AI assistant
CVC LIMITED — Interim / Quarterly Report 2020
Feb 24, 2020
64728_rns_2020-02-24_209fe2bf-c45d-46d4-9ca9-cc0593729dfe.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

RESULTS ANNOUNCEMENT FOR THE 6 MONTHS ENDED 31 DECEMBER 2019
RESULTS SUMMARY:
As highlighted at the 2019 Annual General Meeting, the first half of FY2020 saw a focus on the implementation of a new investment strategy, focusing effort and capital towards core competencies.
The repositioning of the Company brought with it further restructuring costs and a reallocation of the investment portfolio though the period. As a result, CVC has incurred a net loss after tax to shareholders of \$2.7 million in the period (2018: net loss to shareholders of \$6.4 million PCP).
The first half results are disappointing. The Board and management are focused on executing the revised strategy to deliver strong future returns for shareholders.
REPOSITIONING:
A summary of transition of CVC's investment strategy is as follows:
| Goal | Progress | Next Steps | |
|---|---|---|---|
| Investment Strategy |
• Reduce breath of diversity in investment portfolio High conviction positions with ability ٠ to influence outcomes |
Strategic review completed with core and non-core segments identified Increased investment in real estate related investments |
Continue to simplify portfolio and improve efficiency |
| Refocus / Reposition |
Focus on core competencies Market understands the CVC position and offering |
Development of strategy to capitalise on core skills of investment team Established ongoing review framework ٠ |
Continued adherence to streamlined business plan Educate investors and market about revision to business |
| Reduce Costs | • Cost of running business corresponds with a simplified strategy |
Cost base significantly reduced (c.\$1.5m of annual costs have been removed) |
• Continue to monitor and improve efficiency to ensure sustainable operating cost base and sufficient resources to deliver strong returns |
| Divestments | Maximise value of CVC investment portfolio Remove non-core investments from portfolio |
Divestment of approximately \$33.5m of investments in listed equities and private equity segments |
Patient and focused approach to divestment of non-core investments, but strong commitment to continue rationalisation |
CVC Limited ABN 34 002 700 361 Level 37 1 Macquarie Place Sydney NSW 2000
T02 9087 8000 F02 9087 8088 www.cvc.com.au

CVC's progress in repositioning the investment portfolio over the last 6 months is summarised as follows:

SEGMENT COMMENTARY:
The contributions to the loss for the half year are as follows:
| Underlying Results | ||||
|---|---|---|---|---|
| 1H FY2019 | 1H FY2018 | |||
| Net loss after tax | (\$2.7 m) | (\$6.4 m) | ||
| Comprises: | ||||
| Direct property | \$0.6 m | \$4.1 m | ||
| Property backed lending | \$3.1 m | \$3.6 m | ||
| Funds management | \$1.2 m | \$0.4 m | ||
| Commercial debt and alternatives | (\$0.4 m) | \$1.6 m | ||
| Listed investments | \$0.2 m | (\$13.4 m) | ||
| Private equity | (\$2.5 m) | \$0.1 m | ||
| Convertible note interest | (\$1.9 m) | (\$2.2 m) | ||
| Remuneration | (\$2.0 m) | (\$2.9 m) | ||
| Unallocated | (\$1.5 m) | (\$1.5 m) | ||
| Restructure costs | (\$1.1 m) | |||
| Tax effect | \$1.6 m | \$3.8 m | ||
| Net loss after tax | (\$2.7 m) | (\$6.4 m) |
CVC has continued to reduce the size of the listed share and unlisted equity portfolios. Specifically, the number of listed investments totals 11 (down from 43 at 30 June 2019). Realised profits from sales of listed equities totalled \$3.1m with a further \$0.3m generated from dividends and underwriting fees. Those shares remaining in the portfolio contributed a loss of \$3.2m, primarily from adverse mark-to-market movements.
Private equity investments contributed a loss of \$2.5m. This segment now represents less than 3.5% of the Company's statutory net assets.
Funds management has contributed positively to profit for the period. The funds management platform has three major areas of focus. Firstly, the continued management and growth of Eildon Capital (ASX: EDC) to deliver strong investor returns for its shareholders. Second, to grow investments under management of the Eildon Debt Fund, a contributory mortgage fund that provides wholesale investors access to first mortgage property loans on a deal by deal basis. The third is to foster the continued deployment of capital raised in the CVC Emerging Companies Fund. To date, approximately 50% of the Fund's total committed capital has been invested into qualifying investments.
CVC Limited ABN 34 002 700 361 Level 37 1 Macquarie Place Sydney NSW 2000
T 02 9087 8000 F02 9087 8088 www.cvc.com.au

CVC's exposure to property debt has increased over the period as proceeds of share sales have been redirected primarily to this segment. We continue to see this as a sensible sector to invest capital to deliver interest income in asset backed positions.
Exposure to direct property has increased slightly and is anticipated to further increase in the next period. CVC has entered into a binding contract to purchase a greenfield development site suitable for a neighbourhood shopping, medical and childcare centre in Marsden Park, NSW. Acquisition is expected to occur H2 FY2020, with development forecast to be completed by H1 FY2021. CVC is also in the process of completing due diligence on a similar asset in Victoria which is anticipated to be settled over FY2020 - FY 2021, with development forecast to be completed over three years.
CVC continues to be focused on reducing ongoing overhead costs, with the impact flowing through in H2 FY2020 results.
FORECAST RESULTS AND DIVIDENDS
With FY 2020 being a year of transition, profitability for the current financial year is forecast to be approximately breakeven.
The Board is generally committed to maintaining the payment of dividends to shareholders where those payments are in line with underlying profitability of the business. Given the half year result, there will not be an interim dividend. Further, in the absence of any significant change to forecast profitability a final dividend is also not expected to be paid.
CVC has periodically purchased shares under its buy back scheme, dependant on price. The Board will continue to assess opportunities to purchase shares where appropriate.
Mark Avery Director 25 February 2020
CVC Limited ABN 34 002 700 361 Level 37 1 Macquarie Place Sydney NSW 2000
T 02 9087 8000 F 02 9087 8088 www.cvc.com.au
Appendix 4D
Half-Yearly Report
Results for announcement to the market
| CVC Limited | ||||
|---|---|---|---|---|
| ABN | Half-Year ended | Previous Half-Year ended | ||
| ('Reporting Period') | ('Corresponding period') | |||
| 34 002 700 361 | 31 December 2019 | 31 December 2018 | ||
| Results | ||||
| Income from ordinary activities | down | 69.5% | to | 11,957.894 |
| Loss before tax | down | 65.0% | to | 3,028,100 |
| Loss after tax attributable to members | down | 58.1% | to | 2,672,818 |
| Net loss attributable to members | down | 58.1% | to | 2,672,818 |
The preliminary half-yearly report is based on accounts which have been reviewed.
Dividends (distributions)
| 7.0 cents |
|---|
| 8.0 cents |
Information on dividends:
No dividend has been declared for the 2019 half-year period.
| Ex-Dividend date for the purpose of receiving the dividend | . --------------------------------------- |
|---|---|
| Record date for determining entitlements to the dividend ________ |
|
| Payment. | 'N A . |
Commentary
Brief explanation of any of the figures reported above:
Please refer to the attached commentary for a detailed review.
