AI assistant
HANSEN TECHNOLOGIES LIMITED — Annual Report 2014
Aug 25, 2014
65073_rns_2014-08-25_f4fc1259-deb3-4170-9fc0-a2fa858156af.pdf
Annual Report
Open in viewerOpens in your device viewer
HANSEN TECHNOLOGIES LTD ABN 90 090 996 455 AND CONTROLLED ENTITIES
FINANCIAL INFORMATION FOR THE YEAR ENDED 30 JUNE 2014 PROVIDED TO THE ASX UNDER LISTING RULE 4.3A
Rule 4.3A
Appendix 4E Preliminary Final Report
Hansen Technologies Limited and its Controlled Entities
ABN or equivalent company reference: ABN: 90 090 996 455
1. Reporting period
Report for the financial year ended: 30 June 2014 Previous corresponding period is 30 June 2013 the financial year ended:
2. Results for announcement to the market
| Operating revenues from ordinary activities Profit from ordinary activities after tax attributable to members |
2014 $’000 2013 $’000 |
|
| Up 35% 86,021 63,780 Up 62% 14,801 9,133 |
||
| Amount per security | Franked amount per security |
|
| Final Dividend | ||
| Final dividend for the year ended 30 June 2014 | 3¢ | 3¢ |
| Final dividend for previous corresponding period | 3¢ | 3¢ |
| Payment date for the final dividend for the year ended 30 June 2014 |
30 September 2014 | |
| Interim Dividend | ||
| Interim dividend for the 2014 fiscal year | 3¢ | 2.5¢ |
| Interim dividend for previous corresponding period | 3¢ | 2¢ |
| Payment date for the interim dividend | 28 March 2014 |
A final dividend of 3 cents per share, fully franked, has been declared, bringing the total dividend for the year to 6 cents per share, with 5.5 cents being fully franked and 0.5 cents being unfranked.
Please refer to the attached preliminary financial report for the year ended 30 June 2014 and the accompanying press release for more detail.
3. Statement of Comprehensive Income
Refer to the attached statement and relevant notes
4. Statement of Financial Position
Refer to the attached statement and relevant notes
5. Statement of Cash Flows
Refer to the attached statement and relevant notes
6. Dividends
| Three cent final dividend – year ended 30 June 2013 Three cent interim dividend – year ended 30 June 2014 Three cent final dividend – year ended 30 June 2014 |
Date of payment | Total amount of dividend |
|---|---|---|
| 30 September 2013 | $4,807,488 | |
| 28 March 2014 | $4,817,174 | |
| 30 September 2014 | $4,865,839 |
Amount per security
| Amount per security |
Franked amount per security at % tax |
Amount per security of foreign sourced dividend |
|
|---|---|---|---|
| Total dividend: Currentyear(interim) |
3¢ | 83% | 0¢ |
| Previous year(interim) | 3¢ | 66% | 0¢ |
| Current year(final) | 3¢ | 100% | 0¢ |
| Previous year(final) | 3¢ | 100% | 0¢ |
Total dividend paid on all securities
| Total dividend paid on all securities | ||
|---|---|---|
| Ordinary securities Total |
Within the current fiscal year $A'000 |
Previous fiscal year $A'000 |
| 9,625 | 9,531 | |
| 9,625 | 9,531 |
7. Details of dividend or distribution reinvestment plans in operation are described below
A Dividend Reinvestment Plan has been established to provide shareholders with the opportunity to reinvest dividends in new shares rather than receiving cash. Detail of Hansen’s Dividend Reinvestment Plan including the share pricing methodology is available on line at www.hsntech.com/investors/shareholder-information
The price for shares to be applied for in accordance with the DRP plan for this dividend shall be the full undiscounted value as prescribed by the plan.
The conduit foreign income component of this final dividend is nil.
The last date for receipt of election notices for participation in the dividend or distribution reinvestment plan
9 September 2014
8. Statement of retained earnings
| Consolidated Entity | |
|---|---|
2014 2013 |
|
| $’000 $’000 |
|
| Balance at the beginning of year | 17,142 17,540 |
Net profit attributable to members of the |
|
parent entity |
14,801 9,133 |
| Total available for appropriation | 31,943 26,673 |
| Dividendspaid | (9,625) (9,531) |
| Balance at end of year | 22,318 17,142 |
9. Net tangible assets per security
| Net tangible asset backing per ordinary security | Current period | Previous corresponding period |
|---|---|---|
| -1.9 cents | 8.4 cents |
10. Details of entities over which control has been gained during the period
| Name of entity Date of gain of control Contribution to consolidated profit from ordinary activities after tax since the date in the current period when control was acquired Profit from ordinary activities after tax for the whole of the previous corresponding period |
Hansen Banner, LLC (incorporated in Delaware USA) |
|---|---|
| Incorporated in April 2014 to acquire the assets of the Banner business unit from Ventyx Inc. with effect on 1 May2014. |
|
| $469,831 | |
| It is impracticable to disclose this detail as the Banner business unit was integrated within the larger parent entity of the seller and accordingly audited financials are not available for the business unit acquired. |
11. Significant information relating to the entity’s financial performance and financial position.
During the reported fiscal year the Company made the following acquisition;
Effective1 May 2014 – acquired the assets incorporating the contracts, software intellectual property and working capital items of the Banner CIS utilities billing and customer care business from Ventyx for a cash consideration funded from a combination Hansen’s internal cash resources and existing third party debt facilities.
To provide additional financial capacity in support of the Group’s strategic corporate initiatives, the Company during the year secured a A$20 million multicurrency 3 year term facility with its external bankers. The facility is secured by the Australian Group entities and guaranteed by the parent entity Hansen Technologies Limited.
Refer section 13 for additional comments.
12. The financial information provided in the Appendix 4E is based on the preliminary financial report (attached), which has been prepared in accordance with Australian accounting standards.
