 20151 1,875,000 Issued 6 March 20151 625,127 Issued 6 March 20151 624,746 Issued 7 March 20162 2,125,000 Issued 7 March 20162 2,125,000 Issued 10 March 20173 2,250,000 Issued 10 March 20173 2,250,000 |
06/03/2015 31/12/2017 06/03/2015 31/12/2017 06/03/2015 31/12/2017 07/03/2016 31/12/2018 07/03/2016 31/12/2018 10/03/2017 31/12/2019 10/03/2017 31/12/2019 |
- 0.13 - 0.16 - 0.16 - 0.08 - 0.10 - 0.13 - 0.15 |
1 In accordance with the terms of the LTIP arrangement, performance rights issued during the financial year ended 31 December 2015 have an average vesting date of 1 March 2018.
2 In accordance with the terms of the LTIP arrangement, performance rights issued during the financial year ended 31 December 2 016 have an average vesting date of 1 March 2019.
3 In accordance with the terms of the LTIP arrangement, performance rights issued during the financial year ended 31 December 2 017 have an average vesting date of 1 March 2020.
The following share-based payment arrangements were in existence during the comparative reporting period:
| Number as at 31 Dec 16 |
Grant date Last Testing Date |
Exercise price $ Fair value at grant date $ |
|---|---|---|
| Issued 7 March 20141 1,520,000 Issued 7 March 20141 760,000 Issued 7 March 20141 760,000 Issued 6 March 20152 1,950,000 Issued 6 March 20152 650,132 Issued 6 March 20152 649,736 Issued 7 March 20163 2,250,000 Issued 7 March 20163 2,250,000 |
07/03/2014 31/12/2016 07/03/2014 31/12/2016 07/03/2014 31/12/2016 06/03/2015 31/12/2017 06/03/2015 31/12/2017 06/03/2015 31/12/2017 07/03/2016 31/12/2018 07/03/2016 31/12/2018 |
- 0.11 - 0.15 - 0.15 - 0.13 - 0.16 - 0.16 - 0.08 - 0.10 |
1 In accordance with the terms of the LTIP arrangement, performance rights issued during the financial year ended 31 December 2013 have an average vesting date of 1 March 2016.
2 In accordance with the terms of the LTIP arrangement, performance rights issued during the financial year ended 31 December 2014 have an average vesting date of 1 March 2017.
3 In accordance with the terms of the LTIP arrangement, performance rights issued during the financial year ended 31 December 2015 have an average vesting date of 1 March 2018.
NOTES TO THE FINANCIAL STATEMENTS
62
36 Share-based payments (cont'd)
| 36 Share-based payments (cont'd) |
36 Share-based payments (cont'd) |
|---|---|
| Performance Rights (LTIP) Inputs into the model 10 March 2017 07 March 2016 06 March 2015 07 March 2014 |
|
| Grant date 10/03/2017 7/03/2016 Dividend yield 5.7% 0% Risk free yield 2.14% 1.90% Expected volatility 60% 55% Last testing date 31/12/2019 31/12/2018 Exercise price n.a n.a Share price at grant date $0.18 $0.10 Performance right life 3 years 3 years |
6/03/2015 7/03/2014 0% 0% 1.82% 2.93% 55% 55% 31/12/2017 31/12/2016 n.a n.a $0.16 $0.15 3 years 3 years |
Managing Director
During the Financial Year, 2,000,000 rights were issued to Mr A. Dragicevich.
During the comparative financial year, 2,500,000 rights were issued to Mr A. Dragicevich.
The following rights were in existence during the current reporting period, subject to the achievement of performance conditions and have been independently valued as follows:
| Share rights Number as at 31 Dec 17 |
Grant date Last Testing Date |
Exercise price $ Fair value at grant date $ |
|---|---|---|
| Issued 16 April 20151 1,250,000 Issued 16 April 20151 416,750 Issued 16 April 20151 416,500 Issued 14 April 20162 1,250,000 Issued 14 April 20162 1,250,000 Issued 11 May 20173 1,000,000 Issued 11 May 20173 1,000,000 |
16/04/2015 31/12/2017 16/04/2015 31/12/2017 16/04/2015 31/12/2017 14/04/2016 31/12/2018 14/04/2016 31/12/2018 11/05/2017 31/12/2019 11/05/2017 31/12/2019 |
- $0.13 - $0.16 - $0.16 - $0.08 - $0.11 - $0.07 - $0.11 |
1 In accordance with the terms of the LTIP arrangement, performance rights issued during the Financial Year ended 31 December 2015 have an average vesting date of 1 March 2018.
