AI assistant
RURAL FUNDS GROUP — Annual Report 2013
Feb 11, 2014
65689_rns_2014-02-11_0e895e75-fde1-4d39-8b87-a3a66b5e226c.pdf
Annual Report
Open in viewerOpens in your device viewer
Financial Statements For the Year Ended 30 June 2013

ARSN 105 754 461
For the Year Ended 30 June 2013
| Directory | |
|---|---|
| Registered Office: | Level 2, 2 King StreetDEAKIN ACT 2600 |
| Responsible Entity: | Rural Funds Management LimitedABN 65 077 492 838Level 2, 2 King StreetDEAKIN ACT 2600Telephone: 02 6203 9700Facsimile: 02 6281 5077 |
| Directors: | David BryantMichael CarrollGuy Paynter |
| Company Secretary: | Stuart Waight |
| Custodian: | Australian Executor Trustees LimitedABN 84 007 869 794Level 22207 Kent StreetSYDNEY NSW 2000 |
| Auditors: | Boyce Assurance Services Pty Limited36 Bombala StreetCOOMA NSW 2630 |
ARSN 105 754 461
For the Year Ended 30 June 2013
CONTENTS
Financial Statements
| Directors of the Responsible Entity's Report | 1 |
|---|---|
| Independent Audit Report | 6 |
| Directors of the Responsible Entity's Declaration | 9 |
| Consolidated Statement of Comprehensive Income | 10 |
| Consolidated Statement of Financial Position | 11 |
| Consolidated Statement of Changes in Net Assets Attributable to Unitholders | 12 |
| Consolidated Statement of Cash Flows | 14 |
| Notes to the Financial Statements | 15 |
| Auditor's Independence Declaration | 48 |
Page
ARSN 105 754 461
Directors of the Responsible Entity's Report
30 June 2013
The directors of Rural Funds Management Limited ("RFM"), Responsible Entity of RFM Chicken Income Fund ("CIF" or the "Trust") present their report on the Trust and its consolidated entity ("Group") for the financial year ended 30 June 2013.
Directors
The names of the Directors of RFM in office at any time during, or since the end of the year are:
David Bryant Michael Carroll Guy Paynter
Directors have been in office since the start of the financial year to the date of this report unless otherwise stated.
Principal activities
The principal activities of the Group during the financial year were the growing of chickens in accordance with chicken growing contracts including the provision of labour, management and infrastructure and livestock leasing in accordance with livestock placement contracts.
There have been no significant changes in the nature of the Trust's principal activities during the financial year.
Trust information
CIF is a registered Australian managed investment trust, and was constituted in 2003. RFM, the Responsible Entity of the Trust is incorporated and domiciled in Australia. The registered office of the Responsible Entity is Level 2, 2 King Street, Deakin, ACT 2600.
Review of results and operations
Operating results
The CIF's consolidated profit after income tax for the year was $553,425 (2012: loss $1,681,674). Eliminating the effects of RFM StockBank ("SBK" or "StockBank") the profit after income tax for the poultry operations was $343,723 (2012: loss $1,713,190).
The poultry operations result in 2013 includes a depreciation charge of $5,837,630 (2012: $5,506,308), an unrealised gain relating to interest rate hedges of $663,816 (2012: loss $2,603,658) and restructure costs of $381,676 (2012: $nil). After adjusting for these items the before tax earnings were comparable with 2013 achieving $6,046,522 compared to 2012: $5,701,769.
The net cash flow provided by operating activities excluding the effects of SBK and restructure costs was $5,991,115 (2012: $6,149,766). The CIF in 2013 has maintained its strong cash earnings and paid distributions of $3,172,258 or 5 cents per unit (2012: $6,318,275 or 10 cents per unit) with the balance applied to debt reduction or cash at bank.
ARSN 105 754 461
Directors of the Responsible Entity's Report
30 June 2013
Review of results and operations (continued)
Operating results (continued)
Distributions ceased in December 2012 as a result of the restructure project and will recommence in December 2013 under the proposed Rural Funds Group (RFF) or if the restructure is not successful under the CIF.
The CIF's total return for the year was 13.26% and since inception 8.9%.
As discussed under likely developments and expected results, it is expected that an Explanatory Memorandum and vote documentation will be sent out to unitholders for a proposal to merge the CIF with RFM RiverBank and RFM Australian Wine Fund, referred to as the restructure project.
During the year the conversion to contract farming was successfully completed and this has resulted in benefits in terms of cost savings, giving contractors ownership and reward for farm performance, and reduced farm incidents. The CIF's injury incidents reduced from 21 to 3 from 2012 to 2013 respectively, and the damage/loss incidents have declined from 48 to 5 year on year.
In 2013 Baiada adopted higher welfare standards that cover the whole supply chain of chicken meat production. These have implications for the CIF's activities of brooding and rearing of chickens. The main areas affected are litter management, lighting and stocking density. In August 2013 all of the CIF's 154 sheds were audited for compliance with these standards and 150 were passed with four sheds remaining under review.
The SBK business contributed earnings before tax of $330,847 (2012: $56,231) which was below the fund's investment objective. SBK was successfully restructured in March 2013 to a cattle lease model and has subsequently earned above 10% on equity employed. Notwithstanding the 2013 result RFM remains of the view that this investment strengthens the CIF in terms of diversification and fund liquidity. The SBK investment will form part of the proposed RFF group and will be subject to the unitholder vote on the restructure.
In December 2012, Opteon (Victoria) Pty Ltd carried out an independent valuation of the CIF's properties, valuing them at $100.24m (2012: $97.15m) and this is largely consistent with previous valuations. Opteon (Victoria) Pty Ltd has confirmed that the valuation remained the same at 30 June 2013.
Distributions
CIF paid two distributions during the year in August 2012 (2.5 cents per unit) and November 2012 (2.5 cents). The total amount paid to 30 June 2013 was $3.172m (2012: $6.318m) on a cash basis.
For full details of distributions refer to Note 28.
Performance
The table below sets out investors' returns over the past six years.
| CIF Financial Year Returns | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|
| Distribution | 3.25% | 11.58% | 11.62% | 12.99% | 11.01% | 10.54% |
| Growth | 10.01% | -11.07% | -2.81% | -5.60% | -16.03% | 0.79% |
| Total Return | 13.26% | 0.51% | 8.80% | 7.39% | -5.02% | 11.33% |
| Grossed Up Distribution | 3.25% | 11.58% | 13.20% | 12.99% | 11.01% | 10.67% |
| Grossed Up Total Return | 13.26% | 0.51% | 10.39% | 7.39% | -5.02% | 11.46% |
The growth return is calculated as the return derived by a unitholder due to changes in capital value over the period. The distribution return is the return derived by a unitholder due to distributions paid by the Trust. The total return is calculated as the investment performance of the Trust assuming the reinvestment of all distributions back into the Trust. Grossed Up Returns include any franking credits distributed to unitholders.
ARSN 105 754 461
Directors of the Responsible Entity's Report
30 June 2013
Review of results and operations (continued)
Indirect cost ratio
The Indirect Cost Ratio ("ICR") is the ratio of the Trust's management costs over the Trust's average net assets attributable for the year, expressed as a percentage.
Management costs include management fees and reimbursement of other expenses in relation to the Trust, but do not include transactional and operational costs such as brokerage. Management costs are not paid directly by the unitholders of the Trust.
The ICR for the Trust for the year ended 30 June 2013 is 3.99% (2012: 3.09%).
Fees paid to and interest held by the Responsible Entity and associates
The following fees were paid to RFM and its associates out of Trust property during the financial year:
- Management fee for the financial year paid to RFM $1,296,969 (2012: $1,058,097)
- Farm management fee for the financial year paid to RFM $580,736 (2012: $644,505)
- Expenses incurred by RFM and reimbursed by the Group in accordance with the Trust's constitution $3,058,630 (2012: $3,124,565)
The interests in the Trust held by RFM and its associates at the end of the year are disclosed in Note 30 to the financial statements.
Unit prices
The ex-distribution exit prices and the highest and lowest exit prices for CIF for the past five years are shown below. All exit prices are exclusive of exit fees.
The Trust has taken advantage of Class Order 04/1575 that enables the assets and liability values of the Trust for unit pricing purposes to be calculated under previous Australian GAAP and the Constitution has been amended accordingly.
| 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|
| As at 30th June | 0.8280 | 0.7681 | 0.8746 | 0.9042 | 0.9561 |
| Year to 30th June | |||||
| High | 0.8366 | 0.8606 | 0.8921 | 0.9478 | 0.9950 |
| Low | 0.7408 | 0.7681 | 0.8601 | 0.9042 | 0.9482 |
In accordance with RFM's policies, the unit prices quoted above are based on those published on 15 July 2013 and prevailing at 30 June 2013.
Units on issue
63,638,267 units of CIF were on issue at 30 June 2013 (2012: 63,396,831). During the year 241,436 (2012: 339,595) units were issued by the Trust and nil (2012: nil) were redeemed.
ARSN 105 754 461
Directors of the Responsible Entity's Report
30 June 2013
Trust assets
At 30 June 2013, the CIF held assets to a total value of $112,475,861 (2012: $108,945,644). The basis for valuation of the assets is disclosed in Note 1 to the financial statements.
Going concern
The Directors of RFM have determined that CIF is a going concern and will be able to pay its debts as and when they fall due.
The CIF has core borrowings of $36m and a further $5m facility specifically to fund the StockBank investment with its primary banker National Australia Bank Limited (NAB). The core borrowing of $36m expires in June 2017 while the $5m facility expires in December 2013. Further, NAB covenants stipulate that a $4.5m amortisation of the core facility of $36m should be made in December 2013.
RFM management intend to renegotiate terms and renew borrowings for a future period, for which they have received a firm offer.