Net tangible assets
| 31 December 2019 | 31 December 2018 $(rested)^{\wedge}$ |
|
|---|---|---|
| Net tangible assets per ordinary security | \$1.37 | \$1.55 |
| Note: Net tangible assets exclude "right-of-use assets". |
Net tangible assets have been restated following the adoption of AASB 16: leases (AASB 16). The right-of-use assets recognised on the adoption of AASB 16 has been excluded from the calculation of net tangible assets.
Audit qualification or review
The financial statements were subject to a review by the auditors and the review report is attached as part of the Interim Report.
CVC LIMITED AND ITS CONTROLLED ENTITIES
HALF-YEAR FINANCIAL REPORT
For the half-year ended 31 December 2019
ACN 002 700 361
COMPANY PARTICULARS
CVC LIMITED
ACN 002 700 361
DIRECTORS
Mark Avery (Appointed 1 July 2019) Alexander Leaver (Appointed 1 July 2019) John Read Ian Campbell John Leaver (Resigned 11 October 2019) Alexander Beard (Resigned 1 August 2019)
SECRETARIES
John Hunter Alexander Beard (Resigned 1 August 2019)
MANAGEMENT TEAM
Mark Avery Jufri Abidin Jonathan Sim Rajiv Manoharan William Chen
PRINCIPAL AND REGISTERED OFFICE
Suite 3703, Level 37 1 Macquarie Place SYDNEY NSW 2000 AUSTRALIA Telephone: $(02)$ 9087 8000 Facsimile: $(02)$ 9087 8088
SHARE REGISTRY
Next Registries Level 16, 1 Market Street SYDNEY NSW 2000 AUSTRALIA Telephone: $(02)$ 9276 1700 Facsimile: (02) 9251 7138
AUDITORS
HLB Mann Judd Chartered Accountants Level 19, 207 Kent Street SYDNEY NSW 2000 AUSTRALIA
BANKERS Bankwest Westpac Banking Corporation
STOCK EXCHANGE LISTING
Australian Securities Exchange Limited
John Hunter Christian Jensen Jonathon Pearce Tiffany McLean
CVC LIMITED & CONTROLLED ENTITIES DIRECTORS' REPORT
The directors present their report together with the consolidated financial report for CVC Limited and its controlled entities ("CVC") for the half-year ended 31 December 2019 and the independent review report thereon.
Directors
The directors of CVC throughout and since the end of the half-year are:
Mark Anthony Avery (Managing Director) (Appointed 1 July 2019) Alexander Jovan Rapajic-Leaver (Non-Executive Director) (Appointed 1 July 2019) John Douglas Read (Non Executive Chairman) Ian Houston Campbell (Non Executive Director) John Scott Leaver (Executive Director) (Resigned 11 October 2019) Alexander Damien Harry Beard (Resigned 1 August 2019)
Operating Results
The net loss after tax attributable to shareholders for the six months ended 31 December 2019 of CVC amounted to \$2.7 million (2018: loss after tax of \$6.4 million).
Highlights during the half year included:
- The reduction in the number of business streams undertaken, which over time will allow further investment and focus toward segments where the business has demonstrated deep market knowledge and capability;
- continued to reduce the size of the listed share and unlisted equity portfolios. Specifically, the number of listed $\bullet$ investments totals 11 (down from 43 at 30 June 2019);
- Continued delivery of strong shareholder returns by Eildon Capital Limited (ASX: EDC);
- Growth of investments under management of the Eildon Debt Fund, a contributory mortgage fund that provides wholesale investors access to first mortgage property loans on a deal by deal basis;
- The continued deployment of capital raised in the CVC Emerging Companies Fund, with approximately 50% of $\bullet$ funds total committed capital invested into qualifying investments;
- Increase in the property debt portfolio with proceeds of share sales being redeployed to this segment;
- Entering into a binding contract to purchase a greenfield development site suitable for a neighbourhood shopping, medical and childcare centre in Marsden Park, NSW;
- Due diligence being undertaken on a on a neighbourhood shopping, medical and childcare centre development $\bullet$ site in Victoria; and
- Continued focused on reducing ongoing overhead costs.
A more detailed review of operations and developments is included in the commentary that accompanies the ASX release of these results.
Dividends
A final fully franked dividend in respect of the year ended 30 June 2019 of 8 cents per share was declared on 1 August 2019 and paid on 20 August 2019 to those shareholders registered on 6 August 2019.
Events subsequent to balance date
There are no other matters or circumstances that have arisen since the end of the financial period which significantly affected or may significantly affect the operations of CVC, the results of those operations or the state of affairs of CVC in the financial period subsequent to 31 December 2019.
Auditor's Independence Declaration
A copy of the Independence Declaration given to the directors by the auditor for the review undertaken by HLB Mann Judd Chartered Accountants is included on page 24.
Signed and Dated Sydney 25 February 2020 in accordance with a resolution of directors.
MARK AVER
Director
VREAD
CVC LIMITED & CONTROLLED ENTITIES CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL PERFORMANCE FOR THE HALF-YEAR ENDED 31 December 2019
| Notes | |||
|---|---|---|---|
| 31 Dec 2019 | 31 Dec 2018 | ||
| \$ | \$ | ||
| INCOME | |||
| Revenue from development properties | 11 | 1,793,400 | 30,844,242 |
| Interest income | 6,892,585 | 4,944,543 | |
| Fee income | 769,008 | 668,984 | |
| Other income | 232,504 | 503,770 | |
| Total income | 9,687,497 | 36,961,539 | |
| Equity accounted profits | |||
| Share of net profit of associates | 5 | 2,270,397 | 2,258,093 |
| EXPENSES | |||
| Cost of land sold | 1,658.169 | 11,688,906 | |
| Contract costs | 14,556,852 | ||
| Net loss from equity investments | 11 | 2,747,016 | 13,204,902 |
| Employee costs | 2,574,138 | 2,688,735 | |
| Finance costs | 3,236,223 | 2,854,174 | |
| Impairment of financial assets at amortised cost | 11 | 2,104,574 | |
| Management and consultancy fees | 669,825 | 1,220,098 | |
| Overhead expenses | 11 | 1,996,049 | 1,646,123 |
| Total expenses | 14,985,994 | 47,859,790 | |
| Loss before related income tax expense | (3,028,100) | (8,640,158) | |
| Income tax benefit | 2 | 1,626,473 | 3,776.938 |
| Net loss for the half-year | (1,401,627) | (4,863,220) | |
| Net (loss)/profit attributable to: | |||
| Members of the parent entity | (2,672,818) | (6,380,226) | |
| Non-controlling interest | 1,271,191 | 1,517,006 | |
| Net loss for the half-year | (1,401,627) | (4,863,220) | |
| Basic and diluted earnings per share | 4 | (2.27) | (5.34) |
| Other comprehensive income for the half-year, net of tax | |||
| Total comprehensive loss for the half-year | (1,401,627) | (4,863,220) | |
| Total comprehensive (loss)/income for the half-year is attributable to: | |||
| Members of the parent entity | (2,672,818) | (6,380,226) | |
| Non-controlling interest | 1,271,191 | 1,517,006 | |
| (1,401,627) | (4,863,220) |
The above condensed consolidated statement of financial performance should be read in conjunction with the accompanying notes to the Half-Year Report.