2 In accordance with the terms of the LTIP arrangement, performance rights issued during the Financial Year ended 31 December 2016 have an average vesting date of 1 March 2019.
3 In accordance with the terms of the LTIP arrangement, performance rights issued during the Financial Year ended 31 December 2017 have an average vesting date of 1 March 2020.
The following rights were in existence during the comparative reporting period, subject to the achievement of performance conditions and have been independently valued as follows:
| Share rights Number as at 31 Dec 16 |
Grant date Last Testing Date |
Exercise price $ Fair value at grant date $ |
|---|---|---|
| Issued 16 April 20151 1,250,000 Issued 16 April 20151 416,750 Issued 16 April 20151 416,500 Issued 14 April 20162 1,250,000 Issued 14 April 20162 1,250,000 |
16/04/2015 31/12/2017 16/04/2015 31/12/2017 16/04/2015 31/12/2017 14/04/2016 31/12/2018 14/04/2016 31/12/2018 |
- $0.13 - $0.16 - $0.16 - $0.08 - $0.11 |
1 In accordance with the terms of the LTIP arrangement, performance rights issued during the Financial Year ended 31 December 2015 have an average vesting date of 1 March 2018.
2 In accordance with the terms of the LTIP arrangement, performance rights issued during the Financial Year ended 31 December 2016 have an average vesting date of 1 March 2019.
.
NOTES TO THE FINANCIAL STATEMENTS
63
36 Share-based payments (cont'd)
| 36 Share-based payments (cont'd) |
|
|---|---|
| Inputs into the model 11 May 2017 |
14 April 2016 16 April 2015 |
| Grant date 11/5/2017 Dividend yield 7.4% Risk free yield 1.83% Expected volatility 60% Last testing date 31/12/2019 Share price at grant date $0.140 Performance right life 3 years |
14/4/2016 16/4/2015 0% 0% 1.90% 1.82% 55% 55% 31/12/2018 31/12/2017 $0.110 $0.160 3 years 3 years |
The following table reconciles the outstanding securities granted to the Managing Director and senior management at the beginning and end of the Financial Year:
| Performance rights | 2017 2016 |
|---|---|
| Number of share performance rights: Balance at the beginning of the financial year Granted during the financial year Forfeited during the financial year Vested during the financial year Lapsed during the financial year Balance at the end of the financial year |
15,373,118 13,508,092 6,850,000 7,000,000 (724,995) - (2,422,880) (577,025) (617,120) (4,557,949) |
| 18,458,123 15,373,118 |
The performance rights outstanding at the end of the Financial Year were 18,458,123 (2016: 15,373,118), with a weighted average remaining contractual life of 1.1 year.
37 Key management personnel compensation
The aggregate compensation made to directors and other members of key management personnel of the Company and the Group is set out below:
and the Group is set out below: |
||
|---|---|---|
| Consolidated/Company | ||
| 2017 | 2016 | |
| $ | $ | |
| Short-term benefits | 2,214,944 | 2,813,844 |
| Post-employment benefits | 154,809 | 151,281 |
| Other long-term benefits | - | - |
| Termination benefits | - | - |
| Share-basedpayments | 368,643 | 146,925 |
| 2,738,396 | 3,112,050 |
38 Comparative Figures
Comparative figures have been reclassified as follows:
| Consolidated | ||
|---|---|---|
| 2017 | 2016 | |
| $’000 | $’000 | |
| Inventories | - | 1,239 |
| Prepayments | - | (1,239) |
| - | - |
The above restatement was to reclassify the balance of un-amortised dies costs as inventories, instead of previously prepayments. Due to the nature of dies being consumed in the production process, this classification is consistent with AASB102.