CIF's property plant and equipment was revalued in December 2012 by Opteon (Victoria) Pty Ltd., and the net increase in value was $3.1 million placing the debt servicing ratios of CIF in a reasonably favourable position for its negotiations.
The chicken industry continues to experience positive conditions being a growth industry with per capita consumption continuing to increase. The CIF maintains a robust net asset base and has long term contracts for growing chicken spanning 12-24 years with Bartter Enterprises Pty Ltd which is a wholly owned subsidiary of Baiada Poultry Pty Ltd. The Directors believe that these factors place the fund in a favourable position for these negotiations.
If a renegotiation of financing is unsuccessful, the CIF would manage its amortisation obligations through a sale of part or all of its interest in StockBank and a reduction in distributions.
Significant changes in state of affairs
No significant changes in the Group's state of affairs occurred during the financial year.
After balance date events
No significant changes in the Group's state of affairs occurred after the financial year.
Likely developments and expected results
In October 2013, it is expected that an Explanatory Memorandum and vote documentation will be sent out to unitholders for a proposal to merge the CIF with RFM RiverBank and the RFM Australian Wine Fund. Under a proposal the new combined entity is expected to be listed on the Australian Securities Exchange. The restructure is expected to enable unitholders to unlock value in their investments by providing liquidity and the ability to exit their investment at a time they choose. It is also expected to lower the risk profile of the investments, increase diversification, and provide the merged fund greater access to capital markets. The unitholder vote is currently anticipated to be held in November 2013.
The Trust is expected to continue leasing activities and provide regular distributions to investors. However, no further distributions are expected to be declared until after November 2013.
ARSN 105 754 461
Directors of the Responsible Entity's Report
30 June 2013
Environmental regulation and performance
The operations of the Group are subject to significant environmental regulation under the law of the Commonwealth and States or Territory. The Group is compliant with those environmental regulations.
Indemnification of Responsible Entity and Custodian
In accordance with the constitution of CIF, the Trust indemnifies the Directors, Company Secretary and all other officers of the Responsible Entity and Custodian, when acting in those capacities, against costs and expenses in defending certain proceedings.
CIF has not otherwise, during or since the financial year, indemnified or agreed to indemnify an officer of the Responsible Entity or of any related body corporate against a liability incurred as such by an officer.
Auditor's Independence Declaration
An independence declaration has been provided to the Directors by the auditor of CIF, Boyce Assurance Services Pty Limited, and can be found on page 48 of the Financial Report.
Signed in accordance with a resolution of the Board of Directors:
David Bryant Director
Dated: 30 September 2013
ARSN 105 754 461
Independent Audit Report to the Unitholders of RFM Chicken Income Fund
Report on the Financial Report
We have audited the accompanying financial report of RFM Chicken Income Fund, which comprises the consolidated statement of financial position as at 30 June 2013, and the consolidated statement of comprehensive income, consolidated statement of changes in net assets attributable to unitholders and consolidated statement of cash flows for the year ended on that date, a summary of significant accounting policies, other explanatory notes and the directors declaration of the Responsible Entity of the consolidated entity.
Directors' Responsibility for the Financial Report
The directors of the Responsible Entity of the Trust are responsible for the preparation and fair presentation of the financial report in accordance with Australian Accounting Standards (including the Australian Accounting Interpretations) and the Corporations Act 2001. This responsibility includes designing, implementing and maintaining internal control relevant to the preparation and fair presentation of the financial report that is free from material misstatement, whether due to fraud or error; selecting and applying appropriate accounting policies; and making accounting estimates that are reasonable in the circumstances.
In Note 1, the directors also state, in accordance with Accounting Standard AASB 101 Presentation of Financial Statements, that compliance with the Australian equivalents to International Financial Reporting Standards ensures that the financial report, comprising the financial statements and notes, complies with International Financial Reporting Standards.
Auditor's Responsibility
Our responsibility is to express an opinion on the financial report based on our audit. We conducted our audit in accordance with Australian Auditing Standards. These Auditing Standards require that we comply with relevant ethical requirements relating to audit engagements and plan and perform the audit to obtain reasonable assurance whether the financial report is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial report. The procedures selected depend on the auditor's judgement, including the assessment of the risks of material misstatement of the financial report, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Group's preparation and fair presentation of the financial report in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by the directors, as well as evaluating the overall presentation of the financial report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

ARSN 105 754 461
Independent Audit Report to the Unitholders of RFM Chicken Income Fund
Matters relating to the electronic presentation of the audited financial report
The audit report relates to the financial report of the Group for the year ended 30 June 2013 included on the website of Rural Funds Management Limited. The Directors of the Responsible Entity of the Group are responsible for the integrity of the website and we have not been engaged to report on its integrity. This audit report refers only to the financial report identified above and does not provide an opinion on any other information which may have been hyperlinked to or from the financial report. If users of this report are concerned with the inherent risks arising from electronic data communications, they are advised to refer to the hard copy of the audited financial report to confirm the information included in the audited financial report presented on the Responsible Entity's website.
Independence
In conducting our audit, we have complied with the independence requirements of the Corporations Act 2001. We confirm that the independence declaration required by the Corporations Act 2001, has been provided to the directors of the Responsible Entity of RFM Chicken Income Fund on the date of this auditor's report.
Auditor's Opinion
In our opinion:
- (a) the financial report of RFM Chicken Income Fund is in accordance with the Corporations Act 2001, including:
- (i) giving a true and fair view of the Trust's financial position as at 30 June 2013 and of the trust and its consolidated entity's performance for the year ended on that date; and
- (ii) complying with Australian Accounting Standards (including the Australian Accounting Interpretations) and the Corporations Regulations 2001; and
- (b) the financial report also complies with International Financial Reporting Standards as disclosed in Note 1.

ARSN 105 754 461
Independent Audit Report to the Unitholders of RFM Chicken Income Fund
Emphasis of matter
Without qualification to the audit opinion expressed above, attention is drawn to the following matter. As a result of the matters described in Note 3 Going Concern, there is a $5.6 million working capital deficiency. This has primarily come about due to $9.5 million of parent company debt being due for repayment or renegotiation within the next 6 months. Management are confident in their ability to manage this issue and have a variety of options available to ensure the Trust can pay its debts as and when they fall due. The financial report of the Trust does not include any adjustments relating to the recoverability and classification of recorded assets amounts or to the amounts and classification of liabilities that might be necessary should the Trust not be able to manage its working capital deficiency and continue as a going concern.
Katherine M Kelly Director
Cooma
Dated: 30 September 2013

ARSN 105 754 461
Directors of the Responsible Entity's Declaration
In accordance with a resolution of the Directors of the Responsible Entity of RFM Chicken Income Fund:
In the opinion of the Directors;
(a) the financial statements and notes of the Trust and of the Consolidated Entity are in accordance with the Corporations Act 2001, including:
(i) giving a true and fair view of the Trust's financial position as at 30 June 2013 and of the performance of the Trust and its consolidated entity's for the year ended on that date; and
(ii) complying with Australian Standards, Corporations Regulations 2001 and the Trust's constitution; and
(b) In the directors' opinion, subject to the matters disclosed in Note 3, there are reasonable grounds to believe that the Group will be able to pay its debts as and when they become due and payable.