CVC LIMITED & CONTROLLED ENTITIES CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 December 2019
| Notes | 31 Dec 2019 | 30 Jun 2019 | |
|---|---|---|---|
| s | Ъ | ||
| CURRENT ASSETS | |||
| Cash and cash equivalents | 36,815,268 | 57, 157, 737 | |
| Financial assets at amortised cost | 56,822,737 | 35,081,213 | |
| Financial assets at fair value through profit or loss | 10 | 30,111,622 | 43,124,036 |
| Inventories | 2,023,525 | 3,323,321 | |
| Other assets | 1,431,222 | 1,412,728 | |
| Current tax assets | 1,145,424 | ||
| Total current assets | 127,204,374 | 141,244,459 | |
| NON-CURRENT ASSETS | |||
| Financial assets at amortised cost | 51,489,453 | 18,568,770 | |
| Financial assets at fair value through profit or loss | 10 | 9,220,747 | 40,156,134 |
| Inventories | 20,176,946 | 19,528,957 | |
| Investments accounted for using the equity method | 5 | 57,644,363 | 48,409,113 |
| Property, plant and equipment | 121,374 | 304,544 | |
| Right-of-use assets | 14 | 3,013,831 | |
| Investment properties | 10 | 2,400,000 | 2,400,000 |
| Intangible assets | 6 | 2,946,006 | |
| Other assets | 15,396.461 | 15,243,157 | |
| Total non-current assets | 162,409,181 | 144,610,675 | |
| TOTAL ASSETS | 289,613,555 | 285,855,134 | |
| CURRENT LIABILITIES | |||
| Trade and other payables | 16,116,043 | 14,164,786 | |
| Contract liabilities | 1,232,163 | 2,133,503 | |
| Lease liabilities | 14 | 708,228 | |
| Provisions | 539,674 | 854,699 | |
| Current tax liabilities | 317.155 | ||
| Total current liabilities | 18,913,263 | 17,152,988 | |
| NON-CURRENT LIABILITIES | |||
| Trade and other payables | 5,000,000 | ||
| Lease liabilities | 14 | 2,243,342 | |
| Interest bearing loans and borrowings | 83,704,748 | 80,335,742 | |
| Provisions | 37,790 | 104,136 | |
| Deferred tax liabilities | 370,008 | 3,473,506 | |
| Total non-current liabilities | 86,355,888 | 88,913,384 | |
| TOTAL LIABILITIES | 105,269,151 | 106,066,372 | |
| 184,344,404 | 179,788,762 | ||
| NET ASSETS | |||
| EQUITY | |||
| Contributed equity | 7 | 98,282,559 | 98,768,308 |
| Other equity | 1,881,405 | 1,881,405 | |
| Retained profits | 67,539,542 (446, 973) |
79,626,124 (266, 808) |
|
| Other reserves | |||
| Parent entity interest | 167,256,533 | 180,009,029 | |
| Non-controlling interest | 17,087,871 | (220, 267) | |
| TOTAL EQUITY | 184,344,404 | 179,788.762 |
The above condensed consolidated statement of financial position should be read in conjunction with the accompanying notes to the Half-Year Report.
| equity $\boldsymbol{\varphi}$ Contributed |
69 Retained earnings |
Asset ↮ revaluation |
Other Equity | Owners of the parent Đ, |
interest Đ, Non-controlling |
ŧΩ, Total |
|
|---|---|---|---|---|---|---|---|
| At 1 July 2019 | 98,768,308 | 79,626,124 | (266,808) | 1,881,405 | 180,009,029 | (220, 267) | 179,788,762 |
| Other comprehensive income (Loss)/profit for the half-year |
ı 1 |
(2,672,818) | (2,672,818) (2,672,818) |
1,271,191 1,271.191 |
(1,401,627) (1,401,627) |
||
| Total comprehensive (loss)/income for the half-year | (2,672,818) | ||||||
| Non-controlling interests on acquisition of subsidiary Transactions with non-controlling interests Deferred tax recognised directly in equity Transactions with shareholders: Buy-back transaction costs Shares bought back Dividends paid |
(484, 822) (1,326) 399 |
(9,413,764) | (180,165) | 399 (1,326) (180, 165) (9,413,764) (484, 822) |
830,953 16,861,557 (1,655,563) |
650,788 399 (1,326) 16,861,557 (11,069,327) (484, 822) |
|
| At 31 December 2019 | 98,282,559 | 67,539,542 | (446,973) | 1,881,405 | 167,256,533 | 17,087.871 | 184,344,404 |
| At 1 July 2018 | 103,646,848 | 99,606,254 | (318, 237) | 1,881,405 | 204,816,270 | 1,353,079 | 206,169,349 ▏ |
| Other comprehensive income (Loss)/profit for the half-year |
(6,380,226) | (6,380,226) | 1,517,006 | (4,863,220) | |||
| Total comprehensive (loss)/income for the half-year | (6,380,226) | (6,380,226) | 1,517,006 | (4,863,220) | |||
| Transactions with non-controlling interests Transactions with shareholders: Dividends paid |
(9,562,623) | (9,562,623) | 1,725 (3,386,140) |
1,725 (12,948,763) |
|||
| At 31 December 2018 | 103,646,848 | 83,663,405 | (318,237) | 1,881,405 $\frac{1}{2}$ . The contract of the contract of the contract of the contract of the contract of the contract of the contract of the contract of the contract of the contract of the contract of the contract of the contract of t |
$\label{eq:1} \begin{minipage}{0.9\linewidth} \begin{minipage}{0.9\linewidth} \centering \begin{minipage}{0.9\linewidth} \centering \end{minipage} \begin{minipage}{0.9\linewidth} \centering \end{minipage} \begin{minipage}{0.9\linewidth} \centering \begin{minipage}{0.9\linewidth} \centering \end{minipage} \begin{minipage}{0.9\linewidth} \centering \end{minipage} \begin{minipage}{0.9\linewidth} \centering \end{minipage} \begin{minipage}{0.9\linewidth} \centering \end{minipage} \begin{minipage}{0.9\linewidth} \centering \end{minipage} \begin{minipage}{$ 188,873,421 |
(514,330) | 188,359,091 |
The above condensed consolidated statement of changes in equity should be read in conjunction with the accompanying notes to the Half-Year Report.
