AI assistant
Delegat Group Limited — Annual Report 2021
Aug 26, 2021
66183_rns_2021-08-27_d6efe16b-a3f2-4bf9-8ba0-412bc411cd16.pdf
Annual Report
Open in viewerOpens in your device viewer
Results announcement
==> picture [101 x 49] intentionally omitted <==
| Results for announcement to the market | Results for announcement to the market | Results for announcement to the market | Results for announcement to the market |
|---|---|---|---|
| Name of issuer | Delegat Group Limited | ||
| Reporting Period | 12 months to 30 June 2021 | ||
| Previous Reporting Period | 12 months to 30 June 2020 | ||
| Currency | NZD | ||
| Amount (000s) | Percentage change | ||
| Revenue from continuing operations |
$305,376 | 0% | |
| Total Revenue | $305,376 | 0% | |
| Operating Profit from ordinary activities after tax (Operating NPAT)1 |
$65,497 | 8% | |
| Operating Profit from ordinary activities before interest, tax and depreciation (Operating EBITDA)1 |
$122,930 | 5% | |
| Reported profit from continuing operations |
$62,169 | -5% | |
| Total Net Profit | $62,169 | -5% | |
| Interim/Final Dividend | |||
| Amount per Quoted Equity Security |
$0.20000000 | ||
| Imputed amount per Quoted Equity Security |
$0.07777778 | ||
| Record Date | 24/09/2021 | ||
| Dividend Payment Date | 08/10/2021 | ||
| Current period | Prior comparable period2 | ||
| Net tangible assets per Quoted Equity Security |
$4.44 | $4.00 | |
| Authority for this announcement | |||
| Name of person authorised to make this announcement |
Murray Annabell | ||
| Contact person for this announcement |
Murray Annabell | ||
| Contact phone number | +649 359 7310 | ||
| Contact email address | [email protected] | ||
| Date of release through MAP | 27/08/2021 |
Audited financial statements accompany this announcement.
-
Operating Performance is a non-GAAP measure and as such does not have a standardized meaning prescribed by GAAP. It may therefore not be comparable to non-GAAP measures presented by other entities.
-
The Financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS41: Agriculture.
CONTENTS
-
2 Executive Chairman’s Report
-
7 Acting Managing Director’s Report
-
12 Statement of Financial Performance
-
13 Statement of Other Comprehensive Income
-
14 Statement of Changes in Equity
-
16 Statement of Financial Position
-
18 Statement of Cash Flows
-
21 Notes to the Financial Statements
-
60 Independent Auditor’s Report
Last year, wine lovers around the world enjoyed 190 million glasses of our wine.
1
EXECUTIVE CHAIRMAN’S REPORT 2021
“The results achieved in 2021 are testament to the strength of Delegat Group’s business model.”
JIM DELEGAT EXECUTIVE CHAIRMAN
On behalf of the Board of Directors of Delegat Group Limited, it is with great pleasure that I present to you, yet another record year for Delegat Group Limited on our journey to build a leading global Super Premium wine company. I am pleased to present its operating and financial results for the year ended 30 June 2021, which has been a challenging but successful year for the Group. The results achieved in 2021 are testament to the strength of Delegat Group’s business model.
PERFORMANCE HIGHLIGHTS
-
Global Case Sales of 3,178,000.
-
Record Operating NPAT of $65.5 million, up 8%.
-
Record Operating EBITDA of $122.9 million, up 5%.
-
Strong Cash from Operations of $74.7 million.
-
Operating Return of Capital Employed of 13.8%.
The Group presents its financial statements in accordance with the New Zealand equivalents to International Financial Reporting Standards (NZ IFRS).
To provide further insight into the Group’s underlying operational performance, the Group has also included in this report an Operating Performance Report. This Operating Performance Report excludes the impact of fair value adjustments required under NZ IFRS for grapes and derivative instruments. As a fully integrated winemaking and sales operation, Operating Profit includes the fair value adjustment in respect of grapes when packaged wine is sold rather than on harvest of the grapes, and the fair value adjustment on derivative instruments when these foreign exchange contracts and interest rate swaps are realised.
2 DELEGAT ANNUAL REPORT 2021 EXECUTIVE CHAIRMAN’S REPORT
The Group has included a reconciliation of Operating Profit to Reported Profit which eliminates from each line in the Statement of Financial Performance all fair value adjustments.[1]
OPERATING PERFORMANCE
A record operating NPAT of $65.5 million was generated compared to $60.7 million[*] in the previous 12 months. Operating EBIT of $99.9 million is $4.8 million higher than last year. Operating Expenses (before NZ IFRS adjustments) at $51.0 million are $5.1 million lower than last year.
Delegat achieved Operating Revenue of $302.7 million on global case sales of 3,178,000 in the year. The Group’s case sales performance and foreign currency rates achieved are detailed in table 2.
NZ IFRS FAIR VALUE ADJUSTMENTS
In accordance with NZ IFRS the Group is required to account for certain assets at ‘fair value’ rather than at historic cost. All movements in these fair values are reflected in and impact the Statement of Financial Performance. The Group records adjustments in respect of three significant items at the year-end as described below and detailed in table 3.
Table 1 OPERATING PERFORMANCE
| June 2021 | June 2020 | % change | |
|---|---|---|---|
| NZ$ millions | Restated* | vs 2020 | |
| Operating Revenue1 | 302.7 | 302.9 | 0% |
| Operating Gross Profit2 | 150.9 | 151.2 | 0% |
| Operating Gross Margin | 50% | 50% | |
| Operating Expenses3 | (51.0) | (56.1) | 9% |
| Operating EBIT4 | 99.9 | 95.1 | 5% |
| Operating EBIT % of Revenue | 33% | 31% | |
| Interest and Tax | (34.4) | (34.4) | 0% |
| Operating NPAT4 | 65.5 | 60.7 | 8% |
| Operating NPAT % of Revenue | 22% | 20% | |
| Operating EBITDA4 | 122.9 | 116.7 | 5% |
| Operating EBITDA % of Revenue | 41% | 39% | |
| Notes: |
-
Operating Revenue is before fair value movements on derivative instruments (if gains).
-
Operating Gross Profit is before the net fair value movements on biological produce (harvest adjustment) and the NZ IFRS adjustments excluded in Note 1.
-
Operating Expenses are before fair value movements on derivative instruments (if losses).
-
Operating EBIT, EBITDA and NPAT are before any fair value adjustments.
-
Operating Performance is a non-GAAP measure and as such does not have a standardised meaning prescribed by GAAP. It may therefore not be comparable to non-GAAP measures presented by other entities. The Executive Chairman and Acting Managing Director’s Reports are read by the auditors as part of their responsibilities in respect of other information as disclosed in their audit report.
-
The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
EXECUTIVE CHAIRMAN’S REPORT DELEGAT ANNUAL REPORT 2021 3
-
Harvest Provision Release (Grapes) – Inventory is valued at market value, rather than costs incurred, at harvest. Any fair value adjustment is excluded from Operating Performance for the year, by creating a Harvest Provision. This provision is then released through Cost of Sales when inventory is sold in subsequent years. This represents the reversal of prior periods’ fair value adjustments in respect of biological produce as finished wine is sold in subsequent years. In 2021, the market value of the Company grapes exceeded the costs incurred by $9.2 million (2020 Restated: $18.1 million). This write-up is lower than last year due to a lower-yielding 2021 vintage. This write-up, less the impact of prior years’ vintages being sold has resulted in a net write-down of $7.3 million for the year (2020 Restated: write-up of $1.2 million);
-
Derivative Instruments are held to hedge the Group’s foreign currency and interest rate exposure. The mark-to-market movement of these instruments at balance date resulted in a fair value write-up of $2.7 million (2020: write-up of $1.3 million);
-
The tax effect of reinstatement of depreciation in relation to the reintroduction of depreciation deductions on buildings has resulted in a tax write-up of $nil (2020: $2.9 million).
The above adjustments, net of taxation, amount to a write-down of $3.3 million for the year (2020 Restated*: write-up of $4.7 million).
Table 2 CASE SALES AND FOREIGN CURRENCY
| June 2021 June 2020 % change Case Sales (000s) vs 2020 UK, Ireland and Europe 1,074 1,101 -2% North America (USA and Canada) 1,487 1,438 3% Australia, NZ and Asia Pacific 617 738 -16% Total Cases 3,178 3,277 -3% Foreign Currency Rates GB£ 0.4988 0.5025 1% AU$ 0.9301 0.9313 0% US$ 0.6737 0.6493 -4% CA$ 0.8838 0.8648 -2% |
||
|---|---|---|
| June 2021 June 2020 % change Case Sales (000s) vs 2020 UK, Ireland and Europe 1,074 1,101 -2% North America (USA and Canada) 1,487 1,438 3% Australia, NZ and Asia Pacific 617 738 -16% Total Cases 3,178 3,277 -3% Foreign Currency Rates GB£ 0.4988 0.5025 1% AU$ 0.9301 0.9313 0% US$ 0.6737 0.6493 -4% CA$ 0.8838 0.8648 -2% |
- The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
4 DELEGAT ANNUAL REPORT 2021 EXECUTIVE CHAIRMAN’S REPORT
RECONCILIATION OF REPORTING TO OPERATING PERFORMANCE
Accounting for all fair value adjustments under NZ IFRS, the Group’s reported audited financial performance for the year ended 30 June 2021 is reconciled to Operating Profit as detailed in table 4.
CASH FLOW
The Group generated Cash Flows from Operations of $74.7 million in the current year, which is a decrease of $9.6 million or 11% on the previous year. This decrease is due to higher payments to suppliers and employees and higher net income tax paid. A total of $62.2 million was paid for additional property, plant and equipment during the year, this includes vineyard developments in New Zealand, and development of the Hawke’s Bay and Marlborough wineries, which will provide earnings growth into the years ahead. The Group distributed $17.2 million to shareholders in dividends. A net drawdown of $3.2 million was made during the year, increasing borrowings.
Having secured a $330.0 million syndicated Senior Debt facility in 2019 the Group is well positioned to fund its current operations as well as future capital investment in both New Zealand and Australia. The Group’s net debt at 30 June 2021 amounted to $249.1 million, an increase of 4% compared to last year and remains well within the Group’s long-term bank debt facilities.
DIVIDENDS
The Directors consider that the underlying operational performance and continued strong cash flows justify an increase in dividends this year. Accordingly, the Directors are pleased to advise they have approved a fully imputed dividend payout of 20.0 cents per share. The dividend will be paid on 8 October 2021 to Shareholders on record at 24 September 2021.
Table 3 IMPACT OF FAIR VALUE ADJUSTMENTS
| June 2021 | June 2020 | % change | |
|---|---|---|---|
| NZ$ millions | Restated* | vs 2020 | |
| Operating NPAT | 65.5 | 60.7 | 8% |
| Operating NPAT % of Revenue | 22% | 20% | |
| NZ IFRS Fair Value Items | |||
| Biological Produce (Grapes)1 | (7.3) | 1.2 | n/m2 |
| Derivative Instruments | 2.7 | 1.3 | 108% |
| Total Fair Value Items | (4.6) | 2.5 | n/m2 |
| Taxation of NZ IFRS fair value items | 1.3 | (0.7) | n/m2 |
| Reinstatement of Building tax depreciation | – | 2.9 | -100% |
| Fair Value Items after Tax | (3.3) | 4.7 | n/m2 |
| Reported NPAT | 62.2 | 65.4 | -5% |
Notes:
1. Biological Produce (Grapes) is the difference between market value paid for grapes and the cost to grow grapes. The Harvest Provision is reversed and only recognised when the finished wine is sold. 2. n/m means not meaningful.
- The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
EXECUTIVE CHAIRMAN’S REPORT DELEGAT ANNUAL REPORT 2021 5
INVESTING FOR GROWTH
Delegat Group continues to invest to support our strategic goal of building a leading global Super Premium wine company. During the year under review $61.7 million was invested in growth assets including development of the Group’s wineries, land acquisition and vineyard development in New Zealand and the Barossa Valley, Australia.
The Group plans to invest an additional $29.7 million in 2022 to provide earnings growth in the years ahead. This capital investment supports the Group’s plan to grow sales to 3,976,000 cases by 2024 and will provide for further growth beyond that period.
OUR GREAT WINE PEOPLE
The Board would like to take this opportunity to acknowledge our Delegat Great Wine People around the world. Our global team has once again shown great resolve and resilience to deliver success in a challenging year. The workload and operating environment endured this year have asked a great deal of our teams around the world and they have responded magnificently. Our people have built a unique culture founded on our values of aim high, mastery and winning together. The commitment and talent of our global team underpins our success and positions the Group well to deliver on its substantial growth plans.
==> picture [123 x 60] intentionally omitted <==
J I M D E L E G A T E X E C U T I V E C H A I R M A N
Table 4 RECONCILIATION OF REPORTING TO OPERATING PERFORMANCE
| NZ$ millions | 2021 | 2020 Restated* |
|---|---|---|
| Operating Fair Value Reported Adjustment |
Operating Fair Value Reported Adjustment |
|
| Revenue Cost of Sales |
302.7 2.7 305.4 (151.8) (7.3) (159.1) |
302.9 1.3 304.2 (151.7) 1.2 (150.5) |
| Gross Profit Operating Expenses |
150.9 (4.6) 146.3 (51.0) – (51.0) |
151.2 2.5 153.7 (56.1) – (56.1) |
| EBIT1 Interest and Tax |
99.9 (4.6) 95.3 (34.4) 1.3 (33.1) |
95.1 2.5 97.6 (34.4) 2.2 (32.2) |
| NPAT2 | 65.5 (3.3) 62.2 |
60.7 4.7 65.4 |
| EBIT1 Depreciation |
99.9 (4.6) 95.3 23.0 – 23.0 |
95.1 2.5 97.6 21.6 – 21.6 |
| Notes: EBITDA3 |
122.9 (4.6) 118.3 |
116.7 2.5 119.2 |
1. EBIT means earnings before interest and tax. 2. NPAT means net profit after tax.
3. EBITDA means earnings before interest, tax, depreciation and amortisation.
- The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
6 DELEGAT ANNUAL REPORT 2021 EXECUTIVE CHAIRMAN’S REPORT
ACTING MANAGING DIRECTOR’S REPORT 2021
“We are very proud and appreciative of the way our people brought to life our core value of Winning Together, in what can only be described as a challenging year.”
GRAEME LORD ACTING MANAGING DIRECTOR
Our global team demonstrated great resilience and resolve in the 2021 financial year delivering record Operating Net Profit after tax of $65.5 million in a year impacted by the Covid-19 pandemic and associated global supply chain disruption. We are very proud and appreciative of the way our people brought to life our core value of Winning Together, in what can only be described as a challenging year.
GLOBAL SALES PERFORMANCE
The Group achieved global case sales of 3,178,000 cases which was 3% lower than the previous year. The decline in sales was primarily due to the impact of ongoing global port congestion compounded by constrained shipping line capacity on all major trade lanes.
The ongoing Covid-19 pandemic, related lockdowns and social distancing requirements have limited field sales activities and significantly reduced sales in on premise channels. Despite this our inmarket sales teams have engaged productively with customers and distributors throughout the year. In this environment, consumers have gravitated to established brands that they know and trust, and Oyster Bay has continued to flourish as a leading Super Premium wine brand.
The Group’s sales continue to be well diversified by market with 47% in North America, 34% in United Kingdom, Ireland and Europe, and 19% in the Australia, New Zealand and Asia Pacific region.