On behalf of the board
David Bryant Director
Dated: 30 September 2013
ARSN 105 754 461
Consolidated Statement of Comprehensive Income
For the Year Ended 30 June 2013
| 2013 | 2012 | ||
|---|---|---|---|
| Note | $ | $ | |
| Revenue | 4 | 30,913,952 | 30,321,818 |
| Unrealised gain/(loss) on interest rate swaps | 663,816 | (2,603,658) | |
| Cost of livestock sold | (5,860,687) | (6,335,338) | |
| Direct grower costs | (8,511,446) | (8,306,611) | |
| Employee costs | (2,129,352) | (3,676,532) | |
| Depreciation and impairment | 5 | (5,837,630) | (5,506,308) |
| Repairs and maintenance | (745,312) | (893,056) | |
| Management fees | 30(a) | (1,877,704) | (1,702,602) |
| Increase in the value of biological assets | 13 | 268,349 | 1,859,360 |
| Other expenses | (2,871,441) | (2,349,246) | |
| Finance costs | 5 | (3,190,666) | (3,159,791) |
| Profit/(loss) before income tax | 821,879 | (2,351,964) | |
| Income tax expense | 8 | (268,454) | 670,290 |
| Profit/(loss) after income tax | 553,425 | (1,681,674) | |
| Distribution - non controlling interest | (36,876) | (250) | |
| Profit/(loss) for the period | 516,549 | (1,681,924) | |
| Other comprehensive income | |||
| Items that will not be reclassified to profit and loss: | |||
| Revaluation increment | 27 | 8,548,133 | 3,195,518 |
| Income tax relating to components of other comprehensive | |||
| income | 8 | (2,564,440) | (958,664) |
| Other comprehensive income for the period, net of tax | 5,983,693 | 2,236,854 | |
| Total comprehensive income for the period, representing | |||
| changes in net assets attributable to unitholders | 6,500,242 | 554,930 | |
| Profit attributable to: | |||
| Members of the parent entity | 468,618 | (1,697,406) | |
| Non-controlling interests | 47,931 | 15,482 | |
| 516,549 | (1,681,924) | ||
| Total comprehensive income attributable to: | |||
| Members of the parent entity | 6,452,311 | 539,448 | |
| 6,452,311 | 539,448 |
ARSN 105 754 461
Consolidated Statement of Financial Position
30 June 2013
| 2013 | 2012 | ||
|---|---|---|---|
| Note | $ | $ | |
| ASSETS | |||
| Current assets | |||
| Cash and cash equivalents | 9 | 2,214,709 | 2,014,741 |
| Trade and other receivables | 10 | 4,095,652 | 4,465,461 |
| Inventories | 11 | 73,934 | 61,160 |
| Other current assets | 12 | 370,381 | 278,218 |
| Biological assets | 13 | - | 4,520,399 |
| Current tax receivable | 14 | - | 46,148 |
| Total current assets | 6,754,676 | 11,386,127 | |
| Non-current assets | |||
| Property, plant and equipment | 15 | 99,646,127 | 96,510,517 |
| Investments | 16 | 5,026,058 | - |
| Intangible assets | 17 | 1,049,000 | 1,049,000 |
| Total non-current assets | 105,721,185 | 97,559,517 | |
| TOTAL ASSETS | 112,475,861 | 108,945,644 | |
| LIABILITIES | |||
| Current liabilities | |||
| Trade and other payables | 18 | 2,586,521 | 3,458,466 |
| Interest bearing liabilities | 19 | 9,614,303 | 8,167,933 |
| Short-term provisions | 21 | 174,354 | 1,674,964 |
| Current income tax liability | 23 | 677 | - |
| Total current liabilities | 12,375,855 | 13,301,363 | |
| Non-current liabilities | |||
| Interest bearing liabilities | 19 | 31,510,983 | 33,060,296 |
| Deferred tax liabilities | 20 | 12,428,124 | 9,691,586 |
| Long-term provisions | 22 | 9,517 | 33,174 |
| Derivative financial liabilities | 24 | 2,402,193 | 3,066,010 |
| Total non-current liabilities | 46,350,817 | 45,851,066 | |
| TOTAL LIABILITIES (excluding net assets attributable tounitholders) | 58,726,672 | 59,152,429 | |
| Net assets attributable to unitholders | 53,749,189 | 48,647,733 | |
| Non-controlling interest | - | 1,145,482 | |
| TOTAL LIABILITIES | 112,475,861 | 108,945,644 |
ARSN 105 754 461
Consolidated Statement of Changes in Net Assets Attributable to Unitholders
For the Year Ended 30 June 2013
2013
| Issued Units | Assetrevaluationreserve | Retainedearnings | Total | NoncontrollingInterests | Total Equity | |
|---|---|---|---|---|---|---|
| $ | $ | $ | $ | $ | $ | |
| Balance at 1 July 2012 | 24,153,575 | 27,049,045 | (2,554,887) | 48,647,733 | 1,145,482 | 49,793,215 |
| Other comprehensive income | - | 8,548,133 | - | 8,548,133 | - | 8,548,133 |
| Income tax relating to other comprehensive income | - | (2,564,440) | - | (2,564,440) | - | (2,564,440) |
| Total income and expenses for the period recognised directly in equity | - | 5,983,693 | - | 5,983,693 | - | 5,983,693 |
| Profit attributable to unit holders | - | - | 700,602 | 700,602 | 121,277 | 821,879 |
| Income tax applicable | - | - | (231,984) | (231,984) | (36,470) | (268,454) |
| Total income and expenses for the period | - | - | 468,618 | 468,618 | 84,807 | 553,425 |
| Equity transactions | ||||||
| Additional non-controlling interest arising on issue of units | - | - | - | - | 5,305,031 | 5,305,031 |
| Reduced non-controlling interest arising on redemption of units | - | - | - | - | (160,483) | (160,483) |
| Issue of units | 185,916 | - | - | 185,916 | - | 185,916 |
| Equity issue costs | - | - | - | - | (104,757) | (104,757) |
| Income tax applicable | - | - | - | - | 31,427 | 31,427 |
| 185,916 | - | - | 185,916 | 5,071,218 | 5,257,134 | |
| Transfers to and from reserves arising due to deconsolidation of SBK: | - | - | - | - | - | - |
| Minority interests | - | - | - | - | (6,235,952) | (6,235,952) |
| Adjust between share of profit in StockBank and amount in ARR | - | - | 50,607 | 50,607 | - | 50,607 |
| Reinstatement of asset revaluation reserve for investment in RFM StockBank ondeconsolidation | - | 148,389 | (148,389) | - | - | - |
| Income tax relating to reinstatement | - | (22,258) | 22,258 | - | - | - |
| - | 126,131 | (75,524) | 50,607 | (6,235,952) | (6,185,345) | |
| Sub-total | 24,339,491 | 33,158,869 | (2,161,793) | 55,336,567 | 65,555 | 55,402,122 |
| Return of capital | (1,587,378) | - | - | (1,587,378) | (28,680) | (1,616,058) |
| Distributions | - | - | - | - | (36,875) | (36,875) |
| Balance at 30 June 2013 | 22,752,113 | 33,158,869 | (2,161,793) | 53,749,189 | - | 53,749,189 |
The accompanying notes form part of these financial statements.
ARSN 105 754 461
Consolidated Statement of Changes in Net Assets Attributable to Unitholders
For the Year Ended 30 June 2013
2012
| Issued Units | Assetrevaluationreserve | Retainedearnings | NoncontrollingInterests | Total Equity | ||
|---|---|---|---|---|---|---|
| $ | $ | $ | Total$ | $ | $ | |
| Balance at1 July 2011 | 30,198,980 | 24,812,191 | (857,481) | 54,153,690 | - | 54,153,690 |
| Other comprehensive income | - | 3,195,518 | - | 3,195,518 | - | 3,195,518 |
| Income tax relating to other comprehensive income | - | (958,664) | - | (958,664) | - | (958,664) |
| Total income and expenses for the period recognised directly in | ||||||
| equity | - | 2,236,854 | - | 2,236,854 | - | 2,236,854 |
| Loss attributable to unit holders | - | - | (2,374,438) | (2,374,438) | 22,474 | (2,351,964) |
| Income tax applicable | - | - | 677,032 | 677,032 | (6,742) | 670,290 |
| Total income and expenses for the period | - | 2,236,854 | (1,697,406) | 539,448 | 15,732 | 555,180 |
| Equity transactions | ||||||
| Additional non- controlling interest arising on issue of units | - | - | - | - | 1,130,000 | 1,130,000 |
| Issue of units | 281,319 | - | - | 281,319 | - | 281,319 |
| 281,319 | 2,236,854 | (1,697,406) | 820,767 | 1,145,732 | 1,966,499 | |
| Sub-total | 30,480,299 | 27,049,045 | (2,554,887) | 54,974,457 | 1,145,732 | 56,120,189 |
| Return of capital | (6,326,724) | - | - | (6,326,724) | - | (6,326,724) |
| Distributions | - | - | - | - | (250) | (250) |
| Balance at 30 June 2012 | 24,153,575 | 27,049,045 | (2,554,887) | 48,647,733 | 1,145,482 | 49,793,215 |
ARSN 105 754 461
Consolidated Statement of Cash Flows
For the Year Ended 30 June 2013
| 2013 | 2012 | ||
|---|---|---|---|
| Note | $ | $ | |
| Cash flows from operating activities: | |||
| Receipts from customers | 30,092,924 | 29,543,425 | |
| Payments to suppliers and employees | (24,621,926) | (22,352,779) | |
| Interest received | 46,757 | 29,421 | |
| Finance costs | (3,156,539) | (3,077,446) | |
| Income taxes received/(paid) | 46,148 | (7,519) | |
| Net cash provided by operating activities | 34 | 2,407,364 | 4,135,102 |
| Cash flows from investing activities: | |||
| Proceeds from sale of property, plant and equipment | 20,180 | - | |
| Acquisition of property, plant and equipment | 15 | (457,029) | (1,837,539) |
| Deconsolidation of cash in subsidiaries | (3,142,047) | - | |
| Net cash used in investing activities | (3,578,896) | (1,837,539) | |
| Cash flows from financing activities: | |||
| Receipts from issue of units | 4,977,495 | 1,417,205 | |
| Equity issue costs | (104,756) | - | |
| Redemption of units | (160,482) | - | |
| Proceeds from borrowings | 1,200,000 | 5,237,188 | |
| Repayment of borrowings | (1,251,503) | (77,868) | |
| Distributions paid | (3,237,814) | (6,318,523) | |
| Net cash provided by/ (used in) financing activities | 1,422,940 | 258,002 | |
| Net increase/(decrease) in cash and cash equivalents | 251,408 | 2,555,565 | |
| Cash and cash equivalents at beginning of year | 1,883,700 | (671,865) | |
| Cash and cash equivalents at end of year | 9(a) | 2,135,108 | 1,883,700 |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies
(a) Basis of preparation
The financial report is a general purpose financial report that has been prepared in accordance with:
-
- The Trust's constitution and the requirements of the Corporations Act 2001.
-
- Australian Accounting Standards, Urgent Issues Group interpretations and other authoritative pronouncements of the Australian Accounting Standards Board. The Trust is a for-profit entity for financial reporting purposes under Australian Accounting Standards.
The financial report covers RFM Chicken Income Fund ("CIF" or the "Trust") as an individual entity and CIF and its controlled entity as an economic entity. CIF is a Trust, established and domiciled in Australia. The financial report is presented in Australian dollars and all values are rounded to the nearest dollar.
The financial report of CIF for the year ended 30 June 2013 was authorised for issue in accordance with a resolution of the directors of the Responsible Entity on 30 September 2013.
CIF is a registered Australian managed investment trust, and was constituted in 2003. RFM, the Responsible Entity of the Trust is incorporated and domiciled in Australia. The registered office of the Responsible Entity is Level 2, 2 King Street, Deakin, ACT 2600.
The nature of the operations and principal activities of the Trust are described in the Directors of the Responsible Entity's Report.
(b) Statement of compliance
The financial report of CIF complies with Australian Accounting Standards and International Financial Reporting Standards.
(c) Reporting basis and conventions
The financial report is a general purpose financial statement that has been prepared in accordance with Australian Accounting Standards, Australian Accounting Interpretations, other authoritative pronouncements of the Australian Accounting Standards Board and the Corporations Act 2001.
Australian Accounting Standards set out accounting policies that the AASB has concluded would result in a financial report containing relevant and reliable information about transactions, events and conditions. Compliance with Australian Accounting Standards ensures that the financial statements and notes also comply with International Financial Reporting Standards. Material accounting policies adopted in the preparation of this financial report are presented below and have been consistently applied unless otherwise stated.