13. Commentary on the results for the period.
We are pleased to report an operating performance for the Fiscal year which represents a new record high for Hansen both in Revenue as well as Earnings per Share.
Our growth in Revenue as well as profitability year-on-year is an achievement to be proud of and I wish to congratulate and thank all of our 400 plus employees across 11 countries on their contribution and commitment over this past year.
Key Milestones
We have fully integrated and aligned the two acquisitions of the previous year and, more recently, successfully concluded an additional acquisition further expanding our presence in the North American market.
Our investment over the past two years in sales and marketing, expansion in North America, and enhanced delivery capacity is now paying off. New deals are being closed, delivery is performing to targeted expectations, and we have a customer prospect list which is expanding.
We have expanded our market presence significantly, growing our Utilities billing business to include Electricity, Gas and Water for major industry leaders as well as smaller emerging players and municipalities. We are now expanding into areas that operate in parallel with our Billing products and service these same industries. Additionally, our lengthy history of solutions for the telecommunications industry is ongoing. We are a major supplier of billing applications to the Digital Pay TV industry with a product offering targeted to the industry’s highest growth opportunity, satellite-delivered Digital Pay TV in emerging markets and geographies.
All of these solutions are now being delivered globally by a growing team of skilled industry experts. We have significantly extended our physical presence around the world over the past two years and we now have a substantial international infrastructure and capacity upon which to build and continue to expand.
We are proud of our business achievements and the enhanced value we are delivering to our shareholders through sustainable growth. We have achieved our growth aspirations with minimal risk to our core business while consistently distributing solid dividends to our shareholders. Furthermore, we have done this while maintaining a minimum level of external debt.
Recent Strategic Acquisitions
The acquisition of the Banner business in May increased our commitment to and presence in North America, extended our product offerings, and opened up new markets for Hansen. We are delighted by the way the Banner staff have responded to joining the Hansen team. Their level of commitment and support throughout the transition phase has been excellent and we look forward to the prospects for growth that the Banner business represents.
Looking Ahead
We have again this year been able to deliver on a key objective of strategic growth and balanced diversification through acquisition. We will continue to pursue strategic acquisitions which are compatible with our existing business, build upon our focused markets, and expand our geographic and industry reach, while maintaining the key elements of our financial model underpinned by sustainable annuity revenue streams derived from proprietary software solutions.
The opportunity for organic growth is expanding. Our increased sales and marketing effort is delivering new business and prospects into the delivery funnel. We have a high degree of new project activity underway as well as a healthy pipeline of future projects lining up for next year and beyond. The advanced investment we made in delivery capacity was well-timed as the demands upon our people to deliver projects into the coming years looks to be considerable.
The outlook for growth next year and beyond is bright and we are confident that we will continue to be able to deliver sustainable growth. We expect revenues next year to exceed $95 Million resulting in an increased operating performance exceeding this year’s record performance.
14. Audit of the financial report
The financial report is in the process of being audited.
15. The audit has not yet been completed
The financial report is not likely to be the subject of dispute or qualification.
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Hansen Technologies Ltd and Controlled Entities Consolidated Statement of Comprehensive Income For the Year Ended 30 June 2014
| Note Revenue from continuing operations 2 Other revenues 2 Total revenues Employee expenses 3 Depreciation expense 3 Amortisation expense 3 Property and operating rental expenses 3 Contractor and consultant expenses Software licence expenses Hardware and software expenses Travel expenses Communication expenses Professional expenses Other expenses Total expenses Profit before income tax Income tax expense Profit after income tax from ongoing operations Other comprehensive income / (expense) Items that may be reclassified subsequently to profit and loss Movement in carrying value of foreign entities due to currency translation 14(a) Other comprehensive income / (expense) for the year Total comprehensive income for the year attributable to members of the parent Basic earnings (cents) per share for continuing operations 15 Total basic earnings (cents) per share Diluted earnings (cents) per share for continuing operations 15 Total diluted earnings (cents) per share |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 86,021 436 |
63,780 1,578 |
|
| 86,457 (46,425) (1,588) (3,130) (3,993) (1,779) (443) (2,741) (2,317) (808) (1,022) (2,753) |
65,358 (35,075) (1,597) (2,075) (3,391) (1,565) (424) (3,282) (1,597) (637) (766) (2,280) |
|
| (66,999) | (52,689) | |
| 19,458 (4,657) |
12,669 (3,536) |
|
| 14,801 | 9,133 | |
| (658) | 1,590 | |
| (658) | 1,590 | |
| 14,143 | 10,723 | |
| 9.2 | 5.7 | |
| 9.2 9.0 |
5.7 5.6 |
|
| 9.0 | 5.6 |
1
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Hansen Technologies Ltd and Controlled Entities Consolidated Statement of Financial Position As at 30 June 2014
| Note Current Assets Cash and cash equivalents 5 Receivables 6 Other current assets 7 Total Current Assets Non-Current Assets Plant, equipment & leasehold improvements 8 Intangible assets 9 Deferred tax assets Total Non-Current Assets Total Assets Current Liabilities Payables 10 Borrowings 11 Current tax payable Provisions 12 Unearned income Total Current Liabilities Non-Current Liabilities Provisions 12 Total Non-Current Liabilities Total Liabilities Net Assets Equity Share capital 13 Foreign currency translation reserve 14(a) Options granted reserve 14(b) Retained earnings 14(c) Total Equity |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 3,829 14,701 5,309 |
9,653 14,671 2,164 |
|
| 23,839 | 26,488 | |
| 4,376 68,774 448 |
4,699 45,654 823 |
|
| 73,598 | 51,176 | |
| 97,437 | 77,664 | |