The Group continues to invest in the development of dedicated in-market sales teams to support substantial future sales growth. The Group has in-market sales teams in New Zealand, Australia, the United Kingdom, the United States, Canada and China. This unique infrastructure of in-market sales offices delivers the Group high quality distribution, enduring business relationships, market knowledge and focus.
ACTING MANAGING DIRECTOR’S REPORT DELEGAT ANNUAL REPORT 2021 7
Last year our 400 strong global team excelled in creating an environment for success and achieving the extraordinary.
NORTH AMERICA
Sales in North America grew by 3% to a record 1,487,000 cases, albeit sales volumes were constrained by port congestion and reduced shipping line capacity.
The United States remains one of the world’s most attractive wine markets, demonstrating sustained premium category growth and strong demand for imported wines including Marlborough Sauvignon Blanc. This makes it a major growth market opportunity for the Group.
The Oyster Bay brand continued to achieve strong distribution and rate of sale per point of distribution across the country. Oyster Bay Sauvignon Blanc is a top 5 white wine over US$10 by value.[1] The Group is well positioned to continue building momentum through its strong relationships with its distributor partners, a key factor in driving success of Oyster Bay and Barossa Valley Estate.
In Canada, a strong base of distribution has been established in each of the major provinces. Oyster Bay has grown to become one of the leading Super Premium wine brands in the market, with success being achieved across the range, including number two Chardonnay and top ten Pinot Noir in Canada above C$14.[2]
UNITED KINGDOM, IRELAND AND EUROPE
Sales in the United Kingdom, Ireland and Europe region were 1,074,000 cases, 2% lower than the prior year, largely due to supply chain constraints.
Oyster Bay has maintained its Super Premium category leadership position in the United Kingdom, with Sauvignon Blanc, Chardonnay and Merlot continuing to be the top selling wines above £8 in their individual varietal categories irrespective of origin.[3] Barossa Valley Estate sales were adversely affected by the impact of lockdowns and social distancing requirements on customers in the hospitality sector.
In Ireland, Oyster Bay continues to achieve success as a leading Super Premium wine brand. Oyster Bay Chardonnay, Merlot and Pinot Noir remain the top-selling wines in their respective varietal categories above €9.[4]
1. Source: IRI Scans, 52 Weeks ending 20.02.21, USD $10+, 750ml Table Wine
2. Source: LCA/ACD MAT to 28.02.21, CAD $14+, blended wholesale and retail pricing
3. AC Nielsen MAT 27.03.2021, £8+
4. AC Nielsen MAT 01.11.2020, €9
DELEGAT ANNUAL REPORT 2021 ACTING MANAGING DIRECTOR’S REPORT
8
AUSTRALIA, NEW ZEALAND AND ASIA PACIFIC
In the established New Zealand and Australia markets Oyster Bay is a category-leading Super Premium wine brand. The Australia, New Zealand and Asia Pacific region achieved sales of 618,000 cases, 16% lower than in the previous year as the Group focused on optimising long-term value growth in preference to short-term volume growth, whilst sales in Australia were also impacted by port congestion and reduced shipping line capacity.
In Australia, Oyster Bay Sauvignon Blanc continues to lead the category as the top-selling Sauvignon Blanc and bottled white wine by value, Oyster Bay Chardonnay remains the top-selling Chardonnay above A$13 and Oyster Bay Pinot Gris has become a top three product in its varietal category above A$13.[5]
During the year, the Group again experienced strong growth in China. While China is currently a relatively small emerging market for the Group, it continues to represent a valuable long-term growth opportunity.
BRANDS AND COMMUNICATIONS
The Group’s goal is to establish Oyster Bay and Barossa Valley Estate as leading brands in the Super Premium wine category globally.
Based on wine consumption patterns, the Group classifies markets as Established, Growth or Emerging. Understanding the level of maturity of our markets is essential for setting business strategy. Marketing activities are then tailored to the specific needs of each market and phases of brand development. The Group is investing in marketing programmes designed to grow consumer awareness and affinity, supporting distribution and rate of sale growth per point of distribution. The Group uses a mix of media channels, both online and offline to attract and engage the premium wine consumers and build its brands. The Group also works closely with its retail partners to develop highly effective in-store activations that support rate of sale growth and nurture long-term brand affinity.
In recognition of its market performance and reputation, Oyster Bay continues to be recognised as a Blue Chip Brand by New York’s IMPACT Magazine, a status reserved only for brands of substantial size and sustained growth over many years. Oyster Bay was also recognised by IMPACT Magazine as a ‘Hot Brand’ for the eleventh consecutive year.
Last year Oyster Bay engaged with over 58 million wine lovers across the globe.
5. IRI National Wine MAT 28.02.2021, AUD $13+
ACTING MANAGING DIRECTOR’S REPORT DELEGAT ANNUAL REPORT 2021 9
2021 HARVEST
The 2021 harvest delivered exceptional quality fruit across all three of our wine regions.
The Group harvest of 37,470 tonnes was 2% lower than the prior vintage and lower than forecast due to unseasonal cool spring weather during flowering in both Marlborough and Hawke’s Bay.
The vintage outcome will deliver excellent quality wines and the Group has appropriate inventories to achieve the 2022 forecast case sales as outlined in this report.
SUSTAINABILITY
Recognition and respect for the environment are reflected in the strong leadership role the Group plays in the practice and promotion of sustainable winegrowing and wine production. As a leader in the New Zealand wine industry and as a founding member since 2002 of Sustainable Winegrowing New Zealand (SWNZ), the Group takes its responsibilities to respect and protect the environment very seriously. The Group’s New Zealand vineyards and wineries are 100% accredited by the independently audited SWNZ Sustainability Programme. The Group applies many of these same principles in the Barossa Valley, again as a leader of sustainable winegrowing practices within the Australian wine industry.
Over the coming year the Group will undertake further work on the Group’s Climate Change strategy and response, using the Taskforce on Climate-related Financial Disclosure framework, which covers governance, strategy, risk management, metrics and targets. The Group is also undertaking a project to measure emissions generated from operations in order to develop plans to minimise the emissions footprint of the business.
GROUP OUTLOOK
The Group continues to operate in an environment of elevated uncertainty arising from the ongoing global pandemic and global supply chain disruption. Performance over the last year is testament to the strength and resilience of the Group’s business model in this environment. The Board is confident in the Group’s ability to prosper and drive sustainable sales and earnings growth over the long term. Accordingly, the Group continues to invest in its assets, brands and people in line with our strategic goal to build a leading global Super Premium wine company.
Delegat plans to grow sales by 25% to 3,976,000 cases over the next three years. The primary driver of planned growth is Oyster Bay sales in North America.
With respect to the 2022 year, Delegat plans to grow sales by 8% to 3,419,000 cases and forecasts Operating Net Profit after Tax to be in the range of $57 to $61 million. The forecast Operating Net Profit After Tax is lower than this year’s result due to the impact of the lower yielding 2021 vintage and higher grape prices resulting in an increased cost of goods per case, unfavourable exchange rate movements, higher freight costs and the recurrence of operating expenses suspended due to Covid-19 restrictions. The Group will continue to closely monitor and manage the potential impact of ongoing supply chain disruption including port congestion and shipping line capacity constraints, noting that these factors present some risk to the achievement of forecast case sales in 2022.
10 DELEGAT ANNUAL REPORT 2021 ACTING MANAGING DIRECTOR’S REPORT
Table 5 GROUP OUTLOOK CASE SALES
| 2021 2022 2023 2024 Case Sales (000s) Actual Forecast Projection Projection Total Cases 3,178 3,419 3,734 3,976 |
|
|---|---|
OUR PEOPLE
As noted earlier in this report, we are extremely proud and appreciative of the way our people brought to life our core value of Winning Together in a challenging year. Our people are the key to realising the Group’s future goals and have collectively built a high performance team culture that is unique in the global wine business. I would like to take this opportunity to thank each and every one of our people around the world.
==> picture [51 x 63] intentionally omitted <==
G R A E M E L O R D A C T I N G M A N A G I N G D I R E C T O R
==> picture [483 x 333] intentionally omitted <==
----- Start of picture text -----
BAROSSA VALLEY ESTATE AUSTRALIA
----- End of picture text -----
ACTING MANAGING DIRECTOR’S REPORT DELEGAT ANNUAL REPORT 2021 11
STATEMENT OF FINANCIAL PERFORMANCE
| Notes | 2021 | 2020 | |
|---|---|---|---|
| $000 | $000 | ||
| ~~Restated*~~ | |||
| Revenue | 3 | 305,376 | 304,181 |
| Profit before finance costs | 4 | 95,311 | 97,639 |
| Finance costs | 3 | 9,777 | 10,807 |
| Profit before income tax | 85,534 | 86,832 | |
| Income tax expense | 17 | 23,365 | 21,405 |
| Profit for the year attributable to Shareholders of the Parent Company | 62,169 | 65,427 | |
| Earnings per share | |||
| – Basic and fully diluted earnings per share (cents per share) | 5 | 61.47 | 64.70 |
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements. The accompanying notes form part of these financial statements
12 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
STATEMENT OF OTHER COMPREHENSIVE INCOME
| Notes | 2021 | 2020 | |
|---|---|---|---|
| $000 | $000 ~~Restated*~~ |
||
| Profit after income tax | 62,169 | 65,427 | |
| Other comprehensive income that may subsequently be classified to the profit | and loss: | ||
| – Translation of foreign subsidiaries | 6b | (958) | 1,497 |
| – Net loss on hedge of a net investment | (108) | (722) | |
| – Income tax relating to components of other comprehensive income | 17 | 30 | 202 |
| Total comprehensive income for the year, net of tax | 61,133 | 66,404 | |
| Comprehensive income attributable to Shareholders of the Parent Company | 61,133 | 66,404 |
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements. The accompanying notes form part of these financial statements
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 13
STATEMENT OF CHANGES IN EQUITY
==> picture [487 x 82] intentionally omitted <==
----- Start of picture text -----
FOR THE YEAR ENDED 30 JUNE 2021
Notes Share Foreign Retained Total
Capital Currency Earnings Equity
Translation
Reserve
$000 $000 $000 $000
----- End of picture text -----
| Balance at 30 June 2020 | 49,815 | (2,604) | 363,295 | 410,506 | ||
|---|---|---|---|---|---|---|
| Changes in equity for the year ended 30 June 2021 | ||||||
| Other comprehensive income | ||||||
| – Translation of foreign subsidiaries | 6b | – | (958) | – | (958) | |
| – Net loss on hedge of a net investment | – | (108) | – | (108) | ||
| – Income tax relating to components of | ||||||
| other comprehensive income | 17 | – | 30 | – | 30 | |
| Total other comprehensive income | – | (1,036) | – | (1,036) | ||
| – Net profit for the year | – | – | 62,169 | 62,169 | ||
| Total comprehensive income for the year | – | (1,036) | 62,169 | 61,133 | ||
| Equity transactions | ||||||
| – Dividends paid to Shareholders | 7 | – | – | (17,217) | (17,217) | |
| Balance at 30 June 2021 | 49,815 | (3,640) | 408,247 | 454,422 |
The accompanying notes form part of these financial statements
14 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
STATEMENT OF CHANGES IN EQUITY CONTINUED
FOR THE YEAR ENDED 30 JUNE 2020 RESTATED*
==> picture [487 x 68] intentionally omitted <==
----- Start of picture text -----
Notes Share Foreign Retained Total
Capital Currency Earnings Equity
Translation
Reserve
$000 $000 $000 $000
----- End of picture text -----
| Balance at 30 June 2019 | 49,815 | (3,581) | 315,083 | 361,317 | ||
|---|---|---|---|---|---|---|
| Changes in equity for the year ended 30 June 2020 | ||||||
| Other comprehensive income | ||||||
| – Translation of foreign subsidiaries | 6b | – | 1,497 | – | 1,497 | |
| – Net loss on hedge of a net investment | – | (722) | – | (722) | ||
| – Income tax relating to components of | ||||||
| other comprehensive income | 17 | – | 202 | – | 202 | |
| Total other comprehensive income | – | 977 | – | 977 | ||
| – Net profit for the year | – | – | 65,427 | 65,427 | ||
| Total comprehensive income for the year | – | 977 | 65,427 | 66,404 | ||
| Equity transactions | – | |||||
| – Dividends paid to Shareholders | 7 | – | – | (17,215) | (17,215) | |
| Balance at 30 June 2020 | 49,815 | (2,604) | 363,295 | 410,506 |
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements. The accompanying notes form part of these financial statements
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 15
STATEMENT OF FINANCIAL POSITION
| Notes | 2021 | 2020 | |
|---|---|---|---|
| $000 | $000 ~~Restated*~~ |
||
| Equity | |||
| Share capital | 6 | 49,815 | 49,815 |
| Foreign currency translation reserve | 6b | (3,640) | (2,604) |
| Retained earnings | 408,247 | 363,295 | |
| Total Equity | 454,422 | 410,506 | |
| Liabilities | |||
| Current Liabilities | |||
| Trade payables and accruals | 8 | 28,898 | 27,879 |
| Derivative financial instruments | 9 | 2,879 | 4,649 |
| Income tax payable | 8,235 | 9,674 | |
| Lease liability | 16 | 4,840 | 4,538 |
| 44,852 | 46,740 | ||
| Non-Current Liabilities | |||
| Deferred tax liability | 17 | 31,872 | 30,435 |
| Derivative financial instruments | 9 | 1,590 | 5,900 |
| Interest-bearing loans and borrowings | 10 | 258,001 | 254,296 |
| Lease liability | 16 | 93,863 | 79,524 |
| 385,326 | 370,155 | ||
| Total Liabilities | 430,178 | 416,895 | |
| Total Equity and Liabilities | 884,600 | 827,401 |
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements. The accompanying notes form part of these financial statements
16 DELEGAT GROUP LIMITED AND SUBSIDIARIES. AS AT 30 JUNE 2021
STATEMENT OF FINANCIAL POSITION CONTINUED
| Notes | 2021 | 2020 | |
|---|---|---|---|
| $000 | $000 ~~Restated*~~ |
||
| Assets | |||
| Current Assets | |||
| Cash and cash equivalents | 8,943 | 14,755 | |
| Trade and other receivables | 11 | 43,997 | 41,788 |
| Derivative financial instruments | 9 | 271 | 3,618 |
| Inventories | 12 | 159,982 | 152,840 |
| Biological work in progress | 13 | 12,080 | 12,693 |
| 225,273 | 225,694 | ||
| Non-Current Assets | |||
| Property, plant and equipment | 14 | 582,143 | 537,708 |
| Right-of-use assets | 16 | 71,335 | 58,494 |
| Intangible assets | 15 | 5,849 | 5,436 |
| Derivative financial instruments | 9 | – | 69 |
| 659,327 | 601,707 | ||
| Total Assets | 884,600 | 827,401 |
For, and on behalf of, the Board, who authorised the issue of the financial statements on 27 August 2021.