NOTES TO THE FINANCIAL STATEMENTS
64
38 Comparative Figures (cont’d)
| 38 Comparative Figures (cont’d) |
||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| Inventories | - | (2,917) |
| Property, plantand equipment | - | 2,917 |
| - | - | |
| The above restatement was to reclassify the balance of | ||
| un-amortised spare parts as property, plant and | ||
| equipment, instead of previously inventories. Since | ||
| spare parts are generally held for maintenance | ||
| activities for production and the economic benefits are | ||
| expected in more than one period, this classification is | ||
| consistent with AASB116. | ||
| Consolidated | ||
| 2017 | 2016 | |
| $’000 | $’000 | |
| Occupancy costs | - | (3,684) |
| Other expenses | - | 3,684 |
| - | - | |
| The above restatement was to reclassify various site | ||
| costs to Occupancy costs, instead of previously Other | ||
| expenses. |
NOTES TO THE FINANCIAL STATEMENTS
65
DIRECTORS' DECLARATION
The directors declare that:
-
(a) in the directors' opinion, there are reasonable grounds to believe that Capral will be able to pay its debts as and when they become due and payable;
-
(b) in the directors' opinion, the attached financial statements and notes thereto are in accordance with the Corporations Act 2001, including compliance with accounting standards and giving a true and fair view of the financial position and performance of Capral and the consolidated entity;
-
(c) in the directors’ opinion, the financial statements and notes thereto are in accordance with International Financial Reporting Standards issued by the International Accounting Standards Board; and
-
(d) the directors have been given declarations required by section 295A of the Corporations Act 2001.
At the date of this declaration, Capral is within the class of companies affected by ASIC Class Order 98/1418. The nature of the deed of cross guarantee is such that each company which is party to the deed, guarantees to each creditor payment in full of any debt in accordance with the deed of cross guarantee.
In the directors' opinion there are reasonable grounds to believe that Capral and the companies to which the ASIC Class Order applies, as detailed in Note 28 to the financial statements will, as a group, be able to meet any obligations or liabilities to which they are, or may become, subject by virtue of the deed of cross guarantee.
Signed in accordance with a resolution of the directors made pursuant to section 295(5) of the Corporations Act 2001.
On behalf of the directors
==> picture [135 x 75] intentionally omitted <==
R.L. Wood-Ward Chairman
==> picture [145 x 60] intentionally omitted <==
A. Dragicevich Managing Director
Sydney 23 February 2018
DIRECTORS’ DECLARATION
66
==> picture [124 x 23] intentionally omitted <==
Deloitte Touche Tohmatsu ABN: 74 490 121 060
Eclipse Tower Level 19 60 Station Street Parramatta NSW 2150 PO Box 38 Parramatta NSW 2124 Australia
Tel: +61 (0) 2 9840 7000 Fax: +61 (0) 2 9840 7001 www.deloitte.com.au
Independent Auditor’s Report to the Members of Capral Limited
Report on the Audit of the Financial Report
We have audited the financial report of Capral Limited (the Company) and its subsidiaries (the Group) which comprises the consolidated statement of financial position as at 31 December 2017, the consolidated statement of profit or loss and other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, and notes to the financial statements, including a summary of significant accounting policies and other explanatory information, and the directors’ declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations Act 2001 , including:
-
(i) giving a true and fair view of the Group’s financial position as at 31 December 2017 and of its financial performance for the year then ended; and
-
(ii) complying with Australian Accounting Standards and the Corporations Regulations 2001 .