The financial report has been prepared on an accruals basis and is based on historical costs, modified, where applicable, by the measurement at fair value of selected non-current assets, financial assets and financial liabilities.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(d) Principles of consolidation
(i) Principles of consolidation
The consolidated financial statements incorporate the assets, liabilities and results of entities controlled by RFM Chicken Income Fund at the end of the reporting period. A controlled entity is any entity over which RFM Chicken Income Fund has the power to govern the financial and operating policies so as to obtain benefits from its activities. Control will generally exist when the parent owns, directly or indirectly through subsidiaries, more than half of the voting power of an entity. In assessing the power to govern, the existence and effect of holdings of actual and potential voting rights are also considered.
(ii) Controlled entities
Where controlled entities have entered or left the Group during the year, the financial performance of those entities is included only for the period that they were controlled. A list of controlled entities is contained in Note 31 to the financial statements.
(iii) Entities entering/leaving group
As at reporting date, the assets and liabilities of all controlled entities have been incorporated into the consolidated financial statements as well as their results for the year then ended. Where controlled entities have entered (left) the Group during the year, their operating results have been included (excluded) from the date control was obtained (ceased).
(iv) Inter-company balances
In preparing the consolidated financial statements, all inter-group balances and transactions between entities in the Group have been eliminated on consolidation. Accounting policies of subsidiaries conform to those used by the Trust.
(e) Cash and cash equivalents
Cash and cash equivalents include cash on hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within short-term borrowings in current liabilities on the consolidated statement of financial position.
For the purposes of the Cash Flow Statement, cash and cash equivalents consist of cash and cash equivalents as defined above, net of outstanding bank overdrafts.
(f) Trade and other receivables
Receivables are recognised and carried at original amount, less an allowance for any uncollectible amounts. An estimate for doubtful debts is made when collection of an amount is no longer probable. Financial difficulties of the debtor, default payments or debts more than 180 days are considered objective evidence of impairment.
Amounts are generally received within 30 days of being recorded as receivables.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(g) Inventories
Inventory is stated at the lower of cost and net realisable value. The Group's inventory is constantly monitored for obsolescence. Costs incurred in bringing each product to its present location and condition are accounted for on a first-in, first-out basis.
(h) Biological assets
Biological assets of the Trust include livestock. Livestock are measured at cost when purchased and at each subsequent reporting date at their fair value less estimated sales costs (net market value).
(i) Property, plant and equipment
(i) General information
Each class of property, plant and equipment is carried at cost or fair value less, where applicable, any accumulated depreciation and impairment losses.
(ii) Property
Property, plant and equipment are shown at their fair value (being the amount for which an asset could be exchanged between knowledgeable willing parties in an arm's length transaction), based on annual valuations by external independent valuers, less subsequent depreciation for buildings and plant.
Any accumulated depreciation at the date of revaluation is eliminated against the gross carrying amount of the asset and the net amount is restated to the revalued amount of the asset.
(iii) Revaluations of property, plant and equipment
Any revaluation increment is credited to the asset revaluation reserve included in equity, except to the extent that it reverses a revaluation decrement for the same asset previously recognised in profit and loss, in which case the increment is recognised in profit and loss.
Any revaluation decrement is recognised in profit or loss, except to the extent that it offsets a previous revaluation increment for the same asset, in which case the decrement is debited directly to the asset revaluation reserve to the extent of the credit balance existing in the revaluation reserve for that asset.
Any accumulated depreciation as at the revaluation date is eliminated against the gross carrying amounts of the assets and the net amounts are restated to the revalued amounts of the assets.
Gains and losses on disposals are determined by comparing proceeds with the carrying amount. These are included in the income statement.
Upon disposal or derecognition, any revaluation reserve relating to the particular asset being sold is transferred to retained earnings.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(i) Property, plant and equipment (continued)
(iv) Buildings, plant and equipment - fixed assets constructed
The cost of fixed assets constructed within the Group includes the cost of materials, direct labour, borrowing costs and an appropriate proportion of directly attributable fixed and variable overheads. The assets are held in work in progress until they are complete and in use.
(v) Depreciation
The depreciable amount of all fixed assets including buildings and capitalised leased assets, but excluding freehold land, is depreciated on a straight-line basis over their useful lives to the Group commencing from the time the asset is held ready for use.
(vi) Depreciation rates
The depreciation rates used for each class of depreciable assets are:
| Class of fixed asset | Depreciationrate |
|---|---|
| Capital Works in Progress | Nil |
| Buildings | 5 -7% |
| Plant and Equipment | 10 -33% |
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date.
(vi) Derecognition
An item of property, plant and equipment is derecognised upon disposal or when no further future economic benefits are expected from its use or disposal.
(j) Intangibles
Water licences are initially brought to account at cost. The asset is considered to have an infinite life and so no amortisation is applied. Where an active market can be established for the water licences they will be revalued or reviewed for impairment at the end of the financial year. The useful life of the water licences is reviewed each reporting period to determine whether infinite life assessments continue to be applicable. In recent periods the market for water licences has become less active and as a result industry practice is increasingly to adopt the cost or impairment model of the accounting standard. Consequently, the cost or impairment approach is adopted where assets of separable and tradeable water rights are involved.
(k) Impairment of assets
At each reporting date, the Group reviews the carrying values of its tangible and intangible assets to determine whether there is any indication that those assets have been impaired. If such an indication exists, the recoverable amount of the asset, being the higher of the asset's fair value less costs to sell and value in use, is compared to the asset's carrying value. Any excess of the asset's carrying value over its recoverable amount is expensed to the income statement.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(l) Financial instruments
(i) Recognition
Financial instruments are initially measured at fair value on trade date, which includes transaction costs, when the related contractual rights or obligations exist. Subsequent to initial recognition these instruments are measured as set out below.
(ii) Loans and receivables
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market and are stated at amortised cost using the effective interest rate method.
(iii) Financial liabilities
Non-derivative financial liabilities are recognised at amortised cost, comprising original debt less principal payments and amortisation.
(iv) Fair value
Fair value is determined based on current bid prices for all quoted investments. Valuation techniques are applied to determine fair value for all unlisted securities, including recent arm's length transactions, reference to similar instruments and option pricing models.
(m) Derivative financial instruments
The fair value of interest rate swaps is calculated by reference to current interest rates and is based on bank valuations.
Derivatives that do not qualify for hedge accounting are classified as held for trading, with any gains or losses arising from changes in fair value taken directly to net profit or loss for the year.
(n) Derecognition of financial instruments
The derecognition of a financial instrument takes place when the Group no longer controls the contractual rights that comprise the financial instrument, which is normally the case when the instrument is sold, or the cash flows attributable to the instrument are passed through to an independent third party.
(o) Trade and other payables
Liabilities for creditors are carried at amortised cost, which is the fair value of the consideration to be paid in the future for goods and services received, whether or not billed to the Group.
Payables include outstanding settlements on distributions payable, the carrying period is dictated by market conditions and is generally less than 60 days.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(p) Provisions
Provisions are recognised when the Group 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.
(q) Employee benefits
Provision is made for the employee benefits arising from services rendered by employees to balance date. Employee benefits that are expected to be settled within one year have been measured at the amounts expected to be paid when the liability is settled, plus related on-costs. Employee benefits payable later than one year have been measured at present value of the estimated future cash outflows to be made for those benefits.
(r) Unitholders' funds
Under AASB132:Financial instruments: Disclosure and Presentation, unitholders' funds must be regarded as liabilities where a Trust's constitution contains a perpetuity clause requiring the Trust to be terminated at a particular date.
(s) Unit prices
Unit prices are determined in accordance with the Trust's Constitution and are calculated as the net assets attributable to unit holders of the Trust, less estimated costs, divided by the number of units on issue, on a forward pricing basis, as determined by the Responsible Entity.
(t) Terms and conditions on units
Each unit issued confers upon the unit holder an equal interest in the Trust, and is of equal value. A unit does not confer any interest in any particular asset or investment of the Trust. Unit holders have various rights under the Constitution and the Corporations Act 2001, including the right to:
- have their units redeemed;
- receive income distributions;
- attend and vote at meetings of unit holders: and
- Participate in the termination and winding up of the Trust.
The rights, obligations and restrictions attached to each unit are identical in all respects.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(u) Revenue
Revenue is recognised and measured at the fair value of the consideration received or receivable to the extent it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured.
Revenue for the provision of broiler sheds and managing the growth of chicken batches is recognised upon the delivery of the service to the customer, Baiada Poultry Pty Ltd. Griffith based unbilled batches at the end of the period are accrued according to the number of days elapsed from the last date of batch pick up for each Griffith farm as per contract terms. This is multiplied by a current daily rate which is agreed with Baiada. Revenue for the provision of broiler sheds at Lethbridge is accrued according to the annual rate, pro-rated for the number of days in each month.
Revenue on livestock held by StockBank is recognised in accordance with Accounting Standard AASB 141 Agriculture, which requires livestock to be measured at net market value at each reporting date. The net market value is determined through price movements and the weight of the livestock, and deducting the costs expected to be incurred in realising the market value (including freight and selling costs).
Under StockBank's profit share model any increase or decrease in the net fair value of biological assets is recognised as income or an expense in the statement of comprehensive income. The movement is determined as the difference between the net fair value at the beginning and the end of the year adjusted for sales and purchases.
Revenue from the sale of livestock is recognised when there has been a transfer of risks and rewards to the customer through the execution of a sales agreement at the time of delivery of the goods to the customer. The carrying value of the livestock is then transferred to cost of livestock sold. The carrying value of the livestock is deemed to be its net selling price at the date of sale and accordingly sales and cost of livestock sold will offset.