==> picture [124 x 66] intentionally omitted <==
JN Delegat, Executive Chairman
==> picture [51 x 63] intentionally omitted <==
GS Lord, Acting Managing Director
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements. The accompanying notes form part of these financial statements
DELEGAT GROUP LIMITED AND SUBSIDIARIES. AS AT 30 JUNE 2021 17
STATEMENT OF CASH FLOWS
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Operating Activities | ||
| Cash was provided from | ||
| Receipts from customers | 300,556 | 300,923 |
| Net GST received | 603 | 307 |
| 301,159 | 301,230 | |
| Cash was applied to | ||
| Payments to suppliers and employees | 193,767 | 189,173 |
| Net interest paid | 9,300 | 10,037 |
| Net income tax paid | 23,370 | 17,707 |
| 226,437 | 216,917 | |
| Net Cash Inflows from Operating Activities | 74,722 | 84,313 |
| Investing Activities | ||
| Cash was provided from | ||
| Proceeds from sale of property, plant and equipment | 60 | 45 |
| Dividends received | 1 | 1 |
| 61 | 46 | |
| Cash was applied to | ||
| Purchase of property, plant and equipment | 60,375 | 27,176 |
| Purchase of intangible assets | 494 | 424 |
| Capitalised interest paid | 1,325 | 1,460 |
| 62,194 | 29,060 | |
| Net Cash Outflows from Investing Activities | (62,133) | (29,014) |
The accompanying notes form part of these financial statements
18 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
STATEMENT OF CASH FLOWS CONTINUED
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Financing Activities | ||
| Cash was provided from | ||
| Proceeds from borrowings | 53,787 | 10,290 |
| 53,787 | 10,290 | |
| Cash was applied to | ||
| Dividends paid to Shareholders | 17,208 | 17,204 |
| Borrowing facility fees | - | 989 |
| Repayment of borrowings | 50,628 | 33,826 |
| Repayment of lease liability | 4,179 | 4,573 |
| 72,015 | 56,592 | |
| Net Cash Outflows from Financing Activities | (18,228) | (46,302) |
| Net (Decrease)/Increase in Cash Held | (5,639) | 8,997 |
| Cash and cash equivalents at beginning of the year | 14,755 | 5,647 |
| Effect of exchange rate changes on foreign currency balances | (173) | 111 |
| Cash and Cash Equivalents at End of the Year | 8,943 | 14,755 |
The accompanying notes form part of these financial statements
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 19
STATEMENT OF CASH FLOWS CONTINUED
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 ~~Restated*~~ |
|
| Reconciliation of Profit for the Year with Cash Flows from Operating Activities | ||
| Reported profit after tax | 62,169 | 65,427 |
| Add/(deduct) items not involving cash flows | ||
| Depreciation expense | 22,998 | 21,629 |
| Other non-cash items | (516) | 1,569 |
| Gain on disposal of assets | (19) | (71) |
| Movement in derivative financial instruments | (2,664) | (1,331) |
| Movement in deferred tax liability | 1,437 | 277 |
| 21,236 | 22,073 | |
| Movement in working capital balances are as follows | ||
| Trade payables and accruals | 1,019 | (4,432) |
| Trade and other receivables | (2,209) | (1,804) |
| Inventories | (7,142) | 766 |
| Biological work in progress | 613 | (2,328) |
| Income tax | (1,439) | 3,229 |
| Add items classified as investing and financing activities | ||
| Capital purchases included within trade payables and inventories | 475 | 393 |
| Borrowing facility fees | – | 989 |
| (8,683) | (3,187) | |
| Net Cash Inflows from Operating Activities | 74,722 | 84,313 |
| Reconciliation of movement in Net Debt: | ||
| Opening balance at 1 July | 239,541 | 270,342 |
| Per statement of cash flows: | ||
| – Proceeds from/(Repayment of) borrowings | 3,159 | (23,536) |
| – Net Decrease/(Increase) in cash held | 5,639 | (8,997) |
| Foreign exchange movement | 400 | 1,413 |
| Othernon-cash movements | 319 | 319 |
| Closing balance at 30 June | 249,058 | 239,541 |
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements. The accompanying notes form part of these financial statements
20 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS
1. GENERAL INFORMATION
REPORTING ENTITY
The financial statements presented are those of Delegat Group Limited and its subsidiaries (the Group). Delegat Group Limited is a company limited by shares, incorporated and domiciled in New Zealand and registered under the Companies Act 1993. The Parent shares are publicly traded on the New Zealand Stock Exchange.
The financial statements comprise the statement of financial performance, statement of other comprehensive income, statement of changes in equity, statement of financial position and statement of cash flows, as well as the notes to the financial statements. The financial statements for the Group for the year ended 30 June 2021 were authorised for issue in accordance with a resolution of the Directors on 27 August 2021.
BASIS OF PREPARATION
The financial statements have been prepared in accordance with Generally Accepted Accounting Practice in New Zealand (NZ GAAP) and the requirements of the Financial Markets Conduct Act 2013. For the purposes of complying with NZ GAAP, the entity is a for-profit entity. These financial statements are presented in New Zealand Dollars, rounded to the nearest thousand. They are prepared on a historical cost basis, except for derivative financial instruments and biological produce which have been measured at fair value.
The preparation of the financial statements requires the Group to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may vary 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 estimates are revised if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods.
STATEMENT OF COMPLIANCE
The financial statements comply with New Zealand equivalents to International Financial Reporting Standards and other applicable Financial Reporting Standards (NZ IFRS), as applicable to the Group as a profit-oriented entity. The financial statements comply with International Financial Reporting Standards (IFRS).
BASIS OF CONSOLIDATION
The consolidated financial statements comprise the financial statements of the Group as at 30 June 2021 and comparative as at 30 June 2020.
Subsidiaries are those entities over which the Group has control. Control is achieved when the Group is exposed, or has rights, to variable returns from its investment in the entity, and has the ability to affect those returns through its power over the entity. Specifically, the Group controls an entity if, and only if, the Group has:
-
Power over the entity (i.e. existing rights that give it the current ability to direct the relevant activities of the investee);
-
Exposure, or rights, to variable returns from its involvement with the entity; and
-
The ability to use its power over the investee to affect its returns.
The financial statements of the subsidiaries are prepared for the same reporting period as the Parent, using consistent accounting policies. The effects of intercompany transactions are eliminated in preparing the consolidated financial statements.
Subsidiaries are fully consolidated from the date on which control is obtained by the Group and cease to be consolidated from the date on which control is transferred out of the Group. The acquisition of subsidiaries is accounted for using the acquisition method of accounting as noted on the following pages.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 21
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
1. GENERAL INFORMATION (CONTINUED)
BUSINESS COMBINATIONS
The acquisition method of accounting is used to account for all business combinations regardless of whether equity instruments or other assets are acquired. Cost is measured as the fair value of the assets given, shares issued or liabilities incurred or assumed at the date of exchange. Where equity instruments are issued in a business combination, the fair value of the instruments is their published market price at the date of the exchange, unless, in rare circumstances, it can be demonstrated that the published price at the date of exchange is an unreliable measure of fair value. Transaction costs arising on the issue of equity instruments are recognised directly within equity.
Except for non-current assets or disposal groups classified as held for sale (which are measured at fair value less costs to sell), all identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values as at acquisition date, irrespective of the extent of any noncontrolling interests. The excess of the cost of the business combination over the net fair value of the Group’s share of the identifiable net assets acquired is recognised as goodwill. If the cost of the acquisition is less than the Group’s share of the net fair value of the identifiable net assets of the subsidiary, the difference is recognised as a gain in the statement of financial performance, but only after a reassessment of the identification and measurement of the net assets acquired.
Where settlement of any part of the consideration is deferred, the amounts payable in the future are discounted to the present value as at the date of exchange. The discount rate used is the entity’s incremental borrowing rate, being the rate at which similar borrowings could be obtained from an independent financier under comparable terms and conditions.
GOODS AND SERVICES TAX (GST)
The statement of financial performance, statement of other comprehensive income, statement of changes in equity and statement of cash flows have been prepared so that all components are stated net of GST. All items in the statement of financial position are stated net of GST, with the exception of receivables and payables, which include GST invoiced.
FOREIGN CURRENCIES
a) Functional and Presentation Currency
The presentation currency of the Group is the New Zealand Dollar. Each subsidiary company in the Group determines its own functional currency and uses that functional currency for its individual financial statements. Subsidiary companies with a different functional currency than that of the Group are translated through converting all reported assets and liabilities at the closing rate at the date of the balance sheet, while income and expenses are translated at exchange rates at the dates of the transactions. Any resulting exchange differences are recognised as a separate component of equity.
b) Transactions and Balances
Transactions in foreign currencies are initially recorded in the functional currency by applying the exchange rates ruling at the date of the transaction. Assets and liabilities denominated in foreign currencies are translated at the rate of exchange ruling at the balance sheet date.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents in the statement of financial position comprise cash at bank and in hand, and short-term deposits with an original maturity of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of change in value. For the purposes of the statement of cash flows, cash and cash equivalents consist of cash and cash equivalents as defined above, net of outstanding bank overdrafts. Bank overdrafts are included within interest-bearing loans and borrowings in current liabilities in the statement of financial position.
22 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
1. GENERAL INFORMATION (CONTINUED)
NET DEBT
Net debt is the sum of the Group’s interest-bearing loans and borrowings less cash and cash equivalents.
OTHER ACCOUNTING POLICIES
Other accounting policies that are relevant to an understanding of the financial statements are provided throughout the notes to the financial statements.
SIGNIFICANT ACCOUNTING JUDGEMENTS, ESTIMATES AND ASSUMPTIONS
In applying the Group’s accounting policies, management continually evaluates the judgements, estimates and assumptions based on experience and other factors, including expectations of future events that may have an impact upon the Group. All judgements, estimates and assumptions made are believed to be reasonable based upon the most current set of circumstances available to management. The actual results may differ from the judgements, estimates and assumptions used. The significant judgements, estimates and assumptions made by management in the preparation of these financial statements are disclosed within the specific financial statement notes as shown below:
Area of Judgement, Estimate or Assumption
Note
Selling, marketing and promotional accruals Note 3 Segmental Reporting Fair value of grapes at point of harvest Note 12 Inventories Estimation of useful lives of assets Note 14 Property, Plant and Equipment Impairment of property, plant and equipment Note 14 Property, Plant and Equipment Impairment of intangible assets Note 15 Intangible Assets Lease term and discount rates Note 16 Leases
To allow the Accounting Policies and Significant Accounting Judgements, Estimates and Assumptions to be easily identified within the notes, Accounting Policies have been identified with an symbol, and Significant Accounting Judgements, Estimates and Assumptions with an symbol.
CHANGES IN ACCOUNTING POLICIES
The accounting policies adopted are consistent with those of the previous financial year, with the exception of growing costs as detailed below.
Growing Costs
An adjustment has been made to restate the 2020 comparatives to align the accounting treatment for growing costs. Previously a distinction was made between where the Group maintains beneficial ownership in bearer plants and where the Group is not the beneficial owner of bearer plants. All vineyard costs that are incurred subsequent to harvest up to balance sheet date are now treated consistently and are carried forward in the Statement of Financial Position and included in the subsequent year’s fair value adjustment at point of harvest.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 23
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
1. GENERAL INFORMATION (CONTINUED)
This adjustment has resulted in the following restatements:
| 2020 | |
|---|---|
| $000 | |
| Increase/ | |
| (decrease) | |
| Statement of Financial Performance | |
| Profit before finance costs | 1,815 |
| Income tax expense | 510 |
| Statement of Financial Position | |
| Retained earnings | 5,926 |
| Deferred tax liability | 1,979 |
| Inventories | (4,788) |
| Biological work in progress | 12,693 |
| Statement of Cash Flows | |
| Reconciliation of Profit for the Year with Cash Flows from Operating Activities | |
| Reported profit after tax | 1,305 |
| Movement in deferred tax liability | 510 |
| Inventories | 513 |
| Biological work in progress | (2,328) |
Basic and fully diluted earnings per share for the year ended 30 June 2020 have increased by 1.29 cents per share. Retained earnings as at 1 July 2019 increased by $4,621,000.
NEW ACCOUNTING STANDARDS AND INTERPRETATIONS
Standards and Interpretations that have recently been issued or amended, but are not yet effective, have not been adopted by the Group for the annual report period ending 30 June 2021.
The Group is in the process of assessing the accounting for upfront configuration and customisation costs incurred in system implementations, and the on-going costs of Software as a Service (SaaS) arrangements, in response to the agenda decisions published by the IFRIC clarifying its interpretation of how current accounting standards apply to these types of arrangements.
As at 30 June 2021, a carrying amount of $1.2 million has been recognised as property, plant and equipment in respect of configuration and customisation costs incurred in implementing SaaS arrangements. Due to the complexity of historical SaaS projects, the Group is still in the process of obtaining the required information to analyse the impact of the Group’s change in accounting policy in respect of these SaaS arrangements. The Group expects it is likely that the analysis will be completed over the coming months and the restatement, following the change in accounting policy, will be presented in the Interim report for the half-year period ending 31 December 2021.
There are other standards, amendments and interpretations which have been approved by the External Reporting Board (XRB) but are not yet effective. The Group expects to adopt these other standards when they become mandatory. None are expected to materially impact the Group’s financial statements although may result in disclosure changes.
24 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
1. GENERAL INFORMATION (CONTINUED)
COVID-19
The effects of Covid-19 continue to have an impact on the financial performance on Delegat’s business, primarily associated with the global supply chain disruption and getting inventory to customers. Lockdowns, and social distancing requirements have limited field sales activities and significantly reduced sales in on-premise channels. In FY21 these negative impacts were partially offset by certain in-market operating expenses that were not able to be incurred.
2. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The Group’s principal financial liabilities comprise interest-bearing loans and borrowings, lease liabilities, and trade payables and accruals. The main purpose of these financial liabilities is to raise funding for the Group’s ongoing operations. The Group also has financial assets such as trade and other receivables, and cash and cash equivalents, which arise directly from its operations.
The Group is counterparty to derivative financial instruments, principally being foreign currency forward exchange contracts and options, and interest rate swaps. The purpose of entering into foreign currency forward exchange contracts and options is to manage currency risk primarily arising from foreign denominated trade receivables. Interest rate swaps are entered into with the aim of mitigating interest rate risk to movements on floating rate debt facilities.
The main risks arising from the Group’s financial instruments are foreign currency risk, interest rate risk, credit risk and liquidity risk. Each of the main operational risks are reviewed by the Treasury Management Committee (TMC) and their recommendations are provided to the Board of Directors. The composition of the TMC includes the Chief Financial Officer, Group Financial Controller, Group Financial Planning Manager and Independent Treasury Advisors. The Board reviews and agrees policies for managing each of these risks as summarised below. Board approval is required for any movement outside policy.
FOREIGN CURRENCY RISK
The net assets employed through subsidiary companies based overseas exposes the Group to foreign currency risk as a result of changes in the GBP/NZD, AUD/NZD, USD/NZD, EUR/NZD, CAD/NZD, SGD/NZD, JPY/NZD, HKD/NZD and CNY/NZD exchange rates. The Group also has foreign currency risk resulting from sales of product in a currency which is other than that of the New Zealand Dollar. Profits from each export region are repatriated and reported in New Zealand Dollars and the Group is exposed to changes in foreign exchange rates.
To minimise foreign currency risk, the Group enters into forward exchange contracts and options for foreign denominated sales at levels which are considered to be highly probable. The Group attempts to maintain foreign currency cover of between 75% to 100% of highly probable sales in one to three months, 50% to 75% for highly probable sales in four to six months, 25% to 50% for highly probable sales in seven to 12 months, 0% to 50% for sales between 13 to 18 months and between 0% to 25% for sales thereafter. The Group has the option of increasing foreign exchange cover to 100% for any time period upon approval by the Board of Directors.