| 5,006 10,055 1,061 6,973 8,133 |
5,489 - 1,116 6,649 4,367 |
|
| 31,228 | 17,621 | |
| 123 | 176 | |
| 123 | 176 | |
| 31,351 | 17,797 | |
| 66,086 | 59,867 | |
| 45,126 (2,106) 748 22,318 |
43,650 (1,448) 523 17,142 |
|
| 66,086 | 59,867 |
2
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Hansen Technologies Ltd and Controlled Entities Consolidated Statement of Changes in Equity For the Year Ended 30 June 2014
| Consolidated Entity Note Balance as at 1 July 2013 Profit for the year Movement in carrying value of foreign entities due to currency translation 14(a) Total comprehensive income for the year Transactions with owners in their capacity as owners: Employee share plan 13 Options exercised 13 Employee share options Equity issued under dividend reinvestment plan 13 Dividends paid 4 Total transactions with owners in their capacity as owners Balance as at 30 June 2014 13 & 1 |
Consolidated Entity | Consolidated Entity | Consolidated Entity | Consolidated Entity |
|---|---|---|---|---|
| Contributed Equity |
Reserves | Retained Earnings |
Total Equity | |
| $'000 | $'000 | $'000 | $'000 | |
| 43,650 - - |
(925) - (658) |
17,142 14,801 - |
59,867 14,801 (658) |
|
| 0 | (658) | 14,801 | 14,143 | |
| 160 337 - 979 - |
- - 225 - - |
- - - - (9,625) |
160 337 225 979 (9,625) |
|
| 1,476 | 225 | (9,625) | (7,924) | |
| 4 45,126 |
(1,358) | 22,318 | 66,086 |
| Consolidated Entity Note Balance as at 1 July 2012 Profit for the year Movement in carrying value of foreign entities due to currency translation 14(a) Total comprehensive income for the year Transactions with owners in their capacity as owners: Employee share plan 13 Options exercised 13 Employee share options Equity issued under dividend reinvestment plan 13 Dividends paid 4 Total transactions with owners in their capacity as owners Balance as at 30 June 2013 13 & 1 |
Consolidated Entity | Consolidated Entity | Consolidated Entity | Consolidated Entity |
|---|---|---|---|---|
| Contributed Equity |
Reserves | Retained Earnings |
Total Equity | |
| $'000 | $'000 | $'000 | $'000 | |
| 42,579 - - |
(2,692) - 1,590 |
17,540 9,133 - |
57,427 9,133 1,590 |
|
| 0 | 1,590 | 9,133 | 10,723 | |
| 164 231 - 676 - |
- - 177 - - |
- - - - (9,531) |
164 231 177 676 (9,531) |
|
| 1,071 | 177 | (9,531) | (8,283) | |
| 4 43,650 |
(925) | 17,142 | 59,867 |
3
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Hansen Technologies Ltd and Controlled Entities Consolidated Statement of Cash Flows For the Year Ended 30 June 2014
| Hansen Technologies Ltd and Controlled Entities Consolidated Statement of Cash Flows For the Year Ended 30 June 2014 |
||
|---|---|---|
| Note Cash flows from operating activities Receipts from customers Payments to suppliers and employees Interest received Finance costs Income tax paid Net cash provided by operating activities Cash flows from investing activities Proceeds from sale of plant and equipment Payment for acquisition of business Payment for plant and equipment 8 Payment for capitalised development Net cash used in investing activities Cash flows from financing activities Proceeds from share issue 13 Proceeds from options exercised 13 Proceeds from borrowings 11 Dividends paid net of dividend re-investment Net cash provided (used) in financing activities Net decrease in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of the year 5 |
Consolidated Entity | |
| 2014 | 2013 | |
| $'000 | $'000 | |
| 93,440 (70,314) 149 (58) (4,339) |
65,791 (50,609) 611 - (4,495) |
|
| 18,878 | 11,298 | |
| - (21,812) (1,244) (3,553) |
4 (13,827) (1,026) (2,303) |
|
| (26,609) | (17,152) | |
| 160 337 10,055 (8,645) |
164 231 - (8,855) |
|
| 1,907 | (8,460) | |
| (5,824) | (14,314) | |
| 9,653 | 23,967 | |
| 3,829 | 9,653 |
4
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Notes to the Financial Statements 30 June 2014
1 Statement of significant accounting policies
The following is a summary of significant accounting policies adopted by the consolidated entity in the preparation and presentation of the financial report. The accounting policies have been consistently applied, unless otherwise stated.
(a) Basis of preparation of the financial report
These preliminary financial statements have been prepared in accordance with the measurement and recognition criteria of Australian Accounting Standards.
(b) Principles of consolidation
The consolidated financial statements are those of the consolidated entity, comprising the financial statements of the parent entity, Hansen Technologies Ltd, and of all entities, which the parent controls. The group controls an entity when it is exposed, or has rights, to variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity.
The financial statements of subsidiaries are prepared for the same reporting period as the parent entity, using consistent accounting policies. Adjustments are made to bring into line any dissimilar accounting policies, which may exist.
All inter-company balances and transactions, including any unrealised profits or losses have been eliminated on consolidation.
(c) Revenue
Revenue from the provision of services to customers is recognised upon delivery of the service to the customer. Maintenance revenue when invoiced in advance is initially recognised as a liability until the service is performed. Accrued revenue is recognised on a percentage of completion basis in order to match revenues against incurred effort and expense.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer and the costs incurred or to be incurred in respect of the transaction can be measured reliably. Risks and rewards of ownership are considered to have passed to the buyer at the time of delivery of the goods to the customer .
Interest revenue is recognised when it becomes receivable on a proportional basis, taking into account the interest rates applicable to the financial assets.
All revenue is stated net of the amount of goods and services tax (GST).
(d) Cash and cash equivalents
Cash and cash equivalents include cash on hand and at banks, short term deposits with an original maturity of six months or less held at call with financial institutions and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities on the statement of financial position.
5
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
(e) Plant, equipment & leasehold improvements Cost and valuation All classes of plant, equipment and leasehold improvements are stated at cost less depreciation.
Depreciation
The depreciable amounts of all fixed assets are depreciated on a straight-line basis over their estimated useful lives commencing from the time the asset is held ready for use. Leasehold improvements are depreciated over the shorter of either the unexpired period of the lease or the estimated useful lives of the improvements.