Revenue from livestock leased under the leasing model is recognised having regard to the proportion of the return StockBank expects to receive as a placement fee on the livestock.
Interest revenue is recognised 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).
(v) Finance costs
Finance costs directly attributable to the acquisition, construction or production of assets that necessarily take a substantial period of time to prepare for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.
All other finance costs are recognised in income in the period in which they are incurred.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(w) 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 cost of acquisition of the asset or as part of an item of the expense. Receivables and payables in the consolidated statement of financial position are shown inclusive of GST.
Cash flows are presented in the consolidated statement of cash flows on a gross basis, except for the GST component of investing and financing activities, which are disclosed as operating cash flows.
(x) Income tax
The charge for current income tax expense is based on the profit adjusted for any non-assessable or disallowed items. It is calculated using the tax rates that have been enacted or are substantially enacted by the balance sheet date.
Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. No deferred income tax will be recognised from the initial recognition of an asset or liability, excluding a business combination, where there is no effect on accounting or taxable profit or loss.
Deferred tax is calculated at the tax rates that are expected to apply to the period when the asset is realised or liability is settled. Deferred tax is credited in the statement of comprehensive income except where it relates to items that may be credited directly to equity, in which case the deferred tax is adjusted directly against equity.
Deferred income tax assets are recognised to the extent that it is probable that future tax profits will be available against which deductible temporary differences can be utilised.
The amount of benefits brought to account or which may be realised in the future is based on the assumption that no adverse change will occur in income taxation legislation and the anticipation that the company will derive sufficient future assessable income to enable the benefit to be realised and comply with the conditions of deductibility imposed by the law.
(y) Distributions
In accordance with the Trust's Constitution, the Responsible Entity of the Trust has the discretion to distribute both income and capital.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(z) New accounting standards for application in future periods
The AASB has issued new and amended Accounting Standards and Interpretations that have mandatory application dates for future reporting periods. The Group has decided against early adoption of these standards. The following table summarises those future requirements, and their impact on the Group:
| Standard name | Effectivedate forentity | Requirements | Impact |
|---|---|---|---|
| AASB 10 ConsolidatedFinancial Statements | 30 June2014 | AASB 10 includes a newdefinition of control, which isused to determine whichentities are consolidated, anddescribes consolidationprocedures.The Standard providesadditional guidance to assistin the determination of controlwhere this is difficult toassess. | The Group willreview itscontrolled entitiesto determinewhether theyshould beconsolidatedunder AASB 10,no changes areanticipated. |
| AASB 13 Fair ValueMeasurement.AASB 2011-8 -Amendments to AustralianAccounting Standardsarising from AASB 13[AASB 1, 2, 3, 4, 5, 7, 9,2009-11, 2010-7, 101, 102,108, 110, 116, 117, 118,119, 120, 121, 128, 131,132, 133, 134, 136, 138,139, 140, 141, 1004, 1023& 1038 and Interpretations2, 4, 12, 13, 14, 17, 19, 131& 132] | 30 June2014 | AASB 13 provides a precisedefinition of fair value and asingle source of fair valuemeasurement and disclosurerequirements for use acrossAccounting Standards butdoes not change when fairvalue is required or permitted.There are a number ofadditional disclosurerequirements. | Fair valueestimatescurrently made bythe entity will berevised andpotential changesto reported valuesmay be required.The entity has notyet determined themagnitude of anychanges whichmay be needed.Some additionaldisclosures will beneeded. |
| AASB 2011 – 4 -Amendments to AustralianAccounting Standards toRemove Individual KeyManagement PersonnelDisclosure Requirements[AASB 124] | 30 June2014 | Remove individual keymanagement personneldisclosure requirements (i.e.components of remuneration)for disclosing entities. | The entity is adisclosing entity,the KMPremuneration notein the financialstatements will notinclude individualcomponents ofremuneration. |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
1 Summary of significant accounting policies (continued)
(z) New accounting standards for application in future periods (continued)
| AASB 2011-7 – | 30 June | This standard provides many | The impact of this |
|---|---|---|---|
| Amendments to Australian | 2014 | consequential changes due to | standard is |
| Accounting Standards | the release of the new | expected to be | |
| arising from the | consolidation and joint | minimal. | |
| Consolidation and Joint | venture standards. | ||
| Arrangements Standards | |||
| [AASB 1, 2, 3, 5, 7, 9, 2009- | |||
| 11, 101, 107, 112, 118, 121, | |||
| 124, 132, 133, 136, 138, | |||
| 139, 1023 & 1038 and | |||
| Interpretations 5, 9, 16 & | |||
| 17] |
2 Significant acccounting judgements, estimates and assumptions
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the reported amounts in the financial statements. Management continually evaluates its judgements and estimates in relation to assets, liabilities, contingent liabilities, revenue and expenses. Management bases its judgements and estimates on historical experience and on other various factors it believes to be reasonable under the circumstances, the result of which form the basis of the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions and conditions.
Management has identified the following critical accounting policies for which significant judgements, estimates and assumptions are made. Actual results may differ from these estimates under different assumptions and conditions and may materially affect financial results or the financial position reported in future periods.
Further details for the nature of these assumptions and conditions may be found in the relevant notes to the financial statements.
Determination of useful lives and depreciation rates for chicken broiler sheds
A judgement is made on the useful lives and therefore the depreciation rates applied to the chicken broiler sheds and associated plant and equipment. Consideration is given to the scale of the maintenance program applying to the buildings and the plant and any expected changes for technical obsolescence.
Valuation of livestock
In order to determine the fair value of livestock, assessments are made of the estimated weights of the cattle and sheep at year end under the former profit share model. The weights are subject to random tests in order to ensure the weight gain assumptions made are reliable. Once the weights are known market prices at balance date are applied for the animals based on values being achieved in the market into which livestock is selling. Values of sheep skins are also considered where prices are achieved for these when the livestock are sold.
Where livestock are leased under the leasing operating model, the fair value of the livestock is determined having regard to the proportion of the return SBK expects to earn as a placement fee on the livestock and other amounts recoverable by SBK at the end of the lease.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
2 Significant acccounting judgements, estimates and assumptions (continued)
Consolidation and control
Entities are included within the consolidated financial statements of the CIF group where CIF has control of these entities, being the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. Judgement is applied by management in assessing whether control exists, and in particular when the rights held by CIF amount to being the power to govern the financial and operating policies of those entities and whether CIF is able to use such power to obtain financial benefits from the activities of the entities.
3 Going concern
The Directors of RFM have determined that CIF is a going concern and will be able to pay its debts as and when they fall due.
The CIF has core borrowings of $36m and a further $5m facility specifically to fund the StockBank investment with its primary banker National Australia Bank Limited (NAB). The core borrowing of $36m expires in June 2017 while the $5m facility expires in December 2013. Further, NAB covenants stipulate that a $4.5m amortisation of the core facility of $36m should be made in December 2013.
RFM management intend to renegotiate terms and renew borrowings for a future period, for which they have received a firm offer.
CIF's property plant and equipment was revalued in December 2012 by Opteon (Victoria) Pty Ltd., and the net increase in value was $3.1 million placing the debt servicing ratios of CIF in a reasonably favourable position for its negotiations.
The chicken industry continues to experience positive conditions being a growth industry with per capita consumption continuing to increase. The CIF maintains a strong net asset base and has long term contracts for growing chicken spanning 12 24 years with Bartter Enterprises Pty Ltd which is a wholly owned subsidiary of Baiada Poultry Pty Ltd. The Directors believe that these factors place the fund in a favourable position for these negotiations.
If a renegotiation of financing is unsuccessful, the CIF would manage its amortisation obligations through a sale of part or all of its interest in StockBank and a reduction in distributions.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
4 Revenue
| 2013 | 2012 | |
|---|---|---|
| $ | $ | |
| Grower fees | 23,755,551 | 23,708,948 |
| Livestock sales | 5,860,687 | 6,335,330 |
| Interest received | 46,757 | 29,421 |
| Placement fees | 711,350 | - |
| Other revenue | 539,607 | 248,119 |
| Total | 30,913,952 | 30,321,818 |
5 Profit from ordinary activities
| Finance costs: | |||
|---|---|---|---|
| Related party | 34,527 | - | |
| External | 3,156,139 | 3,159,791 | |
| Total | 3,190,666 | 3,159,791 | |
| Depreciation and impairment | |||
| Depreciation - property, plant and equipment | 15(a) | 5,848,237 | 5,348,050 |
| Impairment / (impairment reversals) - property, plant and | |||
| equipment | 15(a) | (10,607) | 42,258 |
| Impairment - intangibles | 17 | - | 116,000 |
| Total | 5,837,630 | 5,506,308 |
6 Leases in financial statements of lessors
The minimum future rental income to be received on non-cancellable operating leases of chicken broiler sheds that generally extend for periods of more than one year are as follows:
| Year 1 | 14,600,005 | 12,268,446 |
|---|---|---|
| Year 2 | 14,600,005 | 12,268,446 |
| Year 3 | 14,600,005 | 12,268,446 |
| Year 4 | 14,600,005 | 12,268,446 |
| Year 5 | 14,600,005 | 12,268,446 |
| Subsequent | 111,284,971 | 111,299,479 |
| Total | 184,284,996 | 172,641,709 |
Properties at Griffith NSW and Lethbridge VIC are leased to Bartter Enterprises Pty Ltd for a term of 20 years in Griffith and 30 years in Lethbridge. Grower fees are reviewed every year and indexed to CPI. Therefore no inflation or discounting is taken into consideration in calculating the minimum future rental income.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
7 Auditor's remuneration
| 2013 | 2012 | |
|---|---|---|
| $ | $ | |
| Remuneration of the auditor of the Group for: | ||
| - Auditing or reviewing the financial report | 99,169 | 108,521 |
| - Taxation and other services | 20,137 | 35,815 |
| Total | 119,306 | 144,336 |
| Income tax expense | ||
| (a)The major components of tax expense comprise: | ||
| Current income tax charge | 78,641 | - |
| Adjustments in respect deferred income tax of previous years | - | (1,211) |
| Relating to origination and reversal of temporary differences | 189,813 | (669,079) |
| Income tax expense reported in the income statement | 268,454 | (670,290) |
| (b)Amounts charged or credited directly to equity | ||
| Net gain on revaluations in the statement of comprehensive income | 2,564,440 | 958,664 |
| Net gain on revaluations reinstated on deconsolidation of SBK | 22,258 | - |
| Equity issue costs | (31,427) | - |
| Income tax expense reported in equity | 2,555,271 | 958,664 |
(c) Numerical reconciliation between aggregate tax expense recognised in the income statement and tax expense calculated per the statutory income tax rate
| Accounting profit before tax | 821,879 | (2,351,964) |
|---|---|---|
| At the statutory income tax rate of 30% (2012: 30%) | 246,564 | (705,589) |
| - Reclassification of assets between a 30% and 15% tax rate | - | 28,663 |
| - Adjustments in respect of deferred tax for previous years | - | (1,211) |
| - Adjustment on intercompany dividend received where tax | ||
| remains payable | 21,890 | 7,847 |
| Total | 268,454 | (670,290) |
(d) Franking credits
At 30 June 2013 CIF had a franking account balance of $244,959 (2012: $291,107).