CVC LIMITED & CONTROLLED ENTITIES CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE HALF-YEAR ENDED 31 December 2019
| 31 Dec 2019 | 31 Dec 2018 | |
|---|---|---|
| s | \$ | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Cash receipts in the course of operations | 1,745,804 | 1,129,739 |
| Cash payments in the course of operations | (10,015,265) | (6,274,460) |
| Net proceeds on disposal of land held for resale | 687,646 | 11,070,036 |
| Proceeds on disposal of equity investments | 34,872,527 | 61,193,615 |
| Payments for equity investments | (14,056,447) | (63,934,559) |
| Net proceeds on construction contract | 1,804,518 | |
| Net payment for construction contract | (864, 389) | |
| Loans provided | (74, 743, 583) | (49, 136, 850) |
| Loans repaid | 49,826,253 | 18,807,581 |
| Interest received | 4,544,565 | 1,918,608 |
| Interest paid | (1,489.333) | (1,834,507) |
| Dividends received | 1,472,029 | 2,357,910 |
| Income taxes paid | (325,039) | (2,005,552) |
| Net cash flows used in operating activities | (8,345,232) | (24,903,921) |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Payments for development of investment properties | (21.779) | (129, 246) |
| Payments for property, plant and equipment | (4,065) | (11, 932) |
| Acquisition of subsidiaries, net of cash acquired | (1,049,372) | |
| Net cash flows used in investing activities | (1,075,216) | (141, 178) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Repayment of borrowings | (669, 100) | (61, 463, 315) |
| Proceeds from borrowings | 1,167,684 | 58,554,503 |
| Transactions with non-controlling interests | 648,965 | |
| Dividends paid | (8,854,120) | (9,562,623) |
| Distribution to non-controlling interest | (2,729,302) | (3,317,888) |
| Payments for shares bought back | (486, 148) | |
| Net cash flows used in financing activities | (10,922,021) | (15,789,323) |
| Net decrease in cash held | (20,342,469) | (40,834,422) |
| Cash at the beginning of the half-year | 57,157,737 | 71,093,285 |
| CASH AT THE END OF THE HALF-YEAR | 36,815,268 | 30,258,863 |
The above condensed consolidated statement of cash flows should be read in conjunction with the accompanying notes to the Half-Year Report.
NOTE 1: BASIS OF PREPARATION
The half-year financial report is a general-purpose financial report, which has been prepared in accordance with the requirements of AASB 134 Interim Financial Reporting and the Corporations Act 2001.
This interim financial report does not include all the notes of the type normally included in an annual financial report. Accordingly, this report should be read in conjunction with the annual report for the year ended 30 June 2019 and any public announcements made by CVC during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001.
The accounting policies adopted are consistent with Australian Accounting Standards and International Financial Reporting Standards. The accounting policies adopted are also consistent with those of the previous financial year and corresponding interim reporting period except for the adoption of AASB 16 Leases as set out in Note 14.
Certain comparatives balances have been changed in order to achieve consistency and comparability with the current period's amounts.
| 31 Dec 2019 \$ |
31 Dec 2018 \$ |
|
|---|---|---|
| NOTE 2: INCOME TAX EXPENSE | ||
| Accounting loss before income tax | 3,028,100 | 8,640.158 |
| Income tax benefit: | ||
| Prima facie income tax benefit at 30% on profit before income tax | 908,430 | 2,592.047 |
| Increase in income tax expense due to: | ||
| Sundry items | (32,206) | (31,744) |
| Trust losses not deductible | (123, 193) | |
| Decrease in income tax expense due to: | ||
| Franked dividends received | 273,856 | 623,680 |
| Trust profits not assessable | 163,267 | |
| Tax losses recouped | 200,325 | |
| Deferred tax balances not recognised | 262,075 | 484,600 |
| 1,575,422 | 3,745,715 | |
| Adjustment in respect of current income tax of previous years | 51,051 | 31,223 |
| Income tax benefit for the half-year | 1,626,473 | 3,776,938 |
NOTE 3: DIVIDENDS
A final fully franked dividend in respect of the year ended 30 June 2019 of 8 cents per share was declared on 1 August 2019 and paid on 20 August 2019 to those shareholders registered on 6 August 2019.
NOTE 4: EARNINGS PER SHARE
| VOTE 4: CANNINGSTEN SHANE | 31 Dec 2019 | 31 Dec 2018 |
|---|---|---|
| Basic and diluted earnings per share | Cents | Cents |
| Basic and diluted earnings per share attributable to the members of the parent entity |
(2.27) | (5.34) |
| Ŝ | \$ | |
| Reconciliation of earnings used in calculation of earnings per share: | ||
| Loss after income tax | 1,401.627 | 4,863,220 |
| Less: non-controlling interest | 1,271,191 | 1,517,006 |
| Net loss attributable to members of the parent entity | 2,672.818 | 6,380,226 |
| Number of Shares | ||
| Weighted average number of ordinary shares - Basic and diluted | 117,588,004 | 119,532,788 |
| Number of shares on issue at the end of the half-year | 117,467,321 | 119,532,788 |
NOTE 5: INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD
| NOTE 5: INVESTIVIENTS ACCOUNTED FOR OUTRO THE EQUITE METHOD | 31 Dec 2019 \$ |
30 Jun 2019 -S |
|---|---|---|
| Equity accounted interests in joint ventures Equity accounted interests in listed associated entities Equity accounted shares in other associated entities |
7.204.985 19,542,352 30.897.026 |
7.821,157 18,779,948 21,808,008 |
| 57.644,363 | 48,409,113 |
NOTE 5: INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD (CONT.)
Details of investments accounted for using the equity method are as follows:
| Ownership Interest | Carrying value | Contribution to net profit/(loss) |
||||
|---|---|---|---|---|---|---|
| Dec 2019 |
June 2019 |
Dec 2019 | June 2019 | Dec 2019 | Dec 2018 | |
| $\frac{0}{70}$ | $\%$ | S | \$ | S | \$ | |
| Associated entities | ||||||
| 79 Logan Road Pty Ltd | 35.0 | 35.0 | 35 | 35 | ||
| 79 Logan Road Trust | 35.0 | 35.0 | 4,370,846 | 2.893,049 | 1,599,946 | (13, 550) |
| Australian Invoice Finance Limited | 44.1 | 47.6 | 1,842,860 | 2,158,649 | (315,788) | (36, 377) |
| Bigstone Capital Pty Limited | 34.0 | 34.0 | 613,352 | 1,843,506 | (288,002) | (392, 565) |
| BioPower Systems Pty Limited | 25.1 | 25.1 | ||||
| Causeway Income Partners Limited (a) | 50.0 | 50.0 | ||||
| Cedar and Stone Pty Ltd | 43.3 | 43.3 | 34,332 | 96,225 | (61,893) | 46,225 |
| Cravenda Pty Ltd (a) | 48.3 | 50.0 | 60 | 60 | ||
| Cravenda Unit Trust (a) | 48.3 | 50.0 | 60 | 60 | ||
| CVC Emerging Companies Fund | 22.3 | 22,3 | 6,781,903 | 3,333,334 | 115.235 | |
| CVC Emerging Companies IM Pty Ltd (a) | 50.0 | 50.0 | 6,536 | 6,536 | ||