The useful lives for each class of assets are: Plant, equipment & leasehold improvements: Leased plant and equipment:
2014 2013 2.5 to 12 years 2.5 to 12 years 2.5 to 12 years 2.5 to 12 years
(f) Leases
Leases are classified at their inception as either operating or finance leases based on the economic substance of the agreement so as to reflect the risks and benefits incidental to ownership.
Finance Leases
Leases of fixed assets, where substantially all of the risks and benefits incidental to ownership of the asset, but not the legal ownership, are transferred to the consolidated entity are classified as finance leases. Finance leases are capitalised, recording an asset and liability equal to the present value of the minimum lease payments, including any guaranteed residual values. The interest expense is calculated using the interest rate implicit in the lease and is included in finance costs in the statement of comprehensive income.
Leased assets are depreciated on a straight line basis over their estimated useful lives where it is likely the consolidated entity will obtain ownership of the asset, or over the term of the lease. Lease payments are allocated between the reduction of the lease liability and the lease interest expense for the period.
Operating Leases
Lease payments for operating leases are recognised as an expense on a straight line basis over the term of the lease.
(g) Business combinations
A business combination is a transaction or other event in which an acquirer obtains control of one or more businesses and results in the consolidation of the assets and liabilities acquired. Business combinations are accounted for by applying the acquisition method.
The consideration transferred is determined as the aggregate of fair values of assets given, equity issued and liabilities assumed in exchange for control.
Goodwill is recognised initially at the excess over the aggregate of the consideration transferred, the fair value of the non-controlling interest, less the fair value of the identifiable assets acquired and liabilities assumed.
Acquisition related costs are expensed as incurred.
6
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
(h) Intangibles
Goodwill Goodwill is initially measured as described in Note 1(g).
Goodwill is not amortised but is tested annually for impairment, or more frequently if events or changes in circumstances indicate that it might be impaired. Goodwill is carried at cost less accumulated impairment losses.
Technology, Trademarks and Customer Contracts Technology, trademarks and customer contracts are recognised at cost and are amortised over their estimated useful lives, which range from the term of the contract or 5 to 10 years. Technology, trademarks and customer contracts are carried at cost less accumulated amortisation and any impairment losses.
Research and Development
Expenditure on research activities is recognised as an expense when incurred.
Expenditure on development activities is capitalised only when technical feasibility studies demonstrate that the project will deliver future economic benefits and these benefits can be measured reliably. Capitalised development expenditure is stated at cost less accumulated amortisation. Amortisation is calculated using a straight-line method to allocate the cost of the intangible asset over a five year period (or earlier if the development project is abandoned), commencing when the intangible asset is available for use.
Other development expenditure is recognised as an expense when incurred.
(i) Impairment
Assets with an indefinite useful life are not amortised but are tested annually for impairment in accordance with AASB 136. Assets subject to annual depreciation or amortisation are reviewed for impairment whenever events or circumstances arise that indicate that the carrying amount of the asset may be impaired. An impairment loss is recognised where the carrying amount of the asset exceeds its recoverable amount. The recoverable amount of an asset is defined as the higher of its fair value less costs to sell and value in use.
(j) Income tax
Current income tax expense or revenue is the tax payable on the current period’s taxable income based on the applicable income tax rate adjusted by changes in deferred tax assets and liabilities.
Deferred tax balances
Deferred tax assets and liabilities are recognised for temporary differences at the applicable tax rates when the assets are expected to be recovered or liabilities settled. No deferred tax asset or liability is recognised in relation to temporary differences if they arose in a transaction, other than a business combination, that at the time of the transaction did not affect either accounting profit or taxable profit or loss.
Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that future taxable amounts will be available to utilise those temporary differences and losses.
Current and deferred tax balances attributable to amounts recognised directly in equity are also recognised directly in equity.
7
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Tax Consolidation
The parent entity and all eligible Australian controlled entities have formed an income tax consolidated group under the tax consolidation legislation. The tax consolidated group has entered a tax funding agreement whereby each entity in the tax-consolidated group recognises the assets, liabilities, expenses and revenues in relation to its own transactions, events and balances only. This means that:
-
the parent entity recognises all current and deferred tax amounts relating to its own transactions, events and balances;
-
the subsidiaries recognise current or deferred tax amounts arising in respect of their own transactions, events and balances; - the current tax liabilities and deferred tax assets arising in respect of tax losses, are transferred from the subsidiary to the head entity as inter-company payables or receivables.
The tax consolidated group also has a tax sharing agreement in place to limit the liability of subsidiaries in the tax consolidated group arising under the joint and several liability requirements of the tax consolidation system, in the event of default by the parent entity to meet its payment obligations. This means that under the tax sharing agreement, the subsidiaries are legally liable to the income tax payable in proportion to their contribution to the net profit before tax of the tax consolidated group.
(k) Provisions
Provisions are recognised when the consolidated entity has a legal or constructive obligation, as a result of past events, for which it is probable that an outflow of economic benefits will result and that outflow can be reliably measured.
(l) Employee benefits
(i) Short-term employee benefit obligations
Liabilities arising in respect of wages and salaries, annual leave, long service leave and any other employee benefits expected to be settled within twelve months of the reporting date are measured at the amounts based on remuneration rates which are expected to be paid when the liability is settled. The expected cost of short-term employee benefits in the form of compensated absences such as annual leave and long service leave is recognised in the provision for employee benefits. All other short term employee benefit obligations are presented as payables.
(ii) Long-term employee benefit obligations
The provision for employee benefits in respect of long service leave and annual leave which is not expected to be settled within twelve months of the reporting date is measured at the present value of the estimated future cash outflow to be made in respect of services provided by employees up to the reporting date.
(iii) Retirement benefit obligations
Defined contribution superannuation plan
The consolidated entity makes contributions to defined superannuation plans in respect of employee services rendered during the year. These superannuation contributions are recognised as an expense in the same period when the employee services are received.