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
9 Cash and cash equivalents
| 2013$ | 2012$ | ||
|---|---|---|---|
| Cash at bank | 2,214,709 | 2,014,741 | |
| Total | 2,214,709 | 2,014,741 | |
| (a)Reconciliation of cash | |||
| Note | |||
| Cash at the end of the financial year as shown in the statementof cash flows is reconciled to items in the statement offinancial position as follows: | |||
| Cash and cash equivalents | 2,214,709 | 2,014,741 | |
| Bank overdraft | 19 | (79,601) | (131,041) |
| 2,135,108 | 1,883,700 | ||
| Trade and other receivables | |||
| CURRENT | |||
| Trade receivables | 3,808,176 | 4,409,769 | |
| Other receivables | 287,476 | 55,692 | |
| 4,095,652 | 4,465,461 |
11 Inventories
| CURRENT | |||
|---|---|---|---|
| Gas inventory | 73,934 | 61,160 | |
| Total | 73,934 | 61,160 | |
| 12 | Other current assets | ||
| CURRENT | |||
| Prepayments | 370,381 | 278,218 | |
| Total | 370,381 | 278,218 |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
13 Biological Assets
| 2013 | 2012. | |
|---|---|---|
| $ | $ | |
| Opening balance | 4,520,399 | 1,954,733 |
| Additions/purchases | 8,834,021 | 7,041,636 |
| Increase in the value of biological assets | 268,349 | 1,859,360 |
| Decreases due to sales | (6,009,638) | (6,335,330) |
| Decrease due to deconsolidation of SBK | (7,613,131) | - |
| Balance at 30 June 2013 | - | 4,520,399 |
RFM StockBank was deconsolidated from the group on 30 June 2013 when CIF lost control of the entity due to the issue of further units to non - controlling interests. Therefore the 2013 financial position does not include any Biological Assets
14 Current income tax receivable
| Current income tax receivable | - | 46,148 | |
|---|---|---|---|
| Total | - | 46,148 | |
| 15 | Property plant and equipment | ||
| Land and buildingsFreehold land and buildings | |||
| At independent valuation | 99,195,229 | 96,099,678 | |
| Total freehold land and buildings | 99,195,229 | 96,099,678 | |
| Capital works in progressAt cost | 152,373 | - | |
| Total capital works in progress | 152,373 | - | |
| Plant and equipmentCapital works in progress | |||
| At cost | 813,419 | 860,787 | |
| Less accumulated depreciation | (514,894) | (449,948) | |
| Total plant and equipment | 298,525 | 410,839 | |
| Total property, plant and equipment | 99,646,127 | 96,510,517 |
In 2013 the revaluation of property, plant and equipment is based on the assessment of their current market value as determined by independent valuation, conducted by Opteon (Victoria) Pty Ltd. The full valuation by Opteon (Victoria) Pty Ltd was carried out in December 2012 and it has been confirmed that the properties carry the same value at 30 June 2013.
The carrying value of all property, plant and equipment had it been carried under the cost model would be $52,528,675 (2012: $60,562,507).
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
15 Property plant and equipment (continued)
(a) Movements in carrying amounts
| Capital worksLand andin progressbuildings | Plant andequipment | Total | ||
|---|---|---|---|---|
| $ | $ | $ | $ | |
| Current year | ||||
| Balance at 1 July 2012 | - | 96,099,679 | 410,838 | 96,510,517 |
| Additions | 454,529 | - | 2,500 | 457,029 |
| Transfers | (302,156) | 302,156 | - | - |
| Disposals | - | - | (31,923) | (31,923) |
| Depreciation | - | (5,765,346) | (82,890) | (5,848,236) |
| Revaluation increase/(decrease) recognised in equity | - | 8,548,133 | - | 8,548,133 |
| Revaluation increase/(decrease) recognised in income | - | 10,607 | - | 10,607 |
| Balance at 30 June 2013 | 152,373 | 99,195,229 | 298,525 | 99,646,127 |
| Prior year | ||||
| Balance at 1 July 2011 | 854,901 | 71,194,905 | 24,817,961 | 96,867,767 |
| Additions | 1,758,309 | - | 79,230 | 1,837,539 |
| Transfers | (2,613,210) | 27,001,715 | (24,388,505) | - |
| Depreciation | - | (5,250,202) | (97,848) | (5,348,050) |
| Revaluation increase/(decrease) recognised in equity | - | 3,195,518 | - | 3,195,518 |
| Revaluation increase/(decrease) recognised in income | - | (42,257) | - | (42,257) |
| Balance at 30 June 2012 | - | 96,099,679 | 410,838 | 96,510,517 |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
16 Investments (financial assets)
Available for sale financial assets
| 2013 | 2012 | |
|---|---|---|
| $ | $ | |
| Investment in RFM - StockBank | 5,026,058 | - |
| Total | 5,026,058 | - |
All investments are classified as available-for-sale financial assets. Available-for-sale financial assets are reflected at fair value unless their fair value cannot be reliably measured. Unrealised gains and losses arising from changes in fair value are taken directly to equity where the investment is held above cost, and through the statement of comprehensive income where the fair value is less than cost.
Fair value is determined based on current bid prices for all quoted investments. Valuation techniques are applied to determine fair value for all unlisted securities, including recent arm's length transactions, reference to similar instruments and option pricing models.
Prior to 30 June 2013 this investment has been treated as a subsidiary and was consolidated into the financial statements.
17 Intangible assets
| Water licences at fair value | 1,049,000 | 1,165,000 |
|---|---|---|
| Revaluation (decrease)/increase recognised in income | - | (116,000) |
| Total | 1,049,000 | 1,049,000 |
The water licences were valued in conjunction with property plant and equipment by the valuer. The asset is considered to have an infinite life and so no amortisation is applied. Water licences are valued at the lower of cost and fair value.
18 Trade and other payables
| Total | 2,586,521 | 3,458,466 |
|---|---|---|
| Sundry payables and accruals | 1,297,547 | 1,766,556 |
| Trade payables | 1,288,974 | 1,691,910 |
| Unsecured liabilities | ||
| CURRENT |
Trade payables are payable on 30 day terms and are not interest bearing.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
19 Interest bearing liabilities
| 2013 | 2012 | |
|---|---|---|
| $ | $ | |
| CURRENT | ||
| Secured liabilities | ||
| Bank overdraft | 79,601 | 131,041 |
| Bills of exchange | 4,500,000 | 3,000,000 |
| Market rate facility loan | 5,000,000 | 5,000,000 |
| Asset purchase loan | 34,702 | 36,892 |
| Total | 9,614,303 | 8,167,933 |
| NON-CURRENT | ||
| Secured liabilities | ||
| Bills of exchange | 31,500,000 | 33,000,000 |
| Asset purchase loan | 10,983 | 60,296 |
| Total | 31,510,983 | 33,060,296 |
| Total current and non-current secured liabilitiesBank overdraft | 79,601 | 131,041 |
| Bills of exchange | 36,000,000 | 36,000,000 |
| Market rate facility loan | 5,000,000 | 5,000,000 |
| Asset purchase loan | 45,685 | 97,188 |
| Total | 41,125,286 | 41,228,229 |
At 30 June 2013 CIF's facilities with its banker, National Australia Bank Limited (NAB) comprised a $36 million floating rate bill facility and a $5 million market rate facility. Under the original terms of these facilities, CIF was due to repay $3 million of the bill facility on 30 June 2012 and the $5 million market rate facility on 31 December 2012. As a result of the renegotiation of these facilities completed in August 2012, the bill facility has been extended to 30 June 2017 and the market rate facility has been extended to 31 December 2013. Under the terms of the bill facility, the loan to value ratio (LVR) against CIF poultry assets is not to exceed 40%, reducing to 35% from 31 December 2013.
The bills of exchange are secured by a limited guarantee from Australian Executor Trustees Limited as custodian of the assets of CIF. This is supported by a first registered fixed and floating charge from Australian Executor Trustees Limited plus first registered mortgages over all freehold property and water of the Trust.
The bills of exchange are accepted and discounted at the National Australia Bank's floating rate plus a facility fee of 1.65%.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
19 Interest bearing liabilities (continued)
Total current and non-current secured liabilities (continued)
The market rate facility loan interest is calculated for each pricing period (7 days to 180 days as nominated by CIF) as the "bid rate" quoted on the "BBSY" page of the Reuters Monitors System at or about 10.15am Sydney time on the banking day immediately preceding the commencement of each pricing period, plus the facility fee of 1.65%.