| Donnybrook JV Pty Ltd | 49.0 | 49.0 | 7,149,386 | 3.403,464 | (51,394) | (35,787) |
| Eildon Capital Limited | 40.9 | 40.3 | 19,740,352 | 18,709,047 | 1,339.360 | 927,211 |
| Eildon Funds Management Limited (b) | n/a | 40.0 | 460,548 | 11,074 | 93,388 | |
| JAK Contributory Mortgage Fund Loan | 61,123 | |||||
| Trust No 3 | 20.8 | 20.8 | 5,291,849 | 2,770,833 | 291,849 | |
| JAK Investment Group Pty Ltd | 40.0 | $40.0\,$ | 213,497 | 227,037 | (13, 540) | (51.672) |
| Kingsgrove Property LMC Pty Ltd (a) | 50.0 | 50.0 | ||||
| LAC Unit Trust (c) | n/a | n/a | (1,864) (16, 672) |
|||
| Lewcorp Properties Pty Ltd | 20.0 | 20.0 | 751,255 | 818,853 | (67, 598) | |
| Mooloolaba Wharf Holding Company Pty | 3,534,578 | (137, 636) | ||||
| Limited (a) | 50.0 | 50.0 | 3,396,942 | 520,994 | ||
| The Kingsgrove (Vanessa Road) Unit Trust | 25.0 | 25.0 | ||||
| The Maroochydore Medical Centre Facility | 50.0 | 50.0 | 50 | 50 | 2,709,877 | |
| Unit Trust (a) | 32.5 | 32.5 | (102) | |||
| Turrella Property Pty Ltd | 32.5 | 32.5 | 246,063 | 267,727 | 2,337 | 82 |
| Turrella Property Unit Trust Urban Properties Cairns Pty Limited |
20.0 | 20.0 | ||||
| Urban Properties Centenary Pty Limited | 20.0 | 20.0 | ||||
| Urban Properties Pty Limited | 33.3 | |||||
| US Residential Fund | 22.2 | 22.2 | 70,901 | (32, 792) | ||
| Joint Ventures | ||||||
| MAKE 246 EBRB Pty Ltd (a) | 50.0 | 50.0 | ||||
| MAKE EBRB Dev Nominee Pty Ltd (a) | 50.0 | 50.0 | 7,140,074 | 7,821,157 | (681.083) | (998, 432) |
| JAK Mickleham Road Pty Ltd (a) | 50.0 | 64,911 | ||||
| 57,644,363 | 48,409,113 | 2,270,397 | 2,258,093 |
- (a) Causeway Income Partners Limited, Cravenda Pty Ltd, Cravenda Unit Trust, CVC Emerging Companies IM Pty Ltd, Kingsgrove Property LMC Pty Ltd, Mooloolaba Wharf Holding Company Pty Limited, The Maroochydore Medical Centre Facility Unit Trust, MAKE EBRB Dev Nominee Pty Ltd, MAKE 246 EBRB Pty Ltd and JAK Mickleham Road Pty Ltd are not considered to be controlled entities of CVC. This is because CVC does not have the power to direct the entities' relevant activities to affect CVC's returns.
- (b) During the half year ended 31 December 2019, Eildon Funds Management Limited became a controlled entity of CVC. Refer to note 8.
(c) During the half year ended 31 December 2018, LAC Unit Trust became a controlled entity of CVC.
| 31 Dec 2019 | 30 Jun 2019 | |
|---|---|---|
| S | \$ | |
| NOTE 6: INTANGIBLE ASSETS | ||
| Goodwill | 2,946,006 | |
| Reconciliations: | ||
| Carrying amount at the beginning of the period | ÷ | |
| Acquisition of business | 2,946,006 | $\overline{\phantom{0}}$ |
| Carrying amount at the end of the period | 2,946,006 |
The goodwill is attributable to the acquisition of the funds management business in Eildon Funds Management Limited. The recoverable amount is based on an independent valuation prepared by Longergan Edwards and Associates Limited at the date of the acquisition on 8 August 2019. The beneficiaries of the sale included associates of Messrs Mark Avery, John Hunter and Alexander Beard.
The valuation of Eildon Funds Management Limited was based on the following metrics:
Earnings before interest and taxes multiple: $4.0 - 4.5x$ $\mathbf{L}$
This compares to the valuation metrics of Eildon Funds Management Limited at the time that the executive staff acquired an interest in the company in 2016 of:
Earnings before interest and taxes multiple: $4.0 - 4.5x$
The goodwill is not deductible for tax purpose. Refer to Note 8.1.
| 31 Dec 2019 | 31 Dec 2018 | |||
|---|---|---|---|---|
| Number | \$ | Number | \$ | |
| NOTE 7: CONTRIBUTED EQUITY | ||||
| Issued and paid-up ordinary share capital | ||||
| Balance at the beginning and end of the half-year | 117,690,259 | 98,768,308 | 119,532,788 | 103,646,848 |
| Shares bought back | (222, 938) | (484.822) | ||
| Share buyback transaction costs | (1.326) | |||
| Income tax on buyback transaction costs | $\blacksquare$ | 399 | ||
| Balance at the beginning and end of the half-year | 117,467.321 | 98,282,559 | 119.532,788 | 103.646.848 |
NOTE 8: BUSINESS COMBINATION
Eildon Funds Management Limited 8.1
On 8 August 2019, CVC acquired 60% of Eildon Funds Management Limited ("EFM") for a consideration of \$3,623,500 at which time it became a 100% subsidiary of CVC. Immediately prior to that date, CVC had an existing holding of 40% of the equity on issue with a carrying amount of \$471,622.
A summary of the acquisition is as follows:
| \$ | |
|---|---|
| Purchase consideration: Cash paid |
3,623,500 |
| Total purchase consideration | 3,623,500 |
| Fair value of Assets and Liabilities of EFM at Acquisition: | |
| Cash assets | 985,868 |
| Trade and other receivables (a) | 543,777 |
| Plant and equipment | 7,342 |
| Financial assets | 130 |
| Deferred tax asset | 17,794 |
| Trade and other payables | (77, 011) |
| Current tax liability | (328, 784) |
| Total identifiable net assets at fair value | 1,149,116 |
| Less: carrying amount prior to acquisition | (471, 622) |
| Add: goodwill (b) | 2,946,006 |
| Consideration for acquisition | 3,623,500 |
| Cash outflow | |
| Cash consideration | 3,623,500 |
| Less: balances acquired | |
| Cash | (985, 868) |
| Net outflow of cash - investing activities | 2,637,632 |
(a) The fair value of acquired trade and other receivables is the gross contractual amount.
(b) The goodwill is attributable to the value of EFM's funds management business. It will not be deductible for tax purpose. Refer to Note 6.
For the period from acquisition to the end of the period, EFM recorded revenues of \$740,552 and profit after tax of \$398,879. If EFM had been owned for the whole of the period the revenue included would have been \$931,169 and profit after tax would have been \$426,565.
Eildon Debt Fund 8.2
CVC is deemed to acquire specified assets in Eildon Debt Fund ("EDF") on 8 August 2019 along with the EFM transaction. The directors have concluded that CVC controls specified assets in EDF, even though it holds less than half of the voting rights of this subsidiary. The significant judgement is per below:
- Eildon Investments Services Pty Limited ("EIS"), a 100% own subsidiary of EFM, is the fund manager for EDF.
- EIS has the decision-making authority to direct the relevant activities of EDF and make decisions in the best $\omega$ interests of all investors.
- The investors' rights to remove the fund manager are protective as they are excisable only when EIS is in default. $\overline{\phantom{a}}$
- CVC holds more than 20% investments in specified assets in EDF. This creates sufficient exposure for EIS to be a principal for the relevant specified assets.