(iv) Share-based payments
The consolidated entity operates share-based payment employee share and option schemes. The fair value of the equity to which employees become entitled is measured at grant date and recognised as an expense over the vesting period, with a corresponding increase to an equity account. The fair value of shares is measured at the market bid price at grant date.
8
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
(v) Bonus plan
The consolidated entity recognises a provision when a bonus is payable in accordance with the employee's contract of employment or review letter and the amount can be reliably measured.
(vi) Termination benefits
Termination benefits are payable when employment of an employee or group of employees is terminated before the normal retirement date.
The consolidated entity recognises a provision for termination benefits when the entity can no longer withdraw the offer of those benefits, or if earlier, when the termination benefits are included in a formal restructuring plan that has been announced to those affected by it.
(m) Borrowing costs
Borrowing costs can include interest expense calculated using the effective interest method, finance charges in respect of finance leases. Borrowing costs are expensed as incurred.
(n) Financial instruments
Classification
The consolidated entity classifies its financial instruments in the following categories: loans and receivables and financial liabilities. The classification depends on the purpose for which the instruments were acquired. Management determines the classification of its financial instruments at initial recognition.
Loans and Receivables
Loans and receivables are measured at fair value at inception and subsequently at amortised cost using the effective interest rate method.
Financial Liabilities
Financial liabilities include trade payables, other creditors and loans from third parties. Financial liabilities are classified as current liabilities unless the consolidated entity has an unconditional right to defer settlement of the liability for at least 12 months after the reporting date.
(o) Foreign currencies translations and balances
Functional and presentation currency
The financial statements of each entity within the consolidated group are measured using the currency of the primary economic environment in which that entity operates. The consolidated financial statements are presented in Australian dollars which is the consolidated entity’s functional and presentation currency.
Transactions and Balances
Transactions in foreign currencies of entities within the consolidated group are translated into functional currency at the rate of exchange ruling at the date of the transaction.
Foreign currency monetary items that are outstanding at the reporting date (other than monetary items arising under foreign currency contracts where the exchange rate for that monetary item is fixed in the contract) are translated using the spot rate at the end of the financial year.
All resulting exchange differences arising on settlement or restatement are recognised as revenues and expenses for the financial year.
9
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Entities that have a functional currency different to the presentation currency are translated as follows:
-
Assets and liabilities are translated at year-end exchange rates prevailing at that reporting date;
-
Income and expenses are translated at actual exchange rates or average exchange rates for the period, where appropriate; and - All resulting exchange differences are recognised as a separate component of equity.
Exchange differences arising on translation of foreign operations are transferred directly to the group's foreign currency translation reserve as a separate component of equity in the balance sheet.
Exchange differences arising on the reduction of a foreign subsidiary's equity, continues to be recognised in the group's foreign currency translation reserve until such time that the foreign subsidiary is disposed of.
(p) Goods and services tax (GST)
Revenues, expenses and assets are recognised net of the amount of GST, except where the amount of GST incurred is not recoverable from the Tax Office. In these circumstances the GST is recognised as part of the acquisition of the asset or as part of an item of the expense. Receivables and payables in the statement of financial position are shown inclusive of GST.
Cashflows are presented in the statement of cashflows on a gross basis, except for the GST component of investing and financing activities, which are disclosed as operating cashflows.
(q) Comparatives
Where necessary, comparative information has been reclassified and repositioned for consistency with current year disclosures.
(r) Rounding amounts
The parent entity and the consolidated entity have applied the relief available under ASIC Class Order CO 98/0100 and accordingly, amounts in the consolidated financial statements and the Directors' report have been rounded off to the nearest thousand dollars, or in certain cases, to the nearest dollar.
(s) Adoption of new and amended accounting standards that are first operative at 30 June 2014
(a) AASB 10: Consolidated Financial Statements
The consolidated financial statements are those of the consolidated entity, comprising the financial statements of the parent entity and of all entities which the parent controls. The group controls an entity when it is exposed, or has rights, to variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity.
The consolidated entity concluded that the adoption of AASB 10 did not change the consolidation status of its subsidiaries. Therefore, no adjustments to any of the carrying amounts were required.
(b) AASB 11: Joint Arrangements
Under AASB 11, investments in joint arrangements are classified as either joint operations or joint ventures depending on the rights and obligations of the parties to the arrangement, rather than the legal structure of the joint arrangements.
If the parties share the right to the net assets of the joint arrangement, these parties are parties to a joint venture. A joint venturer accounts for an investment in the arrangement using the equity method, and the choice to proportionately consolidate will no longer be permitted.
10
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
If the parties share the right to the separate assets and obligations for the liabilities of the joint arrangement, these parties are parties to a joint operation. A joint operator accounts for assets, liabilities and corresponding revenues and expenses arising from the arrangement by recognising their share of interest in each item.
The consolidated entity has performed a detailed analysis of the new requirements and has determined AASB 11 has no impact on the composition or performance of the consolidated group.
(c) AASB 12: Disclosure of Interests in Other Entities
AASB 12 sets new minimum disclosures requirements for interest in subsidiaries, joint arrangements, associates and unconsolidated structured entities, however it was determined that these new requirements had no impact on the consolidated group.
(d) AASB 13: Fair Value Measurement
AASB 13 introduces a fair value framework for all fair value measurements as well as the enhanced disclosure requirements. Application of AASB 13 does not materially change the company's fair value measurements.
(e) AASB 119: Employee Benefits
The amendments to AASB 119 revise the definitions of short term and long term employee benefits, placing the emphasis on when the benefit is expected to be settled rather than when it is due to be settled. The group has assessed its impact and concludes that the adoption of AASB 119 has no material effect on the amounts recognised in current or prior years.
No other new and amended accounting standards effective for the financial year beginning 1 July 2013 affected any amounts recorded in the current or prior year.