When the Group is exposed to foreign currency risk as a result of being contractually committed to purchase capital items from an overseas supplier and such expenditure is expected to exceed $200,000, the Group’s policy is to ensure the foreign currency exposure is covered in full. Any capital expenditure below $200,000 is to be covered at the discretion of the TMC, based on such factors as timing for payment and expected volatility of currency markets. It is the Group’s policy that in no instance is trading for speculative purposes permitted.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 25
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
2. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (CONTINUED)
At 30 June 2021, had the New Zealand Dollar (NZD) moved as illustrated in the following table with all other variables held constant, post-tax profit and equity would have been affected as follows:
| IMPACT ON 2021 | REPORTED | IMPACT ON 2020 REPORTED | IMPACT ON 2020 REPORTED | |
|---|---|---|---|---|
| Post-Tax | Equity | Post-Tax | Equity | |
| Profits | Profits | |||
| Group | $000 ~~Increase/~~ |
$000 ~~Increase/~~ |
$000 ~~Increase/~~ |
$000 ~~Increase/~~ |
| ~~(decrease)~~ | ~~(decrease)~~ | ~~(decrease)~~ | ~~(decrease)~~ | |
| NZD/USD +5% | 1,529 | 1,529 | 1,292 | 1,292 |
| NZD/USD -5% | (1,733) | (1,733) | (1,307) | (1,307) |
| NZD/GBP +5% | 1,599 | 1,599 | 1,494 | 1,494 |
| NZD/GBP -5% | (1,957) | (1,957) | (1,175) | (1,175) |
| NZD/AUD +5% | 400 | (681) | 546 | (530) |
| NZD/AUD -5% | (482) | 712 | (751) | 439 |
| NZD/CAD +5% | 390 | 390 | 168 | 168 |
| NZD/CAD -5% | (577) | (577) | (197) | (197) |
| NZD/EUR +5% | (52) | (52) | (39) | (39) |
| NZD/EUR -5% | 58 | 58 | 43 | 43 |
The above table calculates the impact of a change in foreign exchange rates on closing equity and post-tax profits of the Group, as a result of the Group being counterparty to transactions which are foreign currency denominated. Foreign currency denominated balances include trade and other receivables, trade payables and accruals, loans and borrowings, cash on hand, and unsettled foreign exchange contracts that exist at balance sheet date. The net foreign currency exposure is determined in aggregate and the impact on post-tax profits determined as a result of a +/- 5% movement in foreign exchange rates. A +5% movement reflects the strengthening of the NZD relative to the other currency, whereas a -5% movement reflects the weakening of the NZD relative to the other currency.
The impact upon the Group’s equity balance is derived through determining the impact on post-tax profits as noted above.
26 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
2. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (CONTINUED)
HEDGE OF NET INVESTMENT IN FOREIGN OPERATION
==> picture [44 x 88] intentionally omitted <==
For hedges of a net investment in a foreign operation, the effective portion of the gain or loss on the hedging instrument is recognised in the statement of other comprehensive income and accumulated in the foreign currency translation reserve, while any ineffective portion is recognised immediately in the statement of financial performance. On disposal of the foreign operation, the cumulative amount of any such gains or losses accumulated within equity is transferred to the statement of financial performance.
The net assets employed in Barossa Valley Estate Pty Limited (BVE) exposes the Group to foreign currency risk as a result of changes in the AUD/NZD exchange rate.
The foreign currency movement on translation of the net assets of BVE is included in the statement of other comprehensive income. Since the acquisition of BVE the Group has maintained a portion of their external borrowings in AUD to mitigate this risk. The foreign exchange movement on these external borrowings in the absence of hedge accounting is included in the statement of financial performance.
External borrowings of A$29,350,000 have been designated as a hedge of the net investment in BVE. Gains or losses on the retranslation of this borrowing are transferred to the statement of other comprehensive income to offset any gains or losses on translation of the net assets of BVE. There is no hedge ineffectiveness in the year ended 30 June 2021.
INTEREST RATE RISK
The Group’s exposure to the risk of changes in market interest rates relates primarily to the Group’s long-term and short-term debt obligations with interest payable based on floating rates of interest. Interest rate risk is monitored by the TMC on an ongoing basis. The recommendation by the TMC to enter into fixed or variable rate debt facilities and decisions to retire existing debt instruments is made after consideration of the economic indicators impacting upon the overnight cash rate, which influences the rates of interest charged by financial institutions. All funding facilities recommended by the TMC must be approved by the Board of Directors.
The Group manages interest rate risk through maintaining a mix of debt instruments having variable and fixed interest rates. The Group’s policy is to maintain a level of fixed debt facilities between 40% to 100% of core debt for a period of one year, between 30% to 80% of projected core debt for periods of one to three years, and between 0% to 60% of projected core debt facilities for three to five years.
The Group also manages interest rate risk through being counterparty to a series of interest rate swaps. The Group agrees to settle or has the option to exchange, at specified dates, the difference between fixed and variable rate interest amounts calculated by reference to an agreed upon notional principal amount. These are discussed in Note 9: Derivative Financial Instruments.
The table below demonstrates the sensitivity to a reasonably possible change in interest rates, with all other variables held constant, on the Group’s post-tax profits and equity:
| IMPACT ON 2021 | REPORTED | IMPACT ON 2020 | REPORTED | |
|---|---|---|---|---|
| Post-Tax | Equity | Post-Tax | Equity | |
| Profits | Profits | |||
| Group | $000 | $000 | $000 | $000 |
| 2.00% Increase – 200 basis points | ||||
| (2020: 2.00% Increase – 200 basis points) | 1,169 | 1,169 | 3,012 | 3,012 |
| 0.25% Decrease – 25 basis points | ||||
| (2020: 0.25% Decrease – 25 basis points) | (146) | (146) | (377) | (377) |
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 27
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
2. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (CONTINUED)
The key assumptions which impact upon the values presented in the above table are the following:
-
Cash and cash equivalents include deposits on call which are at floating interest rates. The estimated impact upon interest revenues from these sources is based upon amounts held on deposit remaining at consistent levels as reported at the balance sheet date. For foreign denominated deposits, the impact on foreign exchange is based on the conversion rate existing at balance sheet date.
-
Account balances that are trade receivables or trade payables are generally on 30 to 90 day terms and are noninterest bearing and are not subject to interest rate risk.
-
The impact upon the fair value of the interest rate swaps is based upon the differential in rates between the Group paying a fixed rate of interest and receiving the floating New Zealand Bank Bill Rate (BKBM) multiplied by the nominal amount under the swap agreement up until maturity.
-
Interest payable on bank debt is based upon the BKBM/BBSY, plus a margin. The margin is dependent upon the Group achieving certain financial covenants and the margin ranges from 1.02% to 1.50%. The analysis assumes that the margin and principal are held constant at the same rate as at the balance sheet date with the sensitivity calculating the effect on interest expense of movements in the BKBM/BBSY rate. The analysis excludes any future interest that would be capitalised as part of long-term assets.
-
Included in the above table is the change in fair value of interest rate swaps, which results from changes in the floating interest rate.
CREDIT RISK
The Group trades with recognised and creditworthy third parties. It is the Group’s policy that all customers who wish to trade on credit terms are subject to credit verification procedures. Receivable balances are monitored on an ongoing basis. The maximum exposure to the carrying amount of receivable balances is disclosed in Note 11. The Group does not have any significant concentrations of credit risk.
LIQUIDITY RISK
Liquidity risk is the risk that an unforeseen event or miscalculation in the required liquidity level may lead to the Group being unable to meet its day to day funding obligations. To minimise liquidity risk, the Group’s policy is to maintain committed funding facilities at a minimum of 105% of the projected peak debt level over the next 12 months (excluding the cash requirements for any business combinations).
A General Security Agreement exists in favour of Westpac New Zealand Limited, Westpac Banking Corporation, Bank of New Zealand Limited, China Construction Bank (New Zealand) Limited, and Hongkong and Shanghai Banking Corporation Limited to secure amounts loaned to the Group. The General Security Agreement covers the existing and future assets of Delegat Group Limited, Delegat Limited, Delegat Australia Pty Limited, and Barossa Valley Estate Pty Limited. The amount of the guarantee in respect of the banking facilities is not included in the above table and is the lower value of the net assets of the Group and the aggregate of the loans advanced at balance date. Loan facilities are disclosed in Note 10.
The table below presents all contractual payments which the Group is legally obliged to make and includes all future interest payments on interest-bearing facilities. The interest cost has been estimated by maintaining the current principal balance and interest rates that exist at balance sheet date. The table also includes the New Zealand Dollar equivalent for the foreign currency amounts, which are to be delivered to fulfil obligations under foreign currency contracts.
28 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
2. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (CONTINUED)
==> picture [487 x 53] intentionally omitted <==
----- Start of picture text -----
Facility Drawn at < 1 year 1 to 2 years > 2 years
Facility Type Limit Balance Sheet
30 June 2021 Date
$000 $000 $000 $000 $000
----- End of picture text -----
| Working Capital facility | 48,000 | 23,676 | 363 | 23,706 | – | |
|---|---|---|---|---|---|---|
| Term facility (multi-currency) | 220,000 | 199,784 | 2,717 | 200,007 | – | |
| Headroom facility | 20,000 | – | – | – | – | |
| Term facility (AUD) | 42,942 | 34,890 | 391 | 34,922 | – | |
| Lease liability | N/A | 98,703 | 10,492 | 10,086 | 145,617 | |
| Low value asset leases | N/A | N/A | 5,559 | 3,799 | 4,279 | |
| Derivative financial instruments | N/A | N/A | 122,223 | 7,552 | 395 | |
| Trade payables and accruals | N/A | 27,186 | 27,186 | – | – | |
| Financial guarantee contracts | N/A | N/A | 143 | – | – | |
| As at 30 June 2021 | 330,942 | 384,239 | 169,074 | 280,072 | 150,291 |
Included in the table above are financial guarantees which are presented at their highest possible amount that can be called at balance date. For each individual guarantee, if the obligation at balance date is lower than the maximum amount callable under the guarantee then the lower value has been included. The guarantees can be called in favour of the beneficiary if certain acts of non-performance occur. The Directors consider the likelihood of each financial guarantee being called remote.
==> picture [487 x 53] intentionally omitted <==
----- Start of picture text -----
Facility Drawn at < 1 year 1 to 2 years > 2 years
Facility Type Limit Balance Sheet
30 June 2020 Date
$000 $000 $000 $000 $000
----- End of picture text -----
| Working Capital facility | 48,000 | – | – | – | – | |
|---|---|---|---|---|---|---|
| Term facility (multi-currency) | 220,000 | 220,196 | 2,881 | 2,881 | 220,432 | |
| Headroom facility | 20,000 | – | – | – | – | |
| Term facility (AUD) | 42,794 | 34,771 | 410 | 410 | 34,804 | |
| Lease liability | N/A | 84,062 | 9,990 | 8,959 | 133,437 | |
| Low value asset leases | N/A | N/A | 5,889 | 4,503 | 3,937 | |
| Derivative financial instruments | N/A | N/A | 100,430 | 7,078 | 2,889 | |
| Trade payables and accruals | N/A | 27,286 | 27,286 | – | – | |
| Financial guarantee contracts | N/A | N/A | 186 | – | – | |
| As at 30 June 2020 | 330,794 | 366,315 | 147,072 | 23,831 | 395,499 |
All of the above facilities have a floating rate of interest which is tied to the New Zealand BKBM for NZD facility/ Australian BBSY for AUD facility plus margin. At balance sheet date the Group has interest rate swaps that cover $140,258,000 (2020: $137,620,000) of the principal balance drawn at balance sheet date. Refer to Note 9.
The Group maintains credit facilities at a level sufficient to fund the Group’s working capital during the period between cash expenditure and cash inflow.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 29
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
2. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (CONTINUED)
SUMMARY OF FINANCIAL INSTRUMENTS HELD
At the balance sheet date the Group reports the following categories of financial instruments:
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Financial Assets | ||
| Financial assets at amortised cost | 51,102 | 55,222 |
| Financial assets at fair value through profit and loss | 271 | 3,687 |
| 51,373 | 58,909 | |
| Financial Liabilities | ||
| Financial liabilities at amortised cost | 378,056 | 359,627 |
| Financial liabilities at fair value through profit or loss | 4,469 | 10,549 |
| 382,525 | 370,176 |
The Group does not have any financial assets or liabilities that are classified as fair value through other comprehensive income (FVOCI).
FAIR VALUE OF FINANCIAL INSTRUMENTS
The fair value of financial instruments is presented in the previous table. For financial instruments measured at fair value, further disclosure is required that allocates the fair values into a measurement hierarchy. The following principles have been applied in classifying these instruments:
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 or liability, either directly (as prices) or indirectly (derived from prices);
-
Level 3 – the fair value is estimated using inputs for the asset or liability that are not based on observable market data.
The fair value of the financial instruments as well as the methods used to estimate the fair value are summarised below:
| Level 1 | Level 2 | Level 3 | Total | |
|---|---|---|---|---|
| 30 June 2021 | $000 | $000 | $000 | $000 |
| Financial Assets | ||||
| Foreign currency forward exchange contracts | – | 271 | – | 271 |
| – | 271 | – | 271 | |
| Financial Liabilities | ||||
| Foreign currency forward exchange option contracts | – | 382 | – | 382 |
| Interest rate swap contracts | – | 4,087 | – | 4,087 |
| – | 4,469 | – | 4,469 |
30 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
2. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (CONTINUED)
The fair value of financial instruments held at balance date that are not traded on an active market include foreign currency forward exchange contracts and options, and net settled interest rate swap contracts. The fair values are derived through valuation techniques that maximise the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant inputs come from observable market data the instrument is included in Level 2 of the hierarchy.
| Level 1 | Level 2 | Level 3 | Total | |
|---|---|---|---|---|
| 30 June 2020 | $000 | $000 | $000 | $000 |
| Financial Assets | ||||
| Foreign currency forward exchange option contracts | – | 2,052 | – | 2,052 |
| Foreign currency forward exchange contracts | – | 1,635 | – | 1,635 |
| – | 3,687 | – | 3,687 | |
| Financial Liabilities | ||||
| Interest rate swap contracts | – | 10,549 | – | 10,549 |
| – | 10,549 | – | 10,549 |
FINANCIAL RISK ASSOCIATED TO BEARER PLANTS
The Group is exposed to financial risks in respect of agricultural activities. The agricultural activities of the Group consist of the management of vineyards to produce grapes for use in the production of wine. The primary risk borne by the Group is caused by the length of time between when cash is expended on the purchase or planting and maintenance of grape vines and on harvesting grapes and the ultimate realisation of proceeds from the sale of finished product (wine). The Group takes reasonable measures to ensure that the current year’s harvest is not affected by disease, drought, frost, or other factors that may have a negative effect upon yield and quality. These measures include consultation with experts in viticulture, frost protection measures, and ensuring that each vineyard is managed according to a specifically developed Vineyard Management Calendar.
CAPITAL MANAGEMENT
When managing capital, management’s objective is to ensure the entity continues as a going concern as well as to maintain optimal returns to shareholders and benefits for other stakeholders of the business. The ultimate aim is to maintain a capital structure which provides flexibility to enable future growth of the Group while ensuring the lowest cost of capital is available to the Group.
Management reviews the capital structure of the Group as a result of changes in market conditions which impact upon interest and foreign exchange rates and may adjust the capital structure to take advantage of these changes. Management has no current plans to issue further shares on the market but is intent on growing the business which will require future funding.
The Group is subject to a series of bank covenants over its Senior Debt facilities. These are discussed in Note 10.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 31
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
3. SEGMENTAL REPORTING
==> picture [44 x 61] intentionally omitted <==
An operating segment is a reportable segment if the segment engages in business activities in which it may earn revenues and incur expenses, whose operating results are regularly reviewed by the Group’s Chief Operating Decision Maker and for which discrete financial information is available.