No consideration was paid on 8 August 2019 at which time EDF became a subsidiary of CVC. Immediately prior to that date, CVC had an existing holding equivalent to 41.4% of specified assets with a carrying amount of \$11,928,085.
NOTE 8: BUSINESS COMBINATION (CONT.)
Eildon Debt Fund (Cont.) $8.2$
A summary of the acquisition is as follows:
| Purchase consideration: | |
|---|---|
| Cash paid | |
| Total purchase consideration | |
| Fair value of Assets and Liabilities of EDF at Acquisition: | |
| Cash assets | 1,588,130 |
| Trade and other receivables (a) | 18,036 |
| Financial assets | 30,210,574 |
| Trade and other payables | (3,027,098) |
| Total identifiable net assets at fair value | 28,789,642 |
| Less: non-controlling interest (b) | (16.861, 557) |
| Less: carrying amount prior to acquisition | (11, 928, 085) |
| Consideration for acquisition | |
| Cash inflow | |
| Cash consideration | |
| Add: balances acquired | |
| Cash | 1,588,130 |
| Net inflow of cash - investing activities | 1,588,130 |
(a) The fair value of acquired trade and other receivables is the gross contractual amount.
(b) CVC has recognised the non-controlling interest at the non-controlling interest's proportionate share of the net identifiable assets.
For the period from acquisition to the end of the period, EDF recorded revenues of \$2,875,534 and profit after tax of \$2,724,656. If EDF had been owned for the whole of the period the revenue included would have been \$3,249,212 and profit after tax would have been \$3,077,618.
NOTE 8: BUSINESS COMBINATION (CONT.)
Other immaterial business combinations $8.3$
A summary of the acquisition is as follows:
| \$ | |
|---|---|
| Purchase consideration: | |
| Cash paid | |
| Total purchase consideration | |
| Assets and Liabilities of acquired business at Acquisition: | |
| Cash | 130 |
| Financial assets | 1,371,487 |
| Trade and other payables (a) | (16,075) |
| Interest bearing loans and borrowings | (1,355,412) |
| Total identifiable net assets at fair value | 130 |
| Less: consideration for acquisition | (130) |
| Consideration for acquisition | |
| Cash inflow | |
| Cash consideration | |
| Add: balances acquired | |
| Cash | 130 |
| Net inflow of cash - investing activities | 130 |
(a) The fair value of acquired trade and other receivables is the gross contractual amount.
For the period from acquisition to the end of the period, the acquired business recorded revenues of \$102,137 and profit after tax of \$37,745. If the acquired business had been owned for the whole of the period the revenue included would have been \$114,827 and profit after tax would have been \$37,745.
There were no acquisitions in the period ending 31 December 2018.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF-YEAR ENDED 31 December 2019 (CONTINUED) CVC LIMITED & CONTROLLED ENTITIES
NOTE 9: SEGMENT REPORTING
The information by business segments are as follows:
| Investments Private Equity |
Alternative Assets Commercial Debt and |
Listed \$'000's Investments |
Lending \$'000's Property Backed |
\$000's Direct Property |
Funds \$'000's Management |
Eliminations \$'000's Controlled |
\$000's Consolidated |
|
|---|---|---|---|---|---|---|---|---|
| 31 December 2019: | \$'000's | \$000's | ||||||
| Total revenue for reportable segments Inter-segment revenue Revenues: |
690 | 5/7.5 | 780 1,922 |
$1,024$ $6,211$ |
(6,991) | 9,351 | ||
| Unallocated amounts: Corporate income Interest income |
240 $\mathcal{H}$ |
|||||||
| Consolidated revenue | 9,687 | |||||||
| Equity accounted income | (62) | 292 | 1,185 | 855 | 2,270 | |||
| Share of profit of equity accounted investees Total profit for reportable segments Results: |
(2,394) $\widehat{c}$ |
(441) | $\overline{161}$ | 292 4,445 |
1,185 (936) |
316 855 |
$1,151$ $2,270$ |
|
| (2,456) | (441) | 161 | 4,737 | 249 | 1,171 | 3,421 | ||
| Unallocated amounts: corporate expenses | (6,449) | |||||||
| Consolidated loss before tax | (3,028) -------------------------------------- |
Segment results are shown before related income tax expense. All revenue during the half year is recognised at a point in time when the performance obligation is satisfied.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF-YEAR ENDED 31 December 2019 (CONTINUED) CVC LIMITED & CONTROLLED ENTITIES
NOTE 9: SEGMENT REPORTING (CONT.)
| \$'000's Consolidated Eliminations \$'000's Controlled Management \$'000's Funds |
$\left( 7,824\right)$ 613 6,585 |
(336) | $(193)$ $(336)$ |
(529) | 613 | 613 | |||
|---|---|---|---|---|---|---|---|---|---|
| \$'000's Direct Property |
1,239 30,997 |
1,593 | 4,014 1,592 |
5,606 | 11,963 19,034 |
30,997 | |||
| Backed Lending \$'000's Property |
3,192 | $\overline{6}$ | 3,545 $\vec{6}$ |
3,606 | 3,192 | 3,192 | |||
| Investments \$'000's Listed |
$2^7$ | 894 | 895 (13,270) |
(12,375) | $\mathbb{Z}^7$ | $\overline{z}$ | |||
| Assets and Alternative \$'000'S Commercial Deb |
1563 | $\mathbf{u}$ | 1,562 | 1,562 | 1,563 ٠ $\mathbf{L}$ |
1,563 | |||
| \$'000's Investments Private Equity |
122 | $\frac{46}{5}$ | 46 52 |
98 | 122 | 122 | |||
| Total revenue for reportable segments Inter-segment revenue 31 December 2018: Revenues: |
Unallocated amounts: Interest income |
Equity accounted income Consolidated revenue |
Share of profit of equity accounted investees Total profit for reportable segments Results: |
Unallocated amounts: corporate expenses | Consolidated profit before tax | Disaggregation of revenue from contracts with customers Timing of revenue recognition At a point in time Over time |
Segment results are shown before related income tax expense.
| NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF-YEAR ENDED 31 December 2019 (CONTINUED) CVC LIMITED & CONTROLLED ENTITIES |
|||||||
|---|---|---|---|---|---|---|---|
| NOTE 9: SEGMENT REPORTING (CONT.) | Investments Private Equity |
Commercial Debt and Alternative |
Listed Investments | Lending Property Backed |
Direct Property | Funds Management | Consolidated |
| \$'000's | Assets \$'000's |
\$000's | S'000's | \$'000's | \$'000's | \$'000's | |
| 31 December 2019: Segment assets Assets: |
7,710 | 8644 | 30,112 | 90.739 | 66,805 | 43,956 | 247,966 |
| Cash and cash equivalents Unallocated amounts: Other assets |
36,815 4,833 |
||||||
| Total assets | 289,614 | ||||||
| Segment liabilities Liabilities: |
$\pmb{\epsilon}$ | ٠ | 10,986 | 28,906 | \$ | 39,892 | |
| Unallocated amounts: Other liabilities |
65,377 | ||||||
| Total liabilities | 105,269 | ||||||
| Segment assets 30 June 2019: Assets: |
11,146 | 10,222 | 59,754 | 50,949 | 60,817 | 32,395 | 225,283 |
| Cash and cash equivalents Unallocated amounts: Other assets |
57,158 3,414 |
||||||
| Total assets | 285,855 | ||||||
| Segment liabilities Liabilities: |
$\sim$ | 350 | 9,613 | 29,687 | 39,653 | ||
| Unallocated amounts: Other liabilities |
66,413 | ||||||
| Total liabilities | 106,066 |
$\overline{17}$
NOTE 10: FAIR VALUE MEASUREMENTS
The fair values of the financial assets and liabilities of CVC are approximately equal to their carrying values.