The carrying amounts of non-current assets pledged as security are:
| 2013 | 2012 | ||
|---|---|---|---|
| $ | $ | ||
| First mortgage over freehold land and buildings and intangibles | 100,244,229 | 97,148,679 | |
| Asset purchase over plant and equipment | 60,452 | 105,936 | |
| Total | 100,304,681 | 97,254,615 | |
| 20 Deferred tax | |||
| (a)Deferred tax liabilities | |||
| CURRENT | |||
| Biological assets | - | 74,609 | |
| Unearned revenue | 69,443 | - | |
| Investments | 22,258 | - | |
| Fair-valued property, plant and equipment (including depreciation) | 13,562,640 | 11,164,618 | |
| Gross deferred tax liabilities | 13,654,341 | 11,239,227 | |
| Set-off of deferred tax assets | 20(b) | (1,226,217) | (1,547,641) |
| Net deferred tax liabilities | 12,428,124 | 9,691,586 |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
20 Deferred tax (continued)
(b) Deferred tax assets
| 2013 | 2012 | ||
|---|---|---|---|
| $ | $ | ||
| CURRENT | |||
| Accruals | 19,518 | 25,410 | |
| Provisions for employee entitlements | 57,118 | 39,657 | |
| Derivatives | 720,658 | 919,803 | |
| Black hole expenses | 69,432 | 12,474 | |
| Fair-valued property plant & equipment (including depreciation) | 322,156 | 296,944 | |
| Prepayments | 1,423 | - | |
| Inventory | 2,107 | - | |
| Legal deductible over five years | 33,805 | - | |
| Equity raising costs | - | 733 | |
| Unused income tax losses | - | 252,620 | |
| Gross deferred tax assets | 1,226,217 | 1,547,641 | |
| Set-off of deferred tax assets | 20(a) | (1,226,217) | (1,547,641) |
| Net deferred tax assets | - | - |
| (c)Recognised deferred tax assets and liabilities | |||||
|---|---|---|---|---|---|
| Current income tax | Deferred income tax | ||||
| 2013 | 2012 | 2013 | 2012 | ||
| $ | $ | $ | $ | ||
| Opening balance | 46,148(78,641)- | 53,667 | (9,691,586) | (9,403,211) | |
| Charged to income | -- | (189,813) | 670,289(958,664) | ||
| Charged to equity | (2,555,271) | ||||
| Other payments | (46,148) | (7,519) | - | - | |
| Acquisitions/disposals | 77,964 | - | 8,546 | - | |
| Closing balance | (677) | 46,148 | (12,428,124) | (9,691,586) | |
| Tax expense in income statement | - | - | 268,454 | (670,289) | |
| Amounts recognised in balance sheet | |||||
| Deferred tax liability | - | - | (12,428,124) | (9,691,586) | |
| - | - | (12,428,124) | (9,691,586) |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
21 Provisions - current
| 2013 | 2012 | ||
|---|---|---|---|
| $ | $ | ||
| Provision for distribution | - | 1,584,880 | |
| Employee entitlements | 174,354 | 90,084 | |
| Total | 174,354 | 1,674,964 | |
| 22 | Provisions - non current | ||
| Employee entitlements | 9,517 | 33,174 | |
| Total | 9,517 | 33,174 |
The employee entitlements provisions relate to the annual leave and long service leave entitlements of employees employed by CIF.
23 Current tax liability
| Current income tax liability | 677 | - | |
|---|---|---|---|
| Total | 677 | - | |
| 24 | Derivative financial liabilities | ||
| Interest rate swaps | 2,402,193 | 3,066,010 | |
| Total | 2,402,193 | 3,066,010 |
Gains and losses arising from changes in net fair value of interest rates swaps are recognised in the income statement in the period in which they arise.
Terms and conditions are detailed in Note 25(f).
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
25 Financial instruments
(a) Financial risk management policies
Risks arising from holding financial instruments are inherent in the Group's activities, and are managed through a process of ongoing identification, measurement and monitoring. The Group is exposed to interest rate risk, credit risk, liquidity risk and market risk.
Financial instruments of the Group comprise derivatives, cash and cash equivalents, interest bearing liabilities and other financial instruments such as trade debtors and creditors, which arise directly from its operations.
The Responsible Entity is responsible for identifying and controlling the risks that arise from these financial instruments.
The risks are measured using a method that reflects the expected impact on the results and net assets attributable to unitholders of the Group from reasonably possible changes in the relevant risk variables. Information about these risk exposures at the reporting date, measured on this basis, is disclosed below. As part of its risk management strategy, the Group uses derivatives by way of interest rate swaps to manage exposures resulting from changes in interest rates.
Concentrations of risk arise where a number of financial instruments or contracts are entered into with the same counterpart, or where a number of counterparties are engaged in similar business activities that would cause their ability to meet contractual obligations to be similarly affected by changes in economic, political or other conditions.
In order to avoid excessive concentration of risk, the Group monitors its exposure to ensure concentrations of risk remain within acceptable levels and either reduces exposure or uses derivative instruments to manage the excessive risk concentrations when they arise.
(b) Interest rate risk
Interest rate risk is managed by ensuring that the Group has a combination of fixed and floating rate debt, along with the use of interest rate swap contracts. CIF does not speculate in the trading of derivative instruments. The Responsible Entity is responsible for determining the appropriate exposure to variable interest rate risk to further reduce the risk associated with variable interest rates. At 30 June 2013, 0.11% (2012: 0.2%) of the Trust's debt is fixed, excluding the impact of interest rate swap contracts. If interest rate swaps are taken into consideration then 62% of the Group's debt would be considered fixed.
At balance date the Group had the following mix of financial assets and liabilities exposed to cash flow risk on variable interest rates:
| 2013 | 2012 | |
|---|---|---|
| $ | $ | |
| Cash and short term deposits | 2,214,709 | 2,014,741 |
| Bank Overdraft | (79,601) | (131,041) |
| Bills of exchange | 36,000,000 | (36,000,000) |
| Market rate facility loan | 5,000,000 | (5,000,000) |
| 43,135,108 | (39,116,300) |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
25 Financial instruments (continued)
(c) Liquidity risk and capital management
The Group manages liquidity risk by monitoring forecast cash flows and ensuring that adequate unutilised borrowing facilities are maintained. The Trust is complying with the current loan to valuation ratio covenant which is not to exceed 40% of the fair market value of the properties held for security. This ratio reduces to 35% on 31 December 2013 under the current facility agreement. The borrowing facility in respect of StockBank does not fall within this covenant ratio.
The Responsible Entity of the Group defines capital as net assets attributable to unitholders. The Group's objectives when managing capital are to safeguard the activities of the Group as a going concern and to maintain an optimal capital structure in order to reduce the cost of capital.
The Trust's bill facility was renegotiated with the NAB with a new termination date of 30 June 2017. At the same time, an extension in the termination date of the market rate facility from 31 December 2012 to 31 December 2013, was also renegotiated with the NAB.
Under the terms of its Constitution, the Trust has the ability to manage liquidity risk by delaying distributions and redemptions to unitholders, if necessary, until the funds are available to pay them.
(d) Credit risk
Credit risk arises from the financial assets of the Group, which comprise cash and cash equivalents, and trade and other receivables. The Group's exposure to credit risk arises from potential default of the counterparty, with a maximun exposure equal to the carrying amount of the financial assets.
Baiada Poultry Pty Ltd ABN 96 002 925 944 is the sole customer of CIF's chicken growing activities. Baiada is one of Australia's largest poultry producers with farming, processing, distribution, marketing and sales operations. Baiada contracts with CIF in relation to the provision of broiler sheds and managing the growth of chicken batches.
The credit risk is managed through careful monitoring of debtor outstanding balances and through the ongoing relationship and communication with Baiada.
(e) Price risk
The Group has an exposure to price risk on the sales price that will be achieved for the livestock biological assets. This is managed by undertaking selective buying as and when opportunities arise, phasing the timing of purchases and sales and contracting for forward sales should suitable opportunities present.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
25 Financial instruments (continued)
(f) Interest rate swaps held for trading
Interest rate swap transactions entered into by the consolidated Group to exchange variable and fixed interest payment obligations to protect long-term borrowings from the risk of increasing interest rates. The Group has both variable and fixed interest rate debt and enters into swap contracts to receive interest at the variable rate and pay interest at fixed rates.
The notional principal amounts of the swap contracts approximates 60% (2012: 62%) of the consolidated Group's borrowing facility. The settlement dates of the swap contracts correspond with the interest payment dates of the borrowings. The swap contracts require settlement of the net interest receivable or payable and are brought to account as an adjustment to finance costs.
At balance date, the details of the interest rate swap contracts are:
| Effective average interestrate payable | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2013 | 20122013 | 2012 | ||||||||
| % | % | $ | $ | |||||||
| Settlement | ||||||||||
| < 1 year | 5.06 | - | 8,254,594 | - | ||||||
| 2 to 5 years | - | 5.15 | - | 8,904,598 | ||||||
| Greater than 5 years | 6.01 | 6.01 | 16,500,000 | 16,500,000 | ||||||
| Total | 24,754,594 | 25,404,598 |
The net gain/(loss) recognised on the swap derivative instruments for the year ended 30 June 2013 was a gain of $663,816 (2012: loss $2,603,658).
(g) Net fair value
The only financial asset or liability which differs between fair and carrying values is in regard to asset purchase liabilities. The carrying value of asset purchase liabilities at 30 June 2013 is $45,685 (2012: $97,188). The fair value of these liabilities is not considered to be significantly different to their carrying values. All other financial assets and liabilities' carrying values approximate fair value as at 30 June 2013.
The fixed interest rates range between 7.16% and 8.47% (2012: between 7.16% and 8.47%).
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
25 Financial instruments (continued)
(h) Sensitivity analysis
The Trust has performed a sensitivity analysis relating to its exposure to interest rate risk at balance date. This sensitivity analysis demonstrates the effect on the current year results and equity which could result from a change in these risks.