(t) Accounting standards and interpretations issued but not operative at 30 June 2014
The following standards and interpretations have been issued at the reporting date but are not yet effective. The directors’ assessment of the impact of these standards and interpretations is set out below.
(i) AASB 9 Financial Instruments, AASB 2009‑11 Amendments to Australian Accounting Standards arising from AASB 9, AASB 20107 Amendments to Australian Accounting Standards arising from AASB 9 (December 2010), AASB 2012-6 Amendments to Australian Accounting Standards – Mandatory Effective Date of AASB 9 and Transition Disclosure and AASB 2013-9 Amendments to Australian Accounting Standards - Conceptual Framework, Materiality and Financial Instruments (effective from 1 January 2017)
AASB 9 Financial Instruments improve and simplify the approach for classification and measurement of financial assets compared with the requirements of AASB 139. When adopted, the standard could change the classification and measurement of financial assets.
AASB 9 only permits the recognition of fair value gains and losses in other comprehensive income for equity investments that are not held for trading. In the current reporting period, the group recognised $NIL in other comprehensive income in relation to the movements in the fair value of available for sale financial assets, which are not held for trading.
The consolidated entity does not have any financial liabilities that are designated at fair value through profit or loss. Therefore, there will be no impact on the consolidated entity’s accounting for financial liabilities.
11
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
Other standards and interpretations have been issued at the reporting date but are not yet effective. When adopted, these standards and interpretations are likely to impact on the financial information presented, however the assessment of impact has not yet been completed.
2 Revenue and other income
| Revenues from continuing operations Revenue from sale of goods and services Other income: From operating activities Interest received Net foreign exchange gains Other income Total other revenues Total revenue from continuing operations |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 86,021 | 63,780 | |
| 86,021 | 63,780 | |
| 149 43 244 |
611 787 180 |
|
| 436 | 1,578 | |
| 86,457 | 65,358 |
3 Profit from continuing operations
| Note Profit from continuing operations before income tax has been determined after the following specific expenses: Employee benefit expenses Wages and salaries Superannuation costs Share based payments Total employee benefit expenses Depreciation of non-current assets Plant, equipment & leasehold improvements 8 Total depreciation of non-current assets Amortisation of non-current assets Technology, trademarks & customer contracts 9 Research and development 9 Total amortisation of non-current assets Property and operating rental expenses Rental charges Total property and operating rental expenses |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 43,016 3,184 225 |
32,509 2,389 177 |
|
| 46,425 | 35,075 | |
| 1,588 | 1,597 | |
| 1,588 | 1,597 | |
| 1,627 1,503 |
774 1,301 |
|
| 3,130 | 2,075 | |
| 3,993 | 3,391 | |
| 3,993 | 3,391 |
12
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
4 Dividends
2014
The announcement of a 3 cent per share fully franked final dividend was made to the market on 26 August 2014.
The amount has not been recognised as a liability in the accounts of Hansen Technologies Ltd as at 30 June 2014.
Dividends provided for or paid during the year
-
3 cent per share final dividend paid 30 September 2013
-
3 cent per share final dividend paid 28 September 2012
-
3 cent per share interim dividend paid 28 March 2014
-
3 cent per share interim dividend paid 28 March 2013
Proposed dividend not recognised at the end of the year.
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 4,807 4,818 |
4,759 4,772 |
| 9,625 | 9,531 |
| 4,866 | 4,800 |
5 Cash and cash equivalents Current Cash at bank and on hand Interest bearing deposits
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 2,828 1,001 |
3,143 6,510 |
| 3,829 | 9,653 |
6 Receivables
Current Trade receivables Less: provision for impairment Sundry debtors
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 13,516 (317) |
14,438 (238) |
| 13,199 1,502 |
14,200 471 |
| 14,701 | 14,671 |
| Trade and other receivables ageing analysis at 30 June: Not past due Past due 31-60 days Past due 61-90 days Past due more than 91 days |
Gross | Impairment | Gross | Impairment |
|---|---|---|---|---|
| 2014 | 2014 | 2013 | 2013 | |
| $'000 | $'000 | $'000 | $'000 | |
| 10,162 1,739 800 815 |
- - - 317 |
10,511 480 1,891 1,556 |
- - - 238 |
|
| 13,516 | 317 | 14,438 | 238 |
7 Other current assets
Current Prepayments Accrued revenue
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 1,517 3,792 |
948 1,216 |
| 5,309 | 2,164 |
13
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
8 Plant, equipment & leasehold improvements
Plant, equipment & leasehold improvements at cost Accumulated depreciation Total plant, equipment & leasehold improvements
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 25,711 (21,335) |
23,898 (19,199) |
| 4,376 | 4,699 |
Reconciliation
| Reconciliation of the carrying amounts of plant, equipment & leasehold improvements at the beginning and end of the current financial year. Plant, equipment & leasehold improvements Carrying amount at 1 July Additions Acquired Disposals Depreciation expense Net foreign currency movements arising from foreign operations Carrying amount at 30 June |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 4,699 1,244 9 (23) (1,588) 35 |
4,554 1,026 626 4 (1,597) 86 |
|
| 4,376 | 4,699 |
Reconciliation of the carrying amounts of plant, equipment & leasehold improvements at the beginning and end of the current financial year.