The Group reviews its operational performance based upon the management and the geographic areas in which their customers are based. Financial information which is available to management in order to assess segment performance and investment opportunities is presented on the same basis. In accordance with NZ IFRS 8: Operating Segments this forms the basis of presentation for Segment Reporting and is in the format adopted below:
-
Delegat Limited (Delegat) is party to vineyard leases and has interests in freehold land and winery infrastructure which allows the company to grow, harvest and make finished wine to be marketed, distributed and sold into the Super Premium wine markets. Delegat sells and markets its product through a combination of subsidiary companies based overseas or to customers and distributors directly in the New Zealand, Canadian, Asian and Pacific Island markets.
-
Delegat Australia Pty Limited, Delegat Europe Limited and Delegat USA, Inc. act as distributors and assist in the marketing of product in their respective geographic regions. Wines are sold all year round to all regions and the Group considers there is no significant variations in revenues throughout the year.
The Group implements appropriate transfer pricing regimes within the operating segments on an arm’s length basis in a manner similar to transactions with third parties.
Management monitors the operating results of its business units separately for the purpose of making resource allocations and performance assessments. Segment performance is evaluated based on operating profit or loss, which may be measured differently from operating profit or loss in the consolidated financial statements as segment reporting is based upon internal management reports. The main differences are a result of some deferred tax balances being recognised upon consolidation not being allocated to individual subsidiaries. Also inter-company stock margin eliminations are managed on a group basis and are not allocated to operating segments.
==> picture [44 x 227] intentionally omitted <==
REVENUE
Revenue is recognised when the Group satisfies its performance obligation to the customer. Satisfaction of a performance obligation occurs when the Group has transferred a promised good to the customer and when the customer obtains control of that good. The following specific recognition criteria have been applied to each individual classification of revenue:
i) Sale of Goods
The primary source of revenue earned by the Group is through providing wine to third party retailers and distributors. Revenue is recognised when control of the wine has passed to the buyer and the costs incurred or to be incurred in respect of the transaction can be measured reliably. Control is considered passed to the buyer at the time of delivery of goods to the customer.
ii) Interest Revenue
Revenue is recognised as interest accrues using the effective interest rate method. This is a method of calculating the amortised cost of a financial asset and allocating the interest income over the relevant period using the effective interest rate, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to the net carrying amount of the financial asset.
32 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
3. SEGMENTAL REPORTING ( C O N T I N U E D )
==> picture [44 x 141] intentionally omitted <==
REVENUE
Sales are often made with volume discounts, other rebates and various other payments to customers for promotional support. For volume discounts and other rebates not invoiced at the reporting date, these are estimated based on agreements with customers and estimated depletions during the period. Other payments to customers for promotional support include listing fees, mailer fees and other incentives. For expenses that have not been invoiced at the reporting date, these are estimated based on agreements with customers and estimated achievement of various targets by the customer. At 30 June 2021 the Group has recognised accruals for all of these expenses of $18.1 million (2020: $22.4 million). The majority of these amounts will be settled within the six months following balance date.
==> picture [488 x 54] intentionally omitted <==
----- Start of picture text -----
Year ended Delegat Delegat Delegat Delegat Other Eliminations Year Ended
30 June 2021 Limited Australia Europe USA, Inc. Segments [10] and 30 June
Pty Ltd Limited Adjustments [11] 2021
$000 $000 $000 $000 $000 $000 $000
----- End of picture text -----
| Operating income | ||||||||
|---|---|---|---|---|---|---|---|---|
| External sales2,8 | 72,343 | 53,683 | 97,139 | 142,183 | 9,489 | (72,212) | 302,625 | |
| Internal sales | 258,933 | – | – | – | 5,335 | (264,268) | – | |
| Unrealised foreign | ||||||||
| exchange (loss)/gain | (7) | – | 218 | – | 1 | (145) | 67 | |
| Fair value gain on | ||||||||
| derivative instruments | 2,664 | – | – | – | – | – | 2,664 | |
| Dividend revenue | 3,843 | – | – | – | 10,552 | (14,377) | 18 | |
| Interest revenue | – | – | – | – | 2 | – | 2 | |
| Total segment revenues1 | 337,776 | 53,683 | 97,357 | 142,183 | 25,379 | (351,002) | 305,376 | |
| Operating expenses | ||||||||
| Interest expense3 | 8,911 | 45 | 4 | 78 | 739 | – | 9,777 | |
| Depreciation4 | 19,819 | 601 | 171 | 491 | 1,916 | – | 22,998 | |
| Income tax expense5 | 20,707 | 472 | 830 | 835 | 116 | 405 | 23,365 | |
| Segment profit/(loss) | 57,306 | 1,094 | 3,540 | 2,643 | 10,922 | (13,336) | 62,169 | |
| Assets | ||||||||
| Segment assets6 | 827,292 | 12,429 | 20,175 | 21,030 | 82,191 | (78,517) | 884,600 | |
| Capital expenditure7 | 60,771 | 23 | – | – | 931 | – | 61,725 | |
| Segment liabilities | 404,196 | 6,253 | 9,537 | 4,248 | 40,662 | (34,718) | 430,178 |
Refer to footnotes on page 48
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 33
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
3. SEGMENTAL REPORTING ( C O N T I N U E D )
==> picture [488 x 54] intentionally omitted <==
----- Start of picture text -----
Year ended Delegat Delegat Delegat Delegat Other Eliminations Year Ended
30 June 2020 Limited Australia Europe USA, Inc. Segments [10] and 30 June
Restated Pty Ltd Limited Adjustments [11] 2020
$000 $000 $000 $000 $000 $000 $000
----- End of picture text -----*
| Operating income | ||||||||
|---|---|---|---|---|---|---|---|---|
| External sales2,9 | 65,047 | 67,202 | 99,607 | 143,346 | 6,630 | (79,028) | 302,804 | |
| Internal sales | 271,867 | – | – | – | 7,533 | (279,400) | – | |
| Fair value gain on derivative | ||||||||
| financial instruments | 1,331 | – | – | – | – | – | 1,331 | |
| Dividend revenue | 2 | – | – | – | 8 | – | 10 | |
| Interest revenue | 13 | 1 | – | 22 | – | – | 36 | |
| Total segment revenues1 | 338,260 | 67,203 | 99,607 | 143,368 | 14,171 | (358,428) | 304,181 | |
| Operating expenses | ||||||||
| Interest expense3 | 9,614 | 57 | 6 | 105 | 1,025 | – | 10,807 | |
| Depreciation4 | 18,411 | 597 | 183 | 549 | 1,889 | – | 21,629 | |
| Income tax expense5 | 18,963 | 593 | 851 | 868 | 89 | 41 | 21,405 | |
| Segment profit | 57,545 | 1,366 | 3,631 | 2,601 | 182 | 102 | 65,427 | |
| Assets | ||||||||
| Segment assets6 | 767,299 | 20,941 | 20,289 | 34,994 | 87,439 | (103,561) | 827,401 | |
| Capital expenditure7 | 27,681 | 266 | 5 | – | 740 | – | 28,692 | |
| Segment liabilities | 401,432 | 5,181 | 9,653 | 19,568 | 39,784 | (58,723) | 416,895 |
1. Intersegment revenues are eliminated on consolidation. Intercompany profit margins are also eliminated.
2. External sales revenue includes various payments to customers for volume discounts, rebates and other promotional support. For volume discounts, rebates and other promotional support not invoiced at 30 June 2020, the Group recognised accruals of $22,390,000 (30 June 2019: $22,712,000). During the year, $2,577,000 of these accruals have been released (2020: $1,373,000).
3. Interest expense is net of any interest capitalised to long-term assets and inventory. During the year, $1,325,000 (2020: $1,460,000) was capitalised to long-term assets. During the year, $5,254,000 (2020: $5,442,000) was capitalised to inventory.
4. Depreciation expense presented above is gross of $18,774,000 (2020: $18,224,000), which has been included within inventory.
5. Segment income tax expense does not include the deferred tax impacts of temporary differences arising from intercompany stock margin eliminations as this is managed on a group level.
6. Segment assets include the value of investments and loan balances for subsidiaries which reside in Delegat Limited, however do not include the effects of stock margin eliminations for stock on hand in subsidiaries.
7. Capital expenditure consists of additions of property, plant and equipment inclusive of capitalised interest. Capital expenditure is included within each of the reported segment assets noted above.
8. During the 2021 financial year, Delegat USA, Inc. had a single customer which comprised 10% or more of group sales amounting to $70,118,000.
9. During the 2020 financial year, Delegat USA, Inc. had a single customer which comprised 10% or more of group sales amounting to $65,556,000.
10. Other segments’ assets include non-current assets of Barossa Valley Estate Pty Limited of $47,723,000 (2020: $48,539,000) which are located in Australia.
11. The eliminations and adjustments of segment profit, assets and liabilities relate to intercompany transactions and balances which are eliminated on consolidation.
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
34 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
4. EXPENSES
Expenses by function have been categorised as follows:
| Notes | 2021 | 2020 | |
|---|---|---|---|
| $000 | $000 | ||
| ~~Restated*~~ | |||
| Cost of sales | 159,118 | 150,436 | |
| Selling, marketing and promotion expenses | 36,016 | 39,884 | |
| Corporate governance expenses | 991 | 941 | |
| Administration expenses | 13,940 | 15,281 | |
| 210,065 | 206,542 | ||
| Specific components of the above expenses include: | |||
| Directors’ fees – Delegat Group Limited | 332 | 320 | |
| Directors’ fees – Overseas subsidiaries | 52 | 50 | |
| Unrealised foreign exchange loss | - | 853 | |
| **Depreciation1 ** | 14, 16 | 22,998 | 21,629 |
| **Wages and salaries2 ** | 44,279 | 44,487 | |
| **Defined contribution pension plans2 ** | 1,622 | 1,603 | |
| **Termination benefits paid2 ** | 550 | 274 | |
| Auditor Remuneration3,4 | |||
| Assurance services | |||
| Audit of the financial statements | 286 | 214 | |
| Non-assurance services | |||
| Tax compliance | 42 | 41 | |
| Total remuneration | 328 | 255 |
1. The depreciation figure presented above represents the gross depreciation charge for the year. Depreciation is recorded in the business function to which the asset relates. Depreciation incurred on assets directly associated with winemaking and viticulture of $18,774,000 (2020: $18,224,000) is included within the cost of inventories and expensed as a cost of sales when product is sold.
- Depreciation on vineyard development commences when the vineyard is considered to be in commercial production, which is generally when the vineyard has produced approximately 60% of the expected yield at full production.
2. The employee benefit figures above represent the gross employee benefits expense for the year. Included within inventory is remuneration paid to employees directly associated with winemaking, bottling and packaging. During the year, $9,837,000 (2020: $9,414,000) of employee benefits were included within inventory. These costs are included within inventory until the stock to which the expenditure relates is sold.
3. The auditor of Delegat Group Limited is Deloitte (2020: Ernst & Young). Amounts received, or due and receivable, by Deloitte (2020: Ernst & Young) are as disclosed above.
4. During the year, the Group also paid $5,000 (2020: $4,000) to SBA Stone Forest CPA Co. Limited for the audit of the local financial statements of Delegat (Shanghai) Trading Co. Limited.
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 35
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
5. EARNINGS PER SHARE
==> picture [44 x 182] intentionally omitted <==
Basic earnings per share is calculated as Group profit after income tax attributable to ordinary shareholders of the Parent, adjusted to exclude any costs of servicing equity (other than dividends) and preference share dividends, divided by the weighted average number of ordinary shares on issue.
Diluted earnings per share is calculated as Group profit after income tax attributable to ordinary shareholders of the Parent adjusted for:
-
costs of servicing equity (other than dividends) and preference share dividends;
-
the after tax effect of dividends and interest associated with dilutive potential ordinary shares that have been recognised as expenses;
-
other non-discretionary changes in revenues and expenses during the period that would result from the dilution of potential ordinary shares;
divided by the weighted average number of ordinary shares and dilutive potential ordinary shares.
The following reflects the earnings used in the calculation of the basic and fully diluted earnings per share:
| 2021 | 2020 | |
|---|---|---|
| ~~Restated*~~ | ||
| a) Earnings Used in Calculating Earnings per Share | ||
| Profit for the year – basic and fully diluted ($000) | 62,169 | 65,427 |
| b) Weighted Average Number of Shares | ||
| Weighted average number of shares – basic and fully diluted (000s) | 101,130 | 101,130 |
| c) Reported Earnings per Share on Statement of Financial Performance | ||
| (expressed as cents per share) | ||
| Basic and fully diluted earnings per share | 61.47 | 64.70 |
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
36 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
6. SHARE CAPITAL
==> picture [44 x 48] intentionally omitted <==
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction from the proceeds.
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Balance at beginning of the year | 49,815 | 49,815 |
| Balance at end of the year | 49,815 | 49,815 |
| a) Movement in the Number of Ordinary Shares on Issue | Shares Held | |
| 000s | 000s | |
| Balance at beginning of the year | 101,130 | 101,130 |
| Balance at end of the year | 101,130 | 101,130 |
All ordinary shares have equal voting rights and share equally in dividends and surplus on winding up.
b) Nature and Purpose of Reserves
Foreign Currency Translation Reserve
The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign subsidiaries. During the year, equity decreased by $958,000 upon the translation of foreign subsidiaries (2020: $1,497,000 increase).
7. DIVIDENDS PAID AND PROPOSED
a) Recognised Amounts
Dividends that were declared and paid on ordinary shares during the year amounted to $17,217,000 (2020: $17,215,000) equating to 17.0 cents per share (2020: 17.0 cents per share).
b) Unrecognised Amounts
After the balance sheet date, dividends of 20.0 cents per share were approved by the Board of Directors. These amounts are not recognised in these financial statements as the declaration date was subsequent to year-end.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 37
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
8. TRADE PAYABLES AND ACCRUALS
==> picture [44 x 307] intentionally omitted <==
Trade payables are initially recognised at fair value and then carried at amortised cost, and due to their short-term nature, they are not discounted. They represent liabilities for goods and services provided to the Group prior to the end of the financial year that are unpaid and arise when the Group becomes obliged to make future payments in respect of the purchase of these goods and services.
Provisions and accruals are recognised when the Group has a present obligation as a result of a past event and it is probable that an outflow of economic resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation.
Provisions and accruals are measured as the present value of management’s best estimate of the expenditure required to settle the present value of the obligation at the balance sheet date. If the effect of the time value of money is material, provisions and accruals are discounted using a pre-tax rate that reflects the time value of money and the risks specific to the liability. The increase in the provision or accruals resulting from the passage of time is recognised as a finance cost.
Liabilities for wages and salaries, including non-monetary benefits, annual leave and accumulated sick leave expected to be settled within 12 months of the reporting date, are recognised in respect of the employee’s services up to the reporting date. They are measured as the amounts expected to be paid when the liabilities are settled. Liabilities for non-accumulating sick leave are recognised when the leave is taken and is measured at the rates paid or payable.
The Group makes regular contributions to various defined contribution pension plans. Included within the statement of financial performance are amounts paid and payable by the Group into these pension plans, net of any related tax rebates. The Group does not make available or make contributions to any defined benefit superannuation plans.
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Trade payables | 15,281 | 13,416 |
| Employee entitlements and leave benefits | 5,834 | 6,017 |
| Goods and services tax | 1,712 | 593 |
| Accrued expenses | 6,071 | 7,853 |
| 28,898 | 27,879 |
Trade payables are unsecured, non-interest bearing and are generally settled on 30 to 60 day terms. The carrying amount disclosed above is a reasonable approximation of fair value.