Judgements and estimates were made in determining the fair values of the financial instruments and non-financial assets that are recognised and measured at fair value in the financial statements. To provide an indication about the reliability of the inputs used in determining fair value, CVC has classified its financial instruments and non-financial assets into three levels prescribed under the accounting standards.
Level $1$ – the fair value is calculated using quoted prices in active markets.
Level 2 - the fair value is estimated using inputs other than quoted prices included in Level 1 that are observable for the asset, either directly (as prices) or indirectly (derived from prices).
Level 3 - the fair value is estimated using inputs for the asset that are not based on observable market data.
The fair value of the assets and liabilities as well as the methods used to estimate the fair value are summarised in the table below.
| Ouoted market price (Level 1) |
Valuation technique - market observable inputs $(Level 2)$ $(a)$ |
Valuation technique - non market observable inputs (Level 3) |
Total | |
|---|---|---|---|---|
| S | \$ | S | ||
| At 31 December 2019 Financial assets |
||||
| "Fair value through profit or loss" investments | 30.111,622 | |||
| Shares in listed corporations Shares in unlisted corporations (b) |
1,775,196 | 28,336,426 | 9,220,747 | 9,220,747 |
| Non-financial assets | 2,400,000 | |||
| Investment properties (c) | 2,400,000 | |||
| 1,775,196 | 28,336.426 | 11.620,747 | 41.732,369 | |
| At 30 June 2019 Financial assets "Fair value through profit or loss" investments |
||||
| Shares in listed corporations | 17,186,400 | 41,907,564 | 59,093,964 | |
| Shares in unlisted corporations (b) Non-financial assets |
24,186,206 | 24,186,206 | ||
| Investment properties (c) | 2,400,000 | 2,400,000 | ||
| 17,186,400 | 41,907.564 | 26,586,206 | 85,680,170 |
(a) The fair values of Level 2 financial instruments are determined using available prices where trading does not occur in an active market.
(b) There is no quantitative information. Fair value has been determined by using valuation techniques. Such techniques include using recent arm's length market transactions; net asset backing; reference to the current market value of another instrument that is substantially the same and discounted cash flow analysis.
(c) The fair value has been determined based on an independent valuation prepared by JLL Hotels & Hospitality Group.
Reconciliation of Level 3 fair value movements:
| 31 Dec 2018 |
|---|
| S |
| 19,602,318 |
| 13,044,422 |
| (2.063,780) |
| (834,314) |
| (300,000) |
| 29,448.646 |
(a) Unrealised losses recognised in statement of financial performance attributable to assets held at the end of the reporting period
$(1,953,241)$ 1,649,847
(b) The investments in Eildon Debt Fund were eliminated on consolidation as Eildon Debt Fund entered into CVC on 8 August 2019. Refer to Note 8.2.
NOTE 11: INCOME AND EXPENSE
This note provides a breakdown of the items included in the statement of financial performance.
| 31 Dec 2019 | 31 Dec 2018 | |
|---|---|---|
| S | \$ | |
| Profit from development properties | ||
| Contract revenue | 19,034,389 | |
| Sale of land | 1,793,400 | 11,809,853 |
| 1,793,400 | 30,844,242 | |
| Net loss from equity investments | ||
| Net loss on financial assets at fair value through profit or loss | 2,509,579 | 13,239,803 |
| Dividends from related entities | (740,069) | |
| Dividends from unrelated entities | (133.203) | (771, 614) |
| Fee from unrelated entities | (243, 116) | (97, 912) |
| Impairment recovery of investment in associate entity | (478, 397) | |
| Impairment of investments in associated entities | 1,092,153 | 1,574,694 |
| 2,747,016 | 13,204,902 | |
| Impairment of financial assets at amortised cost | ||
| Impairment of loans to associated entities | 1,630,574 | |
| Impairment of loans to other entities | 474,000 | |
| 2,104,574 | ||
| Other overhead and administration fees | ||
| Depreciation expenses | 376,502 | 44,859 |
| Lease expenses | 32,107 | 291.411 |
| Insurance expenses | 118,974 | 94,244 |
| Legal fees | 217,624 | 181,562 |
| Change in fair value of investment property | 21,779 | 5,352 |
| Impairment of property, plant and equipment | 145,795 | |
| Other expenses | 1,083,268 | 1,028,695 |
| 1.996,049 | 1,646,123 |
NOTE 12: SUBSEQUENT EVENTS
There are no other matters or circumstances that have arisen since the end of the financial period which significantly affected or may significantly affect the operations of CVC, the results of those operations or the state of affairs of CVC in the financial period subsequent to 31 December 2019.
NOTE 13: CONTINGENT LIABILITIES
During the period, CVC entered into a purchase agreement for a commercial site at Marsden Park, New South Wales. Completion of the contract is conditional upon obtaining the Acceptable Development Consent. Once the condition is met, the amount payable for the purchase is approximately \$8 million.
NOTE 14: CHANGES IN ACCOUNTING POLICIES
CVC has adopted AASB 16 Leases from 1 July 2019, but has not restated comparatives for the 2019 reporting period, as permitted under the specific transition provisions in the standard. The reclassifications and the adjustments arising from the new leasing rules are therefore recognised in the opening balance sheet on 1 July 2019.
CVC's leasing activities and how these are accounted for $(a)$
CVC leases various offices and equipment. Rental contracts are typically made for fixed periods of 4 years to 7 years, without any extension options.
Contracts may contain both lease and non-lease components. CVC allocates the consideration in the contract to the lease and non-lease components based on their relative stand-alone prices.
Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions. The lease agreements do not impose any covenants other than the security interests in the leased assets that are held by the lessor. Leased assets may not be used as security for borrowing purposes.
Until the 2019 financial year, leases of property, plant and equipment were classified as either finance leases or operating leases. From 1 July 2019, leases are recognised as a right-of-use asset and a corresponding liability at the date at which the leased asset is available for use by CVC.
Assets and liabilities arising from a lease are initially measured on a present value basis. Lease liabilities include the net present value of the following lease payments:
- fixed payments (including in-substance fixed payments), less any lease incentives receivable
- variable lease payment that are based on an index or a rate, initially measured using the index or rate as at the commencement date
- amounts expected to be payable by CVC under residual value guarantees
- the exercise price of a purchase option if CVC is reasonably certain to exercise that option, and
- payments of penalties for terminating the lease, if the lease term reflects CVC exercising that option.
Lease payments to be made under reasonably certain extension options are also included in the measurement of the liability.
The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, which is generally the case for leases in CVC, the lessee's incremental borrowing rate is used, being the rate that the individual lessee would have to pay to borrow the funds necessary to obtain an asset of similar value to the right-of-use asset in a similar economic environment with similar terms, security and conditions.