9 Intangible assets
Goodwill at cost Accumulated amortisation & impairment Technology, trademarks & customer contracts at cost Accumulated amortisation & impairment Software development at cost Accumulated amortisation Total intangible assets Reconciliation of goodwill at cost Carrying amount at 1 July Increase due to acquisition Net foreign currency movements arising from foreign operations Fully amortised write back Carrying amount at 30 June Accumulated amortisation & impairment at beginning of year Fully amortised write back Net foreign currency movements arising from foreign operations Accumulated amortisation & impairment at end of year Reconciliation of technology, trademarks & customer contracts at cost Carrying amount at 1 July Increase due to acquisition Net foreign currency movements arising from foreign operations Carrying amount at 30 June Accumulated amortisation & impairment at beginning of year Amortisation of technology, trademarks & customer contracts Net foreign currency movements arising from foreign operations Accumulated amortisation & impairment at end of year |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 54,944 (1,433) |
37,408 (1,418) |
|
| 53,511 | 35,990 | |
| 12,377 (3,764) |
7,177 (2,170) |
|
| 8,613 | 5,007 | |
| 28,627 (21,977) |
29,705 (25,048) |
|
| 6,650 | 4,657 | |
| 68,774 | 45,654 | |
| 37,408 18,056 (520) - |
28,848 10,768 949 (3,157) |
|
| 54,944 | 37,408 | |
| (1,418) - (15) |
(4,646) 3,157 71 |
|
| (1,433) | (1,418) | |
| 7,177 5,390 (190) |
3,117 3,626 434 |
|
| 12,377 | 7,177 | |
| (2,170) (1,627) 33 |
(1,381) (774) (15) |
|
| (3,764) | (2,170) |
14
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
| Reconciliation of software development at cost Carrying amount at 1 July Expenditure capitalised in current period Fully amortised write back Net foreign currency movements arising from foreign operations Carrying amount at 30 June Accumulated amortisation at beginning of year Current year charge Fully amortised write back Accumulated amortisation at end of year |
29,705 3,553 (4,574) (57) |
27,402 2,303 - - |
|---|---|---|
| 28,627 | 29,705 | |
| (25,048) (1,503) 4,574 |
(23,747) (1,301) - |
|
| (21,977) | (25,048) |
10 Payables
Current Trade payables Other payables
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 1,394 3,612 |
1,127 4,362 |
| 5,006 | 5,489 |
11 Borrowings
Current Secured Bank facility
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 10,055 | - |
| 10,055 | - |
The Company has a secured $A 20 million multicurrency 3 year term facility with its external bankers to provide additional funding as required for acquisitions and general corporate purposes. The facility is secured by the Australian Group entities and guaranteed by the parent entity Hansen Technologies Limited. As at 30 June 2014 the remaining unutilised portion of the facility is $A 9.945 Million.
15
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
12 Provisions
| Current Employee benefits Onerous lease Other Non-current Employee benefits Other (a) Aggregate employee benefits liability (b) Number of employees at year end Reconciliations Movements in provisions other than employee benefits: Provisions Onerous Lease - current Carrying amount at beginning of year Net provisions (payments) made during the year Carrying amount at end of year Other - current Carrying amount at beginning of year Net provisions (payments) made during the year Carrying amount at end of year Other - non-current Carrying amount at beginning of year Payments made during the year Foreign exchange adjustment Carrying amount at end of year |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 6,748 130 95 |
6,417 147 85 |
|
| 6,973 | 6,649 | |
| 123 - |
152 24 |
|
| 123 | 176 | |
| 6,871 | 6,569 | |
| 427 | 413 | |
| 147 (17) |
- 147 |
|
| 130 | 147 | |
| 85 10 |
129 (44) |
|
| 95 | 85 | |
| 24 (24) - |
22 - 2 |
|
| - | 24 |
13 Contributed capital
a) Issued and paid up capital Ordinary shares, fully paid
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 45,126 | 43,650 |
| b) Movements in shares on issue Balance at beginning of the financial year Shares issued under dividend reinvestment plan Shares issued under employee share plan Options exercised Balance at end of the financial year |
Consolidated Entity | Consolidated Entity | Consolidated Entity | Consolidated Entity |
|---|---|---|---|---|
| 2014 | 2014 | 2013 | 2013 | |
| No of Shares | $'000 | No of Shares | $'000 | |
| 159,634,602 825,800 134,240 615,000 |
43,650 979 160 337 |
158,072,120 813,722 178,760 570,000 |
42,579 676 164 231 |
|
| 161,209,642 | 45,126 | 159,634,602 | 43,650 |
16
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
14 Reserves and retained earnings
| Note Foreign currency translation reserve 14 (a) Options granted reserve 14 (b) Retained earnings 14 (c) (a) Foreign currency translation reserve This reserve is used to record the exchange differences arising on translation of a foreign entity. Movements in reserve Balance at beginning of year Adjustment to carrying value of overseas interests due to currency fluctuation Balance at end of year (b) Options granted reserve This reserve is used to record the fair value of options issued to employees as part of their remuneration. Movements in reserve Balance at beginning of year Value of options granted during the year Balance at end of year (c) Retained earnings Balance at beginning of year Dividends paid during the year Net profit attributable to members of Hansen Technologies Ltd Balance at end of year |
Consolidated Entity | Consolidated Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| (2,106) | (1,448) | |
| 748 | 523 | |
| 22,318 | 17,142 | |
| (1,448) (658) |
(3,038) 1,590 |
|
| (2,106) | (1,448) | |
| 523 225 |
346 177 |
|
| 748 | 523 | |
| 17,142 (9,625) 14,801 |
17,540 (9,531) 9,133 |
|
| 22,318 | 17,142 |
15 Earnings per share
Reconciliation of earnings used in calculating earnings per share:
Basic earnings - ordinary shares Diluted earnings - ordinary shares
Weighted average number of ordinary shares used in calculating basic earnings per share: Number for basic earnings per share - ordinary shares Number for diluted earnings per share - ordinary shares
| Consolidated Entity | Consolidated Entity |
|---|---|
| 2014 | 2013 |
| $'000 | $'000 |
| 14,801 | 9,133 |
| 14,801 | 9,133 |
| 2014 | 2013 |
| no. shares | no. shares |
| 160,585,269 | 158,989,963 |
| 165,742,352 | 162,788,114 |
Basic earnings (cents) per share from continuing operations Total basic earnings (cents) per share Diluted earnings (cents) per share from continuing operations Total diluted earnings (cents) per share
| Cents per share |
Cents per share |
|---|---|
| 9.2 | 5.7 |
| 9.2 9.0 |
5.7 5.6 |
| 9.0 | 5.6 |
17
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
16 Parent entity information
| Summarised presentation of the parent entity, Hansen Technologies Ltd's, financial statements: (a) Summarised statement of financial position Assets Current assets Non‑current assets Total assets Liabilities Current liabilities Non‑current liabilities Total liabilities Net assets Equity Share capital Accumulated profits Share based payments reserve Total equity (b) Summarised statement of comprehensive income Profit for the year Total comprehensive income for the year |
Parent Entity | Parent Entity |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| 127 62,411 |
151 65,335 |
|
| 62,538 | 65,486 | |
| 1,999 - |
1,844 4,181 |
|
| 1,999 | 6,025 | |
| 60,539 | 59,461 | |
| 45,126 14,665 748 |
43,650 15,288 523 |
|
| 60,539 | 59,461 | |
| 9,001 | 10,033 | |
| 9,001 | 10,033 |
(c) Parent entity guarantees
Hansen Technologies Ltd, being the parent entity, has entered into a guarantee in regard to the loan facility
17 Segment Information
a) Description of segments
Inter-segment pricing is determined on an arm's length basis. Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Segment capital expenditure is the total cost incurred during the period to acquire segment assets that are expected to be used for more than one period.