38 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
9. DERIVATIVE FINANCIAL INSTRUMENTS
==> picture [44 x 125] intentionally omitted <==
The Group uses derivative financial instruments such as forward currency contracts and options to economically hedge its risks associated with foreign currency fluctuations and interest rate swaps to manage interest rate risk. Such derivative financial instruments are initially recognised at fair value on the date on which a derivative contract is entered into, and are subsequently remeasured to fair value at balance date. Any gains or losses arising from changes in the fair value of derivatives are taken directly to the statement of financial performance. The fair value of forward exchange contracts and options is determined by reference to current forward exchange rates for contracts with similar maturity profiles. The fair value of interest rate swaps is determined by reference to market inputs for similar instruments.
The Group has the following derivative financial instruments outstanding at the balance sheet date:
a) Foreign Currency Forward Exchange Contracts and Options
i) Forward Exchange Contracts
| i) Forward Exchange Contracts | ||||
|---|---|---|---|---|
| AVERAGE CONTRACTED RATE | NOTIONAL VALUE | |||
| 2021 | 2020 | 2021 | 2020 | |
| Selling Currency/Buying NZD | $000 | $000 | ||
| Sell AUD, maturity 0 – 5 months | 0.9230 | 0.9279 | 8,570 | 8,245 |
| Sell USD, maturity 0 – 12 months | 0.6902 | 0.5962 | 17,069 | 10,333 |
| Sell GBP, maturity 0 – 9 months | 0.5039 | 0.4912 | 17,107 | 12,218 |
| Sell CAD, maturity 1 – 12 months | 0.8800 | 0.8359 | 5,114 | 1,975 |
| Sell SGD, maturity 0 – 8 months | 0.9463 | 0.8481 | 447 | 539 |
| Sell JPY, maturity 1 month | 76.9700 | 64.0400 | 65 | 78 |
| Sell HKD, maturity 0-6 months | 5.4883 | – | 1,275 | – |
| Sell EUR, maturity 0-3 months | 0.5886 | – | 1,699 | – |
| Buying Currency/Selling NZD | ||||
| Buy EUR, maturity 0 months | 0.5854 | 0.5729 | 700 | 454 |
| Buy GBP | – | 0.5130 | – | 439 |
The fair value of forward exchange contracts is determined by comparing the market rates for contracts with the same nominal amount, exercise price and length of time to maturity.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 39
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
9. DERIVATIVE FINANCIAL INSTRUMENTS ( C O N T I N U E D )
a) Foreign Currency Forward Exchange Contracts and Options (continued)
ii) Forward Currency Options
| ii) Forward Currency Options | ||||
|---|---|---|---|---|
| AVERAGE CONTRACTED RATE | NOTIONAL VALUE | |||
| 2021 | 2020 | 2021 | 2020 | |
| Selling Currency/Buying NZD | $000 | $000 | ||
| Sell USD, maturity 1 – 21 months | 0.6877 | 0.6284 | 28,750 | 25,737 |
| Sell GBP, maturity 1 – 12 months | 0.5128 | 0.4914 | 28,285 | 24,095 |
| Sell AUD, maturity 3 – 11 months | 0.9289 | 0.9314 | 9,150 | 13,421 |
| Sell CAD, maturity 3 – 12 months | 0.8846 | 0.8491 | 9,611 | 7,362 |
==> picture [44 x 126] intentionally omitted <==
NZ IFRS 9: Financial Instruments requires that derivative financial instruments are classified as fair value through profit or loss for measurement purposes unless they are accounted for as hedges. Under NZ IAS 1: Presentation of Financial Statements, assets and liabilities under the fair value through profit or loss classification would generally be classified as current in the statement of financial position if held for trading. However, if the intent is not to actually trade the derivative financial instruments with maturities greater than one year but to hold them until maturity, then the derivative financial instruments are more appropriately classified as non-current. The amounts that are classified as non-current reflect the amounts that will not be settled in the next 12 months.
The classification of forward exchange contracts and forward currency options between current and non-current is based on whether the contracts will be settled in the next 12 months. The fair value of open contracts existing at balance sheet date are classified as follows:
| 2021 | 2020 | |||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| $000 | $000 | $000 | $000 | |
| Current | ||||
| Forward Exchange Contracts | 271 | – | 1,635 | – |
| Foreign Currency Options | – | 314 | 1,983 | – |
| 271 | 314 | 3,618 | – | |
| Non-current | ||||
| Forward Exchange Contracts | – | – | – | – |
| Foreign Currency Options | – | 68 | 69 | – |
| – | 68 | 69 | – |
40 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
9. DERIVATIVE FINANCIAL INSTRUMENTS ( C O N T I N U E D )
b) Interest Rate Swaps
In order to protect against risks relating to increases in interest rates, the Group has entered into interest rate swap contracts under which the Group receives interest at variable rates and has agreed to pay interest at fixed rates for varying terms of principal and time durations.
At balance sheet date interest rate contracts are in place that cover a total of $100,000,000 (2020: $97,500,000) of current New Zealand Dollar denominated Group debt through 11 separate cap rate agreements, which range in maturity from one to four years, with a weighted average interest rate cap of 3.61% plus bank margin (2020: 3.75% plus bank margin). In addition, interest rate contracts are in place that cover a total of A$37,500,000 (2020: A$37,500,000) of current Australian Dollar denominated Group debt through eight separate cap rate agreements, which range in maturity from one to four years, with a weighted average interest rate cap of 2.66% plus bank margin (2020: 2.66% plus bank margin).
At balance sheet date the Group has one further separate cap rate agreement that covers NZ$25,000,000 (2020: NZ$45,000,000) which applies at a future date to cover future Group indebtedness. Maturity is five years, with an interest rate cap of 0.95% plus bank margin (2020: 0.95% and 3.1% plus bank margin). A further two cap rate agreements are in place that cover a total of A$10,000,000 (2020: A$10,000,000) which apply from various future dates, ranging in maturity from four to five years, with an interest rate cap of 0.8% plus bank margin (2020: 0.8% plus bank margin). The application date of these New Zealand Dollar and Australian Dollar denominated future cap rate agreements range between December 2021 and March 2023.
The total fair value of these contracts at balance sheet date is a liability of $4,086,000 (2020: $10,549,000 liability).
==> picture [44 x 49] intentionally omitted <==
The Group has elected not to apply hedge accounting to its derivative financial instruments and accordingly the instruments have been classified as fair value through profit and loss.
The classification between current and non-current is based on whether the contracts or portion of contracts will be settled within the next 12 months. The total fair value of these contracts at balance sheet date is classified as follows:
| 2021 | 2020 | |||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| $000 | $000 | $000 | $000 | |
| Current | ||||
| Interest Rate Swaps | – | 2,565 | – | 4,649 |
| – | 2,565 | – | 4,649 | |
| Non-current | ||||
| Interest Rate Swaps | – | 1,522 | – | 5,900 |
| – | 1,522 | – | 5,900 |
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 41
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
10. INTEREST-BEARING LOANS AND BORROWINGS
a) Debt Facilities Existing at Balance Sheet Date
==> picture [44 x 155] intentionally omitted <==
Interest-bearing loans and borrowings are initially recognised at the fair value of the consideration received, less directly attributable transaction costs. After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortised cost using the effective interest method. Fees paid on the establishment of loan facilities are included as part of the carrying amount of the interestbearing loans and borrowings. Interest-bearing loans and borrowings are classified as current liabilities, unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after balance sheet date.
Borrowing costs are expensed as incurred, except when they are directly attributable to the acquisition or construction of a qualifying asset. When this is the case, they are capitalised as part of that asset. Once the asset is put into productive use, capitalisation of the borrowing costs ceases.
At the balance sheet date the following debt facilities have been drawn upon by the Group:
==> picture [487 x 137] intentionally omitted <==
----- Start of picture text -----
Maturity Effective Interest Rate 2021 2020
2021 2020 $000 $000
Non-Current Debt Obligations
Term facility (Multi-Currency) 30 July 2022 3.52% 3.29% 199,552 219,750
Term facility (AUD) 30 July 2022 1.12% 1.18% 34,845 34,684
Working capital facility 30 July 2022 1.53% N/A 23,625 (97)
Headroom facility 30 July 2022 N/A N/A (21) (41)
258,001 254,296
----- End of picture text -----
The carrying amount of the Group’s non-current interest-bearing loans and borrowings are the fair values at balance sheet date.
42 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
10. INTEREST-BEARING LOANS AND BORROWINGS ( C O N T I N U E D )
b) Terms and Conditions of Debt Facilities
i) Senior Debt Facilities
The Group has a syndicated Senior Debt facilities agreement with Westpac New Zealand Limited, Westpac Banking Corporation, Bank of New Zealand Limited (BNZ), China Construction Bank (New Zealand) Limited (CCB) and Hongkong and Shanghai Banking Corporation Limited (HSBC). With the syndicated facility a General Security Agreement has been put in place in favour of the banks over the existing and future assets of Delegat Group Limited, Delegat Limited, Delegat Australia Pty Limited and Barossa Valley Estate Pty Limited.
At balance sheet date the Working Capital facility, Term facility (Multi-Currency), Term facility (AUD), and Headroom facility collectively make up the syndicated Senior Debt Facilities of Delegat, which provide funding for the assets of the Group. The maximum limit of the Working Capital facility is NZ$48,000,000 (2020: NZ$48,000,000), Term facility (Multi-Currency) is NZ$220,000,000 (2020: NZ$220,000,000), Term facility (AUD) is A$40,000,000 (2020: A$40,000,000), and the Headroom facility is NZ$20,000,000 (2020: NZ$20,000,000). At balance sheet date NZ$72,592,000 (2020: NZ$75,828,000) is available for further drawdown on these facilities.
The Term facility (AUD) and a portion of the Term facility (Multi-Currency) are denominated in Australian Dollars (A$). The amount drawn down in foreign currency at the balance sheet date was A$61,850,000 (2020: A$61,850,000).
Interest on these facilities is based on the BKBM/BBSY plus margin. The facility agreement requires that certain banking covenants be met and requires the Group to maintain or a better specified EBITDA and fixed charges coverage ratios, and maintain or better a minimum adjusted equity balance. The Group must also maintain or better a specified total tangible asset backing. At year-end, and at measurement dates during the year, the covenants of the Senior Debt Facilities have been met.
ii) Other Facilities
Delegat also has available an overdraft limit of $1,000,000 (2020: $1,000,000). Interest charged on this facility is at the commercial lending rate (2020: commercial lending rate). At 30 June 2021 the commercial lending rate is 4.75% (2020: commercial lending rate 4.75%). No amount is drawn against this facility at balance sheet date.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 43
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
11. TRADE AND OTHER RECEIVABLES
==> picture [44 x 197] intentionally omitted <==
On initial recognition, the Group’s trade receivables are recognised at their transaction price as defined in NZ IFRS 15: Revenue from Contracts with Customers. The Group’s trade receivable balances are generally short term and do not contain a significant financing component. They are subsequently measured at amortised cost using the effective interest method, less an allowance for expected future credit losses.
The Group applies the simplified approach to measuring expected credit losses which uses a lifetime expected loss allowance for all trade receivables and sundry receivables if financial assets. Expected credit losses are measured by grouping trade receivables based on shared credit risk characteristics and the days past due. A provision matrix is then determined based on the historical credit loss rates for each group of customers, adjusted for any material expected changes to the future risk for that customer group.
Individual trade receivable balances which are known to be uncollectible are written off where the Group has no reasonable expectation of recovering the trade receivable balance.
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Trade receivables | 37,663 | 36,721 |
| Prepayments and sundry receivables | 4,496 | 3,746 |
| Goods and services tax | 1,838 | 1,321 |
| 43,997 | 41,788 |
As at 30 June 2021 the ageing of trade receivables is as follows:
==> picture [487 x 123] intentionally omitted <==
----- Start of picture text -----
New Zealand Australia United United Canada Group
(including Kingdom States of
Ageing of receivables Asia Pacific) America
As at 30 June 2021 $000 $000 $000 $000 $000 $000
Current 2,747 9,696 13,677 6,573 4,158 36,851
1 to 30 days 10 - 95 293 398 796
31 to 60 days - - - 16 - 16
Total trade receivables 2,757 9,696 13,772 6,882 4,556 37,663
----- End of picture text -----
All amounts recognised as trade receivables are unsecured and the maximum credit risk is equivalent to the carrying values noted directly above. Trade receivables are non-interest bearing and generally settled on 30 to 90 day terms. Due to their short-term nature trade receivables are not discounted.
In determining the historical loss rates to be applied to these customer groups and ageing buckets, the Group has reviewed whether there were any bad debts written off over the past five years and has identified that these were $nil (2020: $nil). Accordingly the historical loss rates applied to each customer group at 30 June 2021 are 0% (2020: 0%).
Due to the short term nature of the Group’s trade receivables, the nature of the Group’s customer base, the Group’s experience over the past five years and other forward looking information, the historical loss rates have not been adjusted for any material expected future changes in credit risk.
44 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
12. INVENTORIES
==> picture [44 x 314] intentionally omitted <==
Inventories are valued at the lower of cost and net realisable value. Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale. Costs of finished goods sold are assigned on a weighted average cost basis.
GRAPES
Included within the cost of inventory is the fair value of the grapes (agricultural produce) at the time the grapes are harvested. At the point of harvest, the harvest of grapes qualify as agricultural produce under NZ IAS 41: Agriculture and are recorded at fair value at that date. The fair value becomes the basis of cost when accounting for inventories.
Harvesting of the grape crop is ordinarily performed in late March or early April. Costs incurred in growing the grapes, including any applicable harvest costs, are initially allocated into the cost of inventory as part of the total costs to acquire and grow the agricultural produce. At the point of harvest, a fair value adjustment is made so that the cost per tonne is adjusted to fair value in accordance with NZ IAS 41: Agriculture and NZ IFRS 13: Fair Value Measurement. Any difference between cost and fair value is included within the statement of financial performance as cost of sales.
The fair value of grapes at the point of harvest is determined by reference to the market prices for each variety of grape grown in the local area and the market price paid to independent grape growers. Any difference between cost and fair value is included within the statement of financial performance as cost of sales.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 45
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
12. INVENTORIES ( C O N T I N U E D )
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| ~~Restated*~~ | ||
| Current vintage | 85,790 | 88,395 |
| Aged wine | 67,331 | 58,329 |
| Winery ingredients, packaging materials and other | 6,861 | 6,116 |
| 159,982 | 152,840 |
During the year, the Group harvested a total of 37,470 tonnes of grapes (2020: 38,129 tonnes) in New Zealand and Australia. Of this amount a total of 9,113 tonnes (2020: 11,054 tonnes) were purchased from independent third party growers. The fair value of agricultural produce from the Group’s owned and leased vineyards at the point of harvest was $50,785,000 (2020: $53,161,000). A fair value gain of $9,178,000 (2020 Restated*: $18,140,000) was recorded during the year and included within cost of sales. Included within cost of sales is a total of $168,296,000 (2020: $168,575,000) which represents costs expended in grape growing (inclusive of lease costs), procurement, delivery and materials.
13. BIOLOGICAL WORK IN PROGRESS
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 ~~Restated*~~ |
|
| Growing costs relating to next harvest | 12,080 | 12,693 |
| 12,080 | 12,693 |
==> picture [44 x 61] intentionally omitted <==
As allowed under NZ IAS 41: Agriculture the vineyard costs in the period to 30 June have been recognised as work in progress for the next harvest and the Group has determined that cost is equal to fair value at this point of the growth cycle.