To determine the incremental borrowing rate, CVC uses recent third-party financing received as a starting point, adjusted to reflect changes in financing conditions since third party financing was received.
Lease payments are allocated between principal and finance cost. The finance cost is charged to statement of financial performance over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.
Right-of-use assets are measured at cost comprising the following:
- the amount of the initial measurement of lease liability
- any lease payments made at or before the commencement date less any lease incentives received
- any initial direct costs, and
- restoration costs.
Right-of-use assets are generally depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis.
Payments associated with short-term leases of office are recognised on a straight-line basis as an expense in statement of financial performance. Short-term leases are leases with a lease term of 12 months or less.
NOTE 14: CHANGES IN ACCOUNTING POLICIES (CONT.)
$(b)$ Impact of adoption
On adoption of AASB 16, CVC recognised lease liabilities and associated right-of-use assets in relation to leases which had previously been classified as 'operating leases' under the principles of AASB 117 Leases. These liabilities were measured at the present value of the remaining lease payments, discounted using the lessee's incremental borrowing rate as of 1 July 2019. The weighted average lessee's incremental borrowing rate applied to the lease liabilities on 1 July 2019 was 4%.
Practical expedients applied $(c)$
In applying AASB 16 for the first time, CVC has used the following practical expedients permitted by the standard: - applying a single discount rate to a portfolio of leases with reasonably similar characteristics
-
relying on previous assessments on whether leases are onerous as an alternative to performing an impairment review. There were no onerous contracts as at 1 July 2019.
-
accounting for operating leases with a remaining lease term of less than 12 months as at 1 July 2019 as short-term leases - excluding initial direct costs for the measurement of the right-of-use asset at the date of initial application, and
-
using hindsight in determining the lease term where the contract contains options to extend or terminate the lease.
$(d)$ Measurement of lease liabilities
Below is a reconciliation between the operating lease commitments reported as at 30 June 2019 and lease liabilities recognised under AASB16 Leases on 1 July 2019. 3010
| 2,850,836 | |
|---|---|
| Current lease liabilities Non-current lease liabilities |
624.152 2.226,684 |
| Of which are: | |
| Lease liability recognised as at 1 July 2019 | 2.850,836 |
| Contracts reassessed as lease contracts Adjustments relating to changes in the CVC's incremental borrowing rate |
107,865 |
| Operating lease commitments disclosed as at 30 June 2019 Discounted using the lessee's incremental borrowing rate of at the date of initial application Add - |
3.056.925 2.694,775 48.196 |
| 2013 £ |
Adjustments recognised in the condensed consolidated statement of financial position on 1 July 2019 $(e)$
The change in accounting policy affected the following items in the condensed consolidated statement of financial position on 1 July 2019:
-
right-of-use assets - increase by \$2,850,836
-
lease liabilities - increase by $$2,850,836$
There was no impact on retained earnings on 1 July 2019 as CVC has used the practical expedients permitted by the standard. Refer to Note 14(c).
NOTE 14: CHANGES IN ACCOUNTING POLICIES (CONT.)
| Amounts recognised in condensed consolidated statement of financial position (f) |
||
|---|---|---|
| 31 Dec 2019 | 1 Jul 2019 | |
| \$ | \$ | |
| Right-of-use assets Buildings |
2,965,323 | 2,789,872 |
| Equipment | 48,508 | 60,964 |
| 3.013,831 | 2,850,836 | |
| Lease liabilities | 708,228 | 624.152 |
| Current Non-current |
2,243,342 | 2,226,684 |
| 2,951,570 | 2,850.836 | |
Additions to the right-of-use assets during the half year ended 31 December 2019 were \$490,705 and the total cash outflow for leases was \$392,572.
Amounts recognised in condensed consolidated statement of financial performance $(g)$
| 31 Dec 2019 S |
31 Dec 2018 \$ |
|
|---|---|---|
| Depreciation charge of right-of-use assets | ||
| Buildings | 315.254 | |
| Equipment | 12.456 | ۰ |
| 327.710 | ||
| Interest expense (included in finance cost) | 2,602 | |
| Expense relating to short-term leases (included in other overhead and administration fees) |
32,107 |
$(h)$ Lessor accounting
CVC did not need to make any adjustments to the accounting for assets held as lessor under operating leases as a result of the adoption of AASB 16.
CVC LIMITED & CONTROLLED ENTITIES HALF YEARLY REPORT
DIRECTORS' DECLARATION
In the opinion of the directors:
- the interim financial statements and notes set out on pages 4 to 22, are in accordance with the Corporations Act $(a)$ 2001 including:
- giving a true and fair view of the consolidated entity's financial position as at 31 December 2019 and of its $(i)$ performance for the half-year ended on that date; and
- complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations $(ii)$ 2001.
NREAD
ctor
there are reasonable grounds to believe that CVC Limited will be able to pay its debts as when they become due $(b)$ and payable.
Dated at Sydney 25 February 2020.
Signed in accordance with a resolution of the board of directors.
MARK AVER
Director
$23$

Auditor's Independence Declaration
As lead auditor for the review of the financial report of CVC Limited for the half-year ended 31 December 2019, I declare that, to the best of my knowledge and belief, there have been no contraventions of:
- (a) the auditor independence requirements of the Corporations Act 2001 in relation to the review; and
- (b) any applicable code of professional conduct in relation to the review.
This declaration is in respect of CVC Limited and the entities it controlled during the period.
Sydney, NSW N J Guest 25 February 2020 Partner
24

Independent Auditor's Review Report to the Members of CVC Limited
Report on the Half-Year Financial Report
We have reviewed the accompanying half-year financial report of CVC Limited ("the company") which comprises the condensed consolidated statement of financial position as at 31 December 2019, the condensed consolidated statement of profit or loss and other comprehensive income, the condensed consolidated statement of changes in equity and the condensed consolidated statement of cash flows for the half-year ended on that date, notes comprising a summary of significant accounting policies and other explanatory notes, and the directors' declaration, for the consolidated entity comprising the company and the entities it controlled at the half-year end or from time to time during the half-year.
Conclusion
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the half-year financial report of CVC Limited is not in accordance with the Corporations Act 2001 including:
- (a) giving a true and fair view of the consolidated entity's financial position as at 31 December 2019 and of its performance for the half-year ended on that date; and
- (b) complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001.
Directors' Responsibility for the Half-Year Financial Report
The directors of the company are responsible for the preparation of the half-year 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 half-year financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
Auditor's Responsibility
Our responsibility is to express a conclusion on the half-year financial report based on our review. We conducted our review in accordance with Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity in order to state whether, on the basis of the procedures described, we have become aware of any matter that makes us believe that the half-year financial report is not in accordance with the Corporations Act 2001 including: giving a true and fair view of the consolidated entity's financial position as at 31 December 2019 and its performance for the halfyear ended on that date; and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001. As the auditor of the company, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit of the annual financial report.
25

Auditor's Responsibility (Continued)
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Independence
In conducting our review, we have complied with the independence requirements of the Corporations Act 2001.
HLB Mann Judd N J Guest Chartered Accountants Partner
Sydney, NSW 25 February 2020