Business segments
The consolidated entity comprises the following main business segments, based on the consolidated entity's management reporting system:
Billing: Represents the sale of billing applications and the provision of consulting services in regard to billing systems. Outsourcing: Represents the provision of various IT outsourced services covering facilities management, systems and operations support, network services and business continuity support.
Other: Represents software and service provision in superannuation administration.
Geographical segments
In presenting information on the basis of geographical segments, segment revenue is based on the geographical location of customers. Segment assets are based on the geographical location of the assets.
The consolidated entity's business segments operate geographically as follows: APAC: Sales and services throughout Australia and Asia
Americas: Sales and services throughout the Americas
EMEA: Sales and services throughout Europe, the Middle East and Africa
18
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
b) Segment information
| 2014 Segment revenue Total segment revenue Segment revenue from external source Segment result before income tax Total segment result before income tax Segment result from external source before income tax Total segment assets Total segment liabilities |
2014 Financial Year | 2014 Financial Year | 2014 Financial Year | 2014 Financial Year |
|---|---|---|---|---|
| Billing | Outsourcing | Other | Total | |
| $'000 | $'000 | $'000 | $'000 | |
| 75,065 | 7,064 | 3,892 | 86,021 | |
| 75,065 | 7,064 | 3,892 | 86,021 | |
| 17,111 | 2,914 | 1,302 | 21,327 | |
| 17,111 | 2,914 | 1,302 | 21,327 | |
| 89,176 | 2,776 | 953 | 92,905 | |
| 14,656 | 1,931 | 1,064 | 17,651 |
| 2013 Segment revenue Total segment revenue Segment revenue from external source Segment result before income tax Total segment result before income tax Segment result from external source before income tax Total segment assets Total segment liabilities |
2013 Financial Year | 2013 Financial Year | 2013 Financial Year | 2013 Financial Year |
|---|---|---|---|---|
| Billing | Outsourcing | Other | Total | |
| $'000 | $'000 | $'000 | $'000 | |
| 51,729 | 8,555 | 3,496 | 63,780 | |
| 51,729 | 8,555 | 3,496 | 63,780 | |
| 9,908 | 3,390 | 1,062 | 14,360 | |
| 9,908 | 3,390 | 1,062 | 14,360 | |
| 64,940 | 3,198 | 1,307 | 69,445 | |
| 13,333 | 2,427 | 991 | 16,751 |
i) Reconciliation of segment revenue from external source to the consolidated statement of comprehensive income
| Segment revenue from external source Other revenue Interest revenue Total revenue |
2014 | 2013 |
|---|---|---|
| $'000 | $'000 | |
| 86,021 287 149 |
63,780 967 611 |
|
| 86,457 | 65,358 |
Revenue from external source attributed to individual countries is detailed as follows:
| APAC Americas EMEA Total revenue |
2014 | 2013 |
|---|---|---|
| $'000 | $'000 | |
| 36,033 19,982 30,006 |
31,842 12,113 19,825 |
|
| 86,021 | 63,780 |
ii) Reconciliation of segment result from the external source to the consolidated statement of comprehensive income
| Segment result from external source Interest revenue Interest expense Depreciation & amortisation Adjustment to carrying value of overseas interests due to currency fluctuation Other expense Total profit before income tax |
2014 | 2013 |
|---|---|---|
| $'000 | $'000 | |
| 21,327 149 (58) (638) 658 (1,980) |
14,360 611 (1) (631) (1,590) (80) |
|
| 19,458 | 12,669 |
19
Hansen Technologies Limited and its controlled entities ABN 90 090 996 455
iii) Reconciliation of segment assets to the consolidated statement of financial position
| Segment assets Unallocated assets - Cash - Other Total unallocated assets Total assets |
2014 | 2013 |
|---|---|---|
| $'000 | $'000 | |
| 92,905 | 69,445 | |
| 3,829 703 |
7,134 1,085 |
|
| 4,532 | 8,219 | |
| 97,437 | 77,664 |
Non-current assets attributed to individual countries is detailed as follows:
| APAC Americas EMEA Total assets |
2014 | 2013 |
|---|---|---|
| $'000 | $'000 | |
| 44,055 49,554 3,828 |
50,182 22,939 4,543 |
|
| 97,437 | 77,664 |
iv) Reconciliation of segment liabilities to the consolidated statement of financial position
| Segment liabilities Unallocated liabilities - Bank facility - Other Total unallocated liabilities Total liabilities |
2014 | 2013 |
|---|---|---|
| $'000 | $'000 | |
| 17,651 | 16,751 | |
| 10,055 3,645 |
- 1,046 |
|
| 13,700 | 1,046 | |
| 31,351 | 17,797 |
20