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
46 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
14. PROPERTY, PLANT AND EQUIPMENT
==> picture [44 x 310] intentionally omitted <==
Property, plant and equipment is stated at historical cost less accumulated depreciation and any accumulated impairment losses. Such costs include the cost of replacing parts that are eligible for capitalisation when the cost of replacing the parts is incurred. The cost of purchased property, plant and equipment is the value of the consideration given to acquire the assets and the value of other directly attributable costs that have been incurred in bringing the assets to the location and condition necessary for their intended service.
The cost of self-constructed assets includes the cost of all materials used in the construction, direct labour on the project, lease costs and financing costs that are directly attributable to the project and an appropriate proportion of directly attributable variable and fixed overheads. Costs cease to be capitalised when the asset is ready for productive use. In respect of vineyard improvements, capitalisation of costs continues until the vineyards are ready for productive use, which is when the vineyard has produced approximately 60% of expected yield at full production, ordinarily a period of three years after the planting of vines.
Land and Land Improvement assets are measured at cost and are not subject to depreciation.
IMPAIRMENT
Assets are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If an impairment trigger exists, the recoverable amount of the asset is determined, being the higher of an asset’s fair value, less costs to sell, and value in use. An impairment charge is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount. For the purposes of assessing impairment, the recoverable amount is determined at the lowest level for which there are separately identifiable cash flows (cash-generating units).
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 47
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
14. PROPERTY, PLANT AND EQUIPMENT ( C O N T I N U E D )
==> picture [44 x 370] intentionally omitted <==
DEPRECIATION
Depreciation of property, plant and equipment, other than land and land improvements, which has an indefinite economic life and hence not depreciated, is charged on a straight-line basis so as to write off the assets to their expected residual value over their estimated useful lives. The estimated useful lives are as follows:
==> picture [246 x 48] intentionally omitted <==
----- Start of picture text -----
|||
|---|---|
|Buildings|10–50 years|
|Plant and Equipment|3–50 years|
|Vineyard Improvements|3–50 years|
|Bearer Plants|50 years|
----- End of picture text -----
The estimation of the useful lives of assets has been based on historical experience as well as lease terms. The condition of the assets is assessed at least once per year and considered against the remaining useful life. Adjustments to useful lives are made when considered necessary.
Depreciation on vineyard improvements commences when the vineyard is considered to be in commercial production, which is when the vineyard has produced approximately 60% of the expected yield at full production, ordinarily a period of three years after the planting of vines. The assets’ residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at the end of each financial year.
Capitalised assets on leased vineyards or office premises are depreciated over the shorter of the estimated useful life of the asset and the remaining lease term.
IMPAIRMENT
The Group assesses impairment of all assets at each reporting date by evaluating conditions specific to the Group and to the particular asset that may lead to impairment. If an impairment trigger exists, the recoverable amount of the asset is determined. Management considers there are no indicators of impairment in the current year and the recoverable amount of the Group’s assets was not required to be determined.
a) Reconciliation of Carrying Amounts at Beginning and End of the Year
==> picture [487 x 54] intentionally omitted <==
----- Start of picture text -----
Year ended 30 June 2021 Freehold Land Vineyard Bearer Plants Buildings Plant and Capital Work in Total
and Land Improvements Equipment Progress
Improvements
$000 $000 $000 $000 $000 $000 $000
----- End of picture text -----
==> picture [487 x 161] intentionally omitted <==
----- Start of picture text -----
|||||||||
|---|---|---|---|---|---|---|---|
|Net book value at 1 July 2020|130,260|85,553|43,619|110,252|135,407|32,617|537,708|
|Additions/Transfers|25,538|12,948|6,015|7,243|11,351|(1,766)|61,329|
|Disposals|–|–|–|–|(45)|–|(45)|
|Foreign currency translation|24|56|10|35|11|2|138|
|Depreciation charge|–|(3,397)|(1,262)|(2,887)|(9,441)|–|(16,987)|
|Net book value at 30 June 2021|155,822|95,160|48,382|114,643|137,283|30,853|582,143|
|At cost|155,829|141,740|63,818|137,630|248,269|30,853|778,139|
|Accumulated depreciation and|
|impairment|(7)|(46,580)|(15,436)|(22,987)|(110,986)|– (195,996)|
|Net book value at 30 June 2021|155,822|95,160|48,382|114,643|137,283|30,853|582,143|
----- End of picture text -----
48 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
14. PROPERTY, PLANT AND EQUIPMENT ( C O N T I N U E D )
a) Reconciliation of Carrying Amounts at Beginning and End of the Year (continued)
==> picture [487 x 55] intentionally omitted <==
----- Start of picture text -----
Year ended 30 June 2020 Freehold Land Vineyard Bearer Plants Buildings Plant and Capital Work in Total
and Land Improvements Equipment Progress
Improvements
$000 $000 $000 $000 $000 $000 $000
----- End of picture text -----
| Net book value at 1 July 2019 | 126,297 | 77,675 | 44,205 | 111,868 | 133,602 | 31,536 | 525,183 |
|---|---|---|---|---|---|---|---|
| Additions/Transfers | 3,800 | 10,805 | 565 | 929 | 11,140 | 1,072 | 28,311 |
| Disposals | – | – | – | – | (34) | – | (34) |
| Foreign currency translation | 163 | 361 | 68 | 239 | 185 | 9 | 1,025 |
| Depreciation charge | – | (3,288) | (1,219) | (2,784) | (9,486) | – | (16,777) |
| Net book value at 30 June 2020 | 130,260 | 85,553 | 43,619 | 110,252 | 135,407 | 32,617 | 537,708 |
| At cost | 130,267 | 128,729 | 57,791 | 130,348 | 237,729 | 32,617 | 717,481 |
| Accumulated depreciation and | |||||||
| impairment | (7) | (43,176) | (14,172) | (20,096) | (102,322) | – | (179,773) |
| Net book value at 30 June 2020 | 130,260 | 85,553 | 43,619 | 110,252 | 135,407 | 32,617 | 537,708 |
b) Other Items
During the year, no assets were transferred and classified as assets available for sale. The weighted average interest rate on interest capitalised during the year was 4.36% (2020: 4.68%).
Bearer plants consist of grapevines on company owned vineyards located in New Zealand and the Barossa Valley, Australia. At 30 June 2021 the Group has grapevines planted on 1,797 productive hectares of land (2020: 1,528 productive hectares) in New Zealand and 183 productive hectares (2020: 183 productive hectares) in Australia.
The net book value of vines on leased land where the Group does not have the beneficial ownership in the bearer plants is not reported above, as the risks and rewards incidental to owning the vines do not transfer to the Group. The Group is, however, party to leases of land on which bearer plants is owned by the Group (refer note 16). The net book value of these assets is reported, as the risk and rewards incidental to ownership are retained by the Group.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 49
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
15. INTANGIBLE ASSETS
==> picture [44 x 238] intentionally omitted <==
Intangible assets acquired separately are measured on initial recognition at cost. The cost of the intangible assets acquired in a business combination is their fair value at the date of acquisition. Following initial recognition, intangible assets are carried at cost less any accumulated amortisation and accumulated impairment losses.
The useful lives of intangible assets are assessed as either finite or indefinite. Intangible assets with finite lives are amortised over their useful life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. Intangible assets with indefinite useful lives are not amortised, but are tested for impairment annually, either individually or at the cash-generating unit (CGU) level. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable; if not, the change in useful life from indefinite to finite is made on a prospective basis.
Intangible assets currently owned by the Group have been assessed as having indefinite useful lives and are therefore tested annually for impairment at the CGU level. The recoverable amount of the CGU’s assets are higher than the assets’ carrying value and therefore no impairment is required to be recognised.
Intangible assets currently owned by the Group consist of water rights in both New Zealand and Australia.
Barossa Valley Estate Pty Limited (BVE) owns water rights consisting of shares in Barossa Infrastructure Limited and associated infrastructure levies. These water rights grant BVE the right to a fixed number of units of water per share and were purchased by BVE to support their vineyard activities. BVE continues to have the right to use the water over an indefinite period and therefore the water rights are considered to have an indefinite useful life.
Delegat Limited (Delegat) owns water rights consisting of shares in Lower Waihopai Dam Limited. These water rights grant Delegat the right to a fixed number of units of water per share and were purchased by Delegat to support their vineyard activities. Delegat continues to have the right to use the water over an indefinite period and therefore the water rights are considered to have an indefinite useful life.
The movement in the value of intangible assets is summarised as follows:
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Carrying value at beginning of the year | 5,436 | 4,950 |
| Purchases of intangible assets | 395 | 421 |
| Disposal of intangible assets | – | (40) |
| Foreign currency translation | 18 | 105 |
| Carrying value at end of the year | 5,849 | 5,436 |
50 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
16. LEASES
==> picture [44 x 639] intentionally omitted <==
At the inception of a contract, the Group assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
The Group applies a single recognition and measurement approach for all leases, except for leases of low-value assets. The Group applies the low-value assets recognition exemption for its barrel leases. Payments on the Group’s barrel leases are expensed on a straight line basis over the lease terms. The Group recognises lease liabilities to make lease payments and right-of-use assets representing the right to use the underlying assets.
RIGHT-OF-USE ASSETS
The Group recognises right-of-use assets at the commencement date of the lease. Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use assets includes the amount of lease liabilities recognised, initial direct costs incurred, and lease payments made at or before the commencement date, less any lease incentives received. Right-of-use assets are depreciated on a straight-line basis over the shorter of the lease term and the estimated useful lives of the assets. The estimated useful lives of right-ofuse assets are determined on the same basis as those of property, plant and equipment.
LEASE LIABILITY
At the commencement date of the lease, the Group recognises lease liabilities measured at the present value of lease payments to be made over the lease term. In calculating the present value of lease payments, the Group uses the interest rate implicit in the lease when readily determinable; if the implicit interest rate is not readily determinable the Group uses its incremental borrowing rate at the lease commencement date. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term or a change in the lease payments.
Right-of-use asset depreciation and lease liability interest that are directly attributable to bringing new vineyards to working condition for their intended use are capitalised up until the time the vineyards become commercially productive. The accumulated amount is then amortised over the remaining lease term.
The Group determines the lease term as the non-cancellable term of the lease, together with any periods covered by an option to extend the lease if it is reasonably certain to be exercised. When the Group has the option to extend a lease, management uses its judgement to determine whether or not an option would be reasonably certain to be exercised. Management considers all facts and circumstances, including its past practice and any cost that will be incurred to change the asset if an option to extend is not taken, to help determine the lease term. After the commencement date, the Group reassesses the lease term if there is a significant event or change in circumstances that is within its control and affects its ability to exercise or not to exercise the option to renew.
To determine the value of the lease liability, the future lease payments are discounted using the interest rate implicit in the lease, otherwise the Group’s incremental borrowing rate is used. Implicit interest rates are present in most of the Group’s vineyard leases. The Group’s incremental borrowing rate is the rate that the Group would have to pay to borrow the funds necessary to obtain an asset of similar value in a similar economic environment with similar terms and conditions. The Group is required to revise the discount rate used if there is a change in the lease term, a change in the assessment of an option to purchase the underlying asset, a change in future lease payments resulting from a change in an index or a rate used to determine those payments, or where there is a lease modification that is not accounted for as a separate lease.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 51
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
16. LEASES (CONTINUED)
RIGHT-OF-USE ASSETS
Leases held by the Group include long-term land leases, vineyard improvements and bearer plants, which allow the Group to access prime viticultural land in the Marlborough and Hawke’s Bay areas. The leases provide the Group the right of first refusal in the event that the land is put up for sale. Other leases include office building, car and equipment leases.
a) Reconciliation of Right-of-Use Assets at the Beginning and End of the Year
| Year ended 30 June 2021 | Freehold Land and Land Improvements $000 |
Freehold Land and Land Improvements $000 |
Vineyard Improvements $000 |
Vineyard Improvements $000 |
Bearer Plants $000 |
Buildings $000 |
Plant and Equipment $000 |
Total $000 |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net book value at 1 July 2020 | 32,088 | 11,770 | 3,872 | 6,106 | 4,658 | 58,494 | |||||||||
| Additions/Transfers | 324 | 300 | 95 | 18,042 | 378 | 19,139 | |||||||||
| Disposals | (95) | - | - | (45) | (9) | (149) | |||||||||
| Foreign currency translation | - | - | - | (140) | 2 | (138) | |||||||||
| Depreciation charge | (1,558) | (693) | (224) | (2,728) | (808) | (6,011) | |||||||||
| Net book value at 30 June 2021 | 30,759 | 11,377 | 3,743 | 21,235 | 4,221 | 71,335 | |||||||||
| At cost | 55,486 | 23,962 | 7,518 | 33,157 | 7,191 | 127,314 | |||||||||
| Accumulated depreciation | (24,727) | (12,585) | (3,775) | (11,922) | (2,970) | (55,979) | |||||||||
| Net book value at 30 June 2021 | 30,759 | 11,377 | 3,743 | 21,235 | 4,221 | 71,335 | |||||||||
| Year ended 30 June 2020 | Freehold Land and Land Improvements $000 |
Vineyard Improvements $000 |
Bearer Plants $000 |
Buildings $000 |
Plant and Equipment $000 |
Total $000 |
|||||||||
| Net book value at 1 July 2019 | 33,278 | 12,094 | 3,980 | 6,744 | 5,011 | 61,107 | |||||||||
| Additions/Transfers | 360 | 348 | 110 | 940 | 476 | 2,234 | |||||||||
| Disposals | – | – | – | (91) | (41) | (132) | |||||||||
| Foreign currency translation | – | – | – | 126 | 11 | 137 | |||||||||
| Depreciation charge | (1,550) | (672) | (218) | (1,613) | (799) | (4,852) | |||||||||
| Net book value at 30 June 2020 | 32,088 | 11,770 | 3,872 | 6,106 | 4,658 | 58,494 | |||||||||
| At cost | 55,256 | 23,662 | 7,423 | 18,018 | 7,028 | 111,387 | |||||||||
| Accumulated depreciation | (23,168) | (11,892) | (3,551) | (11,912) | (2,370) | (52,893) | |||||||||
| Net book value at 30 June 2020 | 32,088 | 11,770 | 3,872 | 6,106 | 4,658 | 58,494 |
52 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
16. LEASES (CONTINUED)
LEASE LIABILITY
b) Reconciliation of Lease Liability at the Beginning and End of the Year
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Balance at beginning of the year | 84,062 | 86,429 |
| Per Statement of Cash Flows: | ||
| – Interest Expense | 5,770 | 5,649 |
| – Principal Repayments | (9,949) | (10,222) |
| Additions/Transfers | 19,139 | 2,241 |
| Disposals | (155) | (192) |
| Foreign currency translation | (164) | 157 |
| Balance at end of the year | 98,703 | 84,062 |
| Current | 4,840 | 4,538 |
| Non-current | 93,863 | 79,524 |
| 98,703 | 84,062 |
The maturity analysis of lease liabilities is disclosed in Note 2.
c) Other Items
The Group had total cash outflows for leases of $15,849,000 (2020: $16,102,000); this includes an amount of $5,900,000 (2020: $5,880,000) in relation to leases of low-value assets. Low value asset lease expenses are expensed on a straight line basis over the lease terms.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 53
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
17. INCOME TAX EXPENSE
==> picture [44 x 294] intentionally omitted <==
Current tax assets and liabilities for the current and prior periods are measured as the amount expected to be recovered from, or paid to, the taxation authorities based on the current period’s taxable income. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted at the balance sheet date.