Basis for Opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Report section of our report. We are independent of the Group in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants (the Code) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We confirm that the independence declaration required by the Corporations Act 2001 , which has been given to the directors of the Company, would be in the same terms if given to the directors as at the time of this auditor’s report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial report for the current period. These matters were addressed in the context of our audit of the financial report as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
Member of Deloitte Touche Tohmatsu Limited Liability limited by a scheme approved under Professional Standards Legislation
INDEPENDENT AUDITOR'S REPORT
67
==> picture [123 x 24] intentionally omitted <==
| Key Audit Matter | How the scope of our audit responded to the Key Audit Matter |
|---|---|
| Carrying value of property, plant and equipment As disclosed in Note 14, the Group has property, plant and equipment held at a written down value of $42,010,000 as at 31 December 2017 net of impairment losses of $41,400,000 recognised in FY2013. Note 1j outlines that the determination of the carrying value of the property, plant and equipment requires significant judgement by management in performing an assessment whether there are any indicators of impairment, or indicators that a previously recognised impairment should be reversed. The significant judgements by management include: • the estimation of the expected level of future building activities across both the residential and commercial sectors in Australia which have historically experienced cyclical levels of activity; • the price of aluminium which can have a significant impact on the Group’s margins depending on its ability to pass on price variations to its customers; and • the impact of current and potential “anti-dumping” legislation in relation to import duties imposed on overseas suppliers. |
Our procedures included, but were not limited to: • understanding the process that management undertakes to evaluate whether there are any indicators of impairment or reversal of impairment, • in conjunction with our valuation specialists we challenged the reasonableness of management’s assessment with reference to key indicators of impairments, which includes: •external forecasts of market activity for the residential, commercial and industrial building sectors, as well as historic trends, •assessment of the Group’s position in the building sector cycle, •external data points for aluminium prices, and •current “anti-dumping” actions by the Anti-Dumping Commission and the effect of these case determinations on future demand and prices for the Company’s products. • • assessing the appropriateness of the disclosures in Note 1j and Note 14. |
Other Information
The directors are responsible for the other information. The other information comprises the Chairman’s Report, Managing Director’s Operations and Financial Review, Sustainability Report and Directors’ Report, which we obtained prior to the date of this auditor’s report, and also includes the following information which will be included in the Group’s annual report (but does not include the financial report and our auditor’s report thereon): Members Details and Corporate Directory, which is expected to be made available to us after that date.
Our opinion on the financial report does not cover the other information and we do not and will not express any form of assurance conclusion thereon.
In connection with our audit of the financial report, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the work we have performed on the other information that we obtained prior to the date of this auditor’s report, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
INDEPENDENT AUDITOR'S REPORT
68
==> picture [123 x 24] intentionally omitted <==
When we read the Members Details and Corporate Directory, if we conclude that there is a material misstatement therein, we are required to communicate the matter to the directors and use our professional judgement to determine the appropriate action.
Responsibilities of the Directors for the Financial Report
The directors of the Company are responsible for the preparation of the financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
In preparing the financial report, the directors are responsible for assessing the ability of the Group to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or has no realistic alternative but to do so.
Auditor’s Responsibilities for the Audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of this financial report.
As part of an audit in accordance with the Australian Auditing Standards, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
-
Identify and assess the risks of material misstatement of the financial report, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group’s internal control.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
-
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial report or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial report, including the disclosures, and whether the financial report represents the underlying transactions and events in a manner that achieves fair presentation.
We communicate with the directors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
INDEPENDENT AUDITOR'S REPORT
69
==> picture [123 x 24] intentionally omitted <==
We also provide the directors with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with the directors, we determine those matters that were of most significance in the audit of the financial report of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Report on the Remuneration Report
Opinion on the Remuneration Report
We have audited the Remuneration Report included in pages 9 to 22 of the Directors’ Report for the year ended 31 December 2017.
In our opinion, the Remuneration Report of Capral Limited, for the year ended 31 December 2017, complies with section 300A of the Corporations Act 2001 .
Responsibilities
The directors of the Company are responsible for the preparation and presentation of the Remuneration Report in accordance with section 300A of the Corporations Act 2001 . Our responsibility is to express an opinion on the Remuneration Report, based on our audit conducted in accordance with Australian Auditing Standards.
==> picture [245 x 26] intentionally omitted <==
DELOITTE TOUCHE TOHMATSU
==> picture [129 x 30] intentionally omitted <==
David White
Partner Chartered Accountants Parramatta, 23 February 2018
INDEPENDENT AUDITOR'S REPORT