Deferred income tax is provided for all temporary differences at the balance sheet date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. Deferred income tax assets are recognised for all deductible temporary differences, carry-forward of unused tax credits and unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences and the carry-forward of unused tax credits and unused tax losses can be utilised. The carrying amount of deferred income tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all, or part of, the deferred income tax asset to be utilised.
Deferred income tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realised or the liability is settled, based on the tax rates and tax laws that have been enacted or substantively enacted at the balance sheet date.
Income taxes relating to items recognised directly in equity are recognised in equity and not in the statement of financial performance.
Deferred tax assets and liabilities are offset only if a legally enforceable right exists to set off current tax assets against current tax liabilities, and the deferred tax assets and liabilities relate to the same taxable entity and the same taxation authority.
54 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
17. INCOME TAX EXPENSE (CONTINUED)
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 ~~Restated*~~ |
|
| a) Numerical reconciliation between aggregate tax expense | ||
| in the statement of financial performance and tax expense | ||
| calculated per the statutory income tax rate | ||
| Accounting profit before tax | 85,534 | 86,832 |
| At the Group’s statutory income tax rate of 28% (2020: 28%) | 23,950 | 24,313 |
| Tax impact of the following items: | ||
| Adjustments in respect of income tax of prior years | (63) | (93) |
| Entertainment | 56 | 179 |
| Legal fees | 26 | 40 |
| Non-assessable income | (48) | (47) |
| Reinstatement of tax depreciation for buildings | – | (2,860) |
| Non-deductible depreciation on buildings acquired post May 2010 | – | 388 |
| Tax on foreign income due to different tax rates | (556) | (515) |
| Income tax expense for the year | 23,365 | 21,405 |
| b) The major components of income tax expense are: | ||
| Income tax reported in the statement of financial performance | ||
| Estimated current period tax assessment | 22,569 | 21,259 |
| Adjustments in respect of income tax of prior years | (63) | (116) |
| Movements in the deferred income tax liability | 859 | 262 |
| Income tax expense for the year | 23,365 | 21,405 |
| Income tax reported in the statement of other comprehensive income | ||
| Net loss on hedge of net investment | (30) | (202) |
| Income tax credited to other comprehensive income | (30) | (202) |
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 55
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
17. INCOME TAX EXPENSE (CONTINUED)
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 ~~Restated*~~ |
|
| c) Deferred income tax at balance sheet date relates to the following: | ||
| Capitalised interest | 5,352 | 5,131 |
| Capitalised leases | 427 | 504 |
| Accelerated depreciation of long-term assets | 19,898 | 17,744 |
| Leases | (7,651) | (7,123) |
| Fair value adjustments on biological produce | 7,996 | 9,788 |
| Excess of fair value on acquisition of bearer plants over tax values | 8,682 | 8,682 |
| Provisions | (750) | (906) |
| Stock profit eliminations | (907) | (1,312) |
| Tax losses carried forward | - | (152) |
| Derivative financial instruments | (1,175) | (1,921) |
| Net deferred tax liability | 31,872 | 30,435 |
| Balance at beginning of the year | 30,435 | 30,157 |
| On surplus for year | 859 | 262 |
| Adjustments in respect of income tax of prior years | 557 | – |
| Foreign currency translation | 21 | 16 |
| Balance at end of the year | 31,872 | 30,435 |
There are no elements of deferred taxes which are reported within equity.
18. IMPUTATION CREDIT ACCOUNT
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Balance at beginning of the year | 84,386 | 72,297 |
| Tax payments | 19,902 | 18,431 |
| Fully imputed dividend paid | (6,342) | (6,342) |
| Balance at end of the year | 97,946 | 84,386 |
19. COMMITMENTS
The estimated capital expenditure contracted for at 30 June 2021 but not provided for is $18,261,000 (2020: $24,771,000).
*The financial statements for the year ended 30 June 2020 have been restated for growing costs under NZ IAS 41: Agriculture. Refer to Note 1 of the financial statements.
56 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
20. RELATED PARTIES
a) Investment in Subsidiaries
Investments in controlled entities are as follows:
==> picture [487 x 260] intentionally omitted <==
----- Start of picture text -----
Name of Entity Principal Activity Country of Ownership Interest %
Incorporation 2021 2020
Delegat Limited Winemaking, Sales and New Zealand 100.00 100.00
Distribution
Delegat Canada Limited Brand Marketing Canada 100.00 100.00
Delegat Australia Pty Limited Sales and Distribution Australia 100.00 100.00
Delegat USA, Inc. Sales and Distribution United States of 100.00 100.00
America
Delegat Europe Limited Sales and Distribution United Kingdom 100.00 100.00
Delegat (Singapore) Pte. Limited Investment Holding Singapore 100.00 100.00
Company
Barossa Valley Estate Pty Limited Winemaking Australia 100.00 100.00
Delegat (Shanghai) Trading Co. Sales and Distribution China 100.00 100.00
Limited
----- End of picture text -----
The parent company of all subsidiaries is Delegat Group Limited, except for Delegat Europe Limited and Barossa Valley Estate Pty Limited whose immediate parent company is Delegat Limited, and Delegat (Shanghai) Trading Co. Limited whose immediate parent company is Delegat (Singapore) Pte. Limited.
All subsidiaries have a 30 June balance date, except for Delegat (Shanghai) Trading Co. Limited which has a 31 December balance date as required by law in China.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 57
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
20. RELATED PARTIES (CONTINUED)
b) Key Management Personnel
Details relating to key management personnel, including remuneration paid, are included within Note 21.
c) Related Parties by Virtue of Share Ownership
==> picture [487 x 21] intentionally omitted <==
----- Start of picture text -----
The following Directors hold the following number of Shares in the Parent 2021 2020
----- End of picture text -----
| Delegat Share Protection Trust | ||
|---|---|---|
| (Jakov Delegat, Rosamari Delegat and Lord Trustee Limited – Trustees) | 66,857,142 | 66,857,142 |
| Robert Wilton (Retired 25 November 2020) | 765,872 | 800,000 |
| John Freeman (Resigned 31 March 2021) | – | 11,000 |
The individuals above are considered related parties as a result of their shareholding or by virtue of being considered a member of key management. During the year, a total of $31,000 (2020: $75,000) was paid to Robert Wilton in his capacity as a Non-Executive Director. Rosamari Delegat received $75,000 (2020: $75,000) in her capacity as a Non-Executive Director during the year. Graeme Lord (Lord Trustee Limited) received $56,000 (2020: $nil) in his capacity as a Non-Executive Director up to 31 March 2021. Graeme Lord has not received any director fees since being appointed Acting Managing Director.
During the year, a total of $50,000 (2020: $100,000) was paid to Robert Wilton in his capacity as an independent consultant, under normal terms and conditions.
During the year, a total of $198,000 (2020: $nil) was paid to Seacliffe Consulting Limited. The payments made to Seacliffe Consulting Limited were made in Graeme Lord’s capacity as an independent consultant and under normal terms and conditions.
d) Transactions with Related Parties who have Significant Influence over Subsidiary Companies
During the year, Delegat Australia Pty Limited paid a total of $27,000 (2020: $26,000) to Yaroona Pty Limited. The payments made to Yaroona Pty Limited were made in Peter Taylor’s capacity as Company Director. Peter Taylor was considered to be a related party by virtue of his ability to significantly influence the financial and operating policies of a subsidiary company.
During the year, Barossa Valley Estate Pty Limited paid a total of $75,000 (2020: $41,000) to Range Road Estate Pty Limited, including directors’ fees of $21,000 (2020: $21,000). The remaining payments made to Range Road Estate Pty Limited were made in Alan Hoey’s capacity as an independent consultant and under normal terms and conditions. Alan Hoey was considered to be a related party by virtue of his ability to significantly influence the financial and operating policies of a subsidiary company.
During the year, Delegat Limited paid a total of $nil (2020: $19,000) to Range Road Estate Pty Limited. The payments made to Range Road Estate Pty Limited were made in Alan Hoey’s capacity as an independent consultant and under normal terms and conditions. Alan Hoey was considered to be a related party by virtue of his ability to significantly influence the financial and operating policies of a subsidiary company.
During the year, Delegat Limited paid a total of $4,000 (2020: $5,000) to Camelot Trust Pte. Limited, a company in which a Director of Delegat (Singapore) Pte. Limited has an interest. The payments made to Camelot Trust Pte. Limited are made in Anita Chew Peck Hwa’s capacity as Company Director.
58 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
NOTES TO THE FINANCIAL STATEMENTS CONTINUED
21. KEY MANAGEMENT PERSONNEL
Compensation of Key Management Personnel
Included in the definition of related parties are Key Management Personnel having authority and responsibility for planning, directing and controlling the activities of the entity either directly or indirectly, including any Director. Management have assessed the composition of the Key Management and their compensation for the year ended 30 June is presented below:
| 2021 | 2020 | |
|---|---|---|
| $000 | $000 | |
| Short-term employee benefits (including Directors’ fees) | 8,708 | 8,261 |
| Post-employment benefits (including defined contribution pension plan) | 249 | 242 |
| 8,957 | 8,503 |
22. EVENTS SUBSEQUENT TO BALANCE SHEET DATE
On 27 August 2021, the Directors of the Parent declared a fully imputed dividend of $20,226,000 (20.0 cents per Share) to be paid on 8 October 2021.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 59
INDEPENDENT AUDITOR’S REPORT
==> picture [131 x 26] intentionally omitted <==
Independent Auditor’s Report
To the Shareholders of Delegat Group Limited Opinion We have audited the consolidated financial statements of Delegat Group Limited (the ‘Company’) and its subsidiaries (the ‘Group’), which comprise the consolidated statement of financial position as at 30 June 2021, and the consolidated statement of financial performance, statement of other comprehensive income, statement of changes in equity and statement of cash flows for the year then ended, and notes to the consolidated financial statements, including a summary of significant accounting policies.
| statement of financial position as at 30 June 2021, and the consolidated statement of financial performance, statement of other comprehensive income, statement of changes in equity and statement of cash flows for the year then ended, and notes to the consolidated financial statements, including a summary of significant accounting policies. |
|
|---|---|
| In our opinion, the accompanying consolidated financial statements, on pages 12 | |
| to 59, present fairly, in all material respects, the consolidated financial position of | |
| the Group as at 30 June 2021, and its consolidated financial performance and cash | |
| flows for the year then ended in accordance with New Zealand Equivalents to | |
| International Financial Reporting Standards (‘NZ IFRS’) and International Financial | |
| Reporting Standards (‘IFRS’). | |
| Basis for opinion | We conducted our audit in accordance with International Standards on Auditing |
| (‘ISAs’) and International Standards on Auditing (New Zealand) (‘ISAs (NZ)’). Our | |
| responsibilities under those standards are further described in the_Auditor’s_ | |
| _Responsibilities for the Audit of the Consolidated Financial Statements_section of | |
| our report. | |
| We believe that the audit evidence we have obtained is sufficient and appropriate | |
| to provide a basis for our opinion. | |
| We are independent of the Company in accordance with Professional and Ethical | |
| Standard 1_International Code of Ethics for Assurance Practitioners (including_ | |
| _International Independence Standards) (New Zealand)_issued by the New Zealand | |
| Auditing and Assurance Standards Board and the International Ethics Standards | |
| Board for Accountants’International Code of Ethics for Professional Accountants | |
| (including International Independence Standards), and we have fulfilled our other | |
| ethical responsibilities in accordance with these requirements. | |
| Other than in our capacity as auditor and the provision of taxation advice, we have | |
| no relationship with or interests in the Company or any of its subsidiaries. These | |
| services have not impaired our independence as auditor of the Company and | |
| Group. | |
| Audit materiality | We consider materiality primarily in terms of the magnitude of misstatement in the |
| financial statements of the Group that in our judgement would make it probable | |
| that the economic decisions of a reasonably knowledgeable person would be | |
| changed or influenced (the ‘quantitative’ materiality). In addition, we also assess | |
| whether other matters that come to our attention during the audit would in our | |
| judgement change or influence the decisions of such a person (the ‘qualitative’ | |
| materiality). We use materiality both in planning the scope of our audit work and in | |
| evaluating the results of our work. | |
| Key audit matters | Key audit matters are those matters that, in our professional judgement, were of |
| most significance in our audit of the consolidated financial statements of the | |
| current period. These matters were addressed in the context of our audit of the | |
| consolidated financial statements as a whole, and in forming our opinion thereon, | |
| and we do not provide a separate opinion on these matters. |
60 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021
INDEPENDENT AUDITOR’S REPORT CONTINUED
==> picture [131 x 26] intentionally omitted <==
| Key audit matter | How our audit addressed the key audit matter | |
|---|---|---|
| Revenue Recognition – Rebates & Promotional | ||
| Allowances Accruals | ||
| Revenue is recognised net of volume discounts, other rebates and various other payments to customers for promotional support. Volume discounts and rebates not invoiced at reporting date are estimated based on |
In order to respond to the significant judgement in estimating the rebates and promotional expenses accruals we: |
|
| agreements with customers and estimated depletions | • |
held discussions with management to understand the |
| during the period. | process and models for estimating the rebates and | |
| As disclosed in note 3, the value of the rebates and promotional allowances accruals at 30 June 2021 was $18.1m (2020: $22.4m). |
• | promotional allowances accruals; evaluated the design and tested the operating effectiveness of relevant controls over the rebates and promotional allowances accruals and associated |
| The value of rebates and promotional allowances | revenue recognition; | |
| accruals as at 30 June 2021 is a key audit matter due | • | performed a look-back analysis comparing previous |
| to the high levels of judgement involved in the | rebates and promotional allowances accruals to the | |
| calculation of the accruals as management must | actual cost incurred; and | |
| estimate the level of achievement of future targets by | • |
obtained management’s calculation of the 30 June |
| customers in order to calculate the level of rebates | 2021 rebates and promotional allowances accruals, | |
| and promotional allowances that will be incurred. | checked the calculation for mathematical accuracy | |
| and agreed to supporting evidence on a sample basis. |
Other information
The directors are responsible on behalf of the Group for the other information. The other information comprises the information in the Annual Report that accompanies the consolidated financial statements and the audit report.
Our opinion on the consolidated financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and consider whether it is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If so, we are required to report that fact. We have nothing to report in this regard.
Directors’ responsibilities for the consolidated financial statements
The directors are responsible on behalf of the Group for the preparation and fair presentation of the consolidated financial statements in accordance with NZ IFRS and IFRS, and for such internal control as the directors determine is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, the directors are responsible on behalf of the Group for assessing the Group’s ability 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 have no realistic alternative but to do so.
DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021 61
INDEPENDENT AUDITOR’S REPORT CONTINUED
==> picture [131 x 26] intentionally omitted <==
Auditor’s responsibilities for Our objectives are to obtain reasonable assurance about whether the consolidated the audit of the consolidated financial statements as a whole are free from material misstatement, whether due financial statements 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 ISAs and ISAs (NZ) 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 these consolidated financial statements.
A further description of our responsibilities for the audit of the consolidated financial statements is located on the External Reporting Board’s website at: https://www.xrb.govt.nz/standards-for-assurance-practitioners/auditorsresponsibilities/audit-report-1 This description forms part of our auditor’s report.
Restriction on use
This report is made solely to the Company’s shareholders, as a body. Our audit has been undertaken so that we might state to the Company’s shareholders those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company’s shareholders as a body, for our audit work, for this report, or for the opinions we have formed.
==> picture [143 x 40] intentionally omitted <==
Andrew Dick Partner for Deloitte Limited Auckland, New Zealand 27 August 2021
62 DELEGAT GROUP LIMITED AND SUBSIDIARIES. FOR THE YEAR ENDED 30 JUNE 2021