Interest rate risk sensitivity analysis
At 30 June 2013, the effect on profit and equity as a result of changes in the interest rate net of the effect of interest rate swaps, with all other variables remaining constant would be as follows:
| 2013 | 2012 | ||
|---|---|---|---|
| $ | $ | ||
| Change in profit | |||
| - Increase in interest rate by 1% | (163,250) | (137,117) | |
| - Decrease in interest rate by 1% | 163,250 | 137,117 | |
| Change in equity | |||
| - Increase in interest rate by 1% | (114,275) | (95,982) | |
| - Decrease in interest rate by 1% | 114,275 | 95,982 |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
25 Financial instruments (continued)
(i) Maturity analysis
Maturity analysis of financial liabilities based on contractual maturity. The table below reflects all contractually fixed pay-offs, repayments and interest resulting from recognised financial liabilities as of 30 June 2013.
The amounts disclosed in the table are the contractual undiscounted cash flows, except for interest rate swaps, bills of exchange and bank loans where the cash flows have been estimated using interest rates applicable at the reporting date. Maturity dates shown below reflect the updated finance terms agreed with NAB.
In regard to the redemption of net assets attributable to unitholders the terms of the Constitution require a redemption offer to be made on a periodic basis and at an amount set at the discretion of the Responsible Entity. Any redemption offer has to be made in accordance with the Corporations Law. A member can only withdraw when there is a current redemption offer open for acceptance.
| Less than 6 months | 6 months to 1 year | 1 - 3 years | 3 - 5 years | Over 5 years | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |
| $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | |
| Financial assets: | ||||||||||||
| Cash and cash equivalents | 2,214,709 | 2,014,741 | - | - | - | - | - | - | 2,214,709 | 2,014,741 | ||
| Trade and other receivables | 4,095,652 | 4,465,461 | - | - | - | - | - | - | - | - | 4,095,652 | 4,465,461 |
| Total Financial Assets | 6,310,361 | 6,480,202 | - | - | - | - | - | - | - | - | 6,310,361 | 6,480,202 |
| Financial liabilities: | ||||||||||||
| Market rate facility loan | 5,128,800 | 144,250 | - | 144,250 | - | 5,144,250 | - | - | - | - | 5,128,800 | 5,432,750 |
| Bills of exchange | 5,542,200 | 1,143,000 | 1,042,200 | 1,143,000 | 37,753,200 | 37,143,000 | - | - | - | - | 44,337,600 | 39,429,000 |
| Trade and sundry payables | 2,586,521 | 3,458,466 | - | - | - | - | - | - | - | - | 2,586,521 | 3,458,466 |
| Asset purchase liabilities | 31,370 | 20,226 | 6,768 | 20,226 | 11,280 | 66,582 | - | - | - | - | 49,418 | 107,034 |
| Bank overdraft | 79,601 | 131,041 | - | - | - | - | - | - | - | - | 79,601 | 131,041 |
| Interest rate swaps | - | - | - | - | 93,736 | 242,857 | - | - | 2,308,457 | 2,823,153 | 2,402,193 | 3,066,010 |
| Total financial liabilities | 13,368,492 | 4,896,983 | 1,048,968 | 1,307,476 | 37,858,216 | 42,596,689 | - | - | 2,308,457 | 2,823,153 | 54,584,133 | 51,624,301 |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
26 Issued units
| 2013 | 2012 | |
|---|---|---|
| No. | No. | |
| Units on issue at the beginning of the financial year | 63,396,831 | 63,057,236 |
| Units issued during the financial year | 241,436 | 339,595 |
| Units on issue at the end of the financial year | 63,638,267 | 63,396,831 |
The terms and conditions attached to units in the Trust can be found in Note 1(t).
At balance sheet date, the unit redemption price was $0.8280 (2012: $0.7681) representing $52,692,485 (2012: $48,695,106).
27 Asset revaluation reserve
| Note | |||
|---|---|---|---|
| Opening balance | 27,049,045 | 24,812,191 | |
| Increment/(decrement) in investments reinstated on deconsolidation | 148,389 | - | |
| Increment/(decrement) in property, plant and equipment | 15(a) | 8,548,133 | 3,195,518 |
| Total increment/(decrements) recognised in equity | 8,696,522 | 3,195,518 | |
| Income tax applicable | (2,586,698) | (958,664) | |
| Closing balance | 33,158,869 | 27,049,045 |
The asset revaluation reserve is used to record increments and decrements in the fair value of the Group assets to the extent that each asset class offsets one another.
28 Distributions paid and payable
| Taxdeferred | Income | Total | Cents perunit | |
|---|---|---|---|---|
| $ | $ | $ | $ | |
| Distributions paid and payable - 2013 | ||||
| Interim distribution 30 September 2012 | 1,587,378 | - | 1,587,378 | 0.0250 |
| Total distribution for the year ended 30 June 2013 | 1,587,378 | - | 1,587,378 | 0.1000 |
| Distributions paid - 2012 | ||||
| Interim distribution 30 September 2011 | 1,578,507 | - | 1,578,507 | 0.0250 |
| Interim distribution 31 December 2011 | 1,580,726 | - | 1,580,726 | 0.0250 |
| Interim distribution 31 March 2012 | 1,582,611 | - | 1,582,611 | 0.0250 |
| Final distribution 30 June 2012 | 1,584,880 | - | 1,584,880 | 0.0250 |
| Total distribution for the year ended 30 June 2012 | 6,326,724 | - | 6,326,724 | 0.1000 |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
29 Key management personnel compensation
(a) Directors
The Directors of RFM are considered to be Key Management Personnel of the Group. The Directors of the Responsible Entity in office during the year and up to the date of the report are:
David Bryant Michael Carroll Guy Paynter
(b) Other key management personnel
In addition to the Directors noted above, RFM, the Responsible Entity of the Trust is considered to be Key Management Personnel with the authority for the strategic direction and management of the Trust.
The constitution of CIF is a legally binding document between the unit holders of the Trust and RFM as Responsible Entity. Under the constitution, RFM is entitled to the following remuneration from CIF:
-
Application Fee – 3% of the value of each application for units in the Trust.
-
Management Fee –1% per annum of the gross value of trust assets for the first two months of the financial year 2012/2013, and was increased to 1.25% from September 2012. Licenced securities dealers are paid a service fee from the management fees received by RFM. This service fee is up to 0.75% of the issued value of subscribed units.
-
Asset Management Fee - 5% of farm operating expenses.
-
Performance Bonus – 11% of the amount by which return on equity in a year exceeds an amount equal to 10% per annum of the total application price of units on issue.
-
Expenses – all expenses incurred by the RFM in relation to the proper performance of it duties in respect of the Group are payable or reimbursable out of the Group assets to the extent that such reimbursement is not prohibited by Corporations Law.
In addition, under the constitution of StockBank, RFM is entitled to the following remuneration from StockBank:
- Contribution Fee - 2% of the value of each application for units in the Trust.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
29 Key management personnel compensation (continued)
(b) Other key management personnel (continued)
-
Management Fee - 2.5% of gross margin of each livestock lot sold. The gross margin is calculated as the sale price of the livestock less all direct costs of acquisition, maintenance and disposal, and less fees payable to the landowner (profit share) and SBK earning a minimum return.
-
Asset Management Fee - 10% of the gross margin as defined above.
-
Expenses - all expenses incurred by RFM in relation to the proper performance of its duties in respect of the Trust are payable or reimburseable out of the Trust assets to the extent that such reimbursement is not prohibited by Corporations Law.
RFM may retire as the Responsible Entity of the Trust as permitted by law. However, RFM must retire as the Responsible Entity of the Trust when required by law. When retired or removed, RFM will be released from all obligations and remuneration in relation to the trust arising after the time of retirement or being removed.
(c) Compensation of key management personnel
No amount is paid by the Group directly to the Directors of the Responsible Entity. Consequently, no compensation as defined in AASB 124 "Related Party Disclosures" is paid by the Group to the Directors as Key Management Personnel.
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
30 Related party transactions
Transactions between related parties are on normal commercial terms and conditions no more favourable than those available to other parties unless otherwise stated.
(a) Responsible Entity (Rural Funds Management Limited) and related entities
| 1,058,097644,5051,702,6023,124,565----4,827,16733,24933,249 |
|---|
| 1,092,706 |
| 7,425 |
| 1,100,131 |
| 50,471 |
| 50,471 |
| % |
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
31 Controlled entities
| Percentageowned2012 | |
|---|---|
| Subsidiaries of parent entity:RFM StockBank | 81.97% |
| RFM StockBank was deconsolidated from the Group on 30 June 2013 when CIF lost control of the entitydue to further unit issues to non-controlling interests. |
32 Economic dependency
100% of Chicken Income Fund's revenue from chicken growing activities comes from growing contracts with Baiada Poultry Pty Limited ABN 96 002 925 948. These contracts have a remaining term in the range of 10 years to 24 years. CIF is therefore economically dependent upon Baiada Poultry Pty Limited.
33 Likely developments and expected results
In October 2013, it is expected that an Explanatory Memorandum and vote documentation will be sent out to unitholders for a proposal to merge the CIF with RFM RiverBank and the RFM Australian Wine Fund. Under the proposal the new combined entity is expected to be listed on the Australian Stock Exchange. The restructure is expected to enable unitholders to unlock value in their investments by providing liquidity and the ability to exit their investment at a time they choose. It is also expected to lower the risk profile of the investments, increase diversification, and provide the merged fund greater access to capital markets. The unitholder vote is currently anticipated to be held in November 2013.
The Trust is expected to continue leasing activities and provide regular distributions to investors. However, no further distributions are expected to be declared until after November 2013.
| ARSN 105 754 461 | ||
|---|---|---|
Notes to the Financial Statements
For the Year Ended 30 June 2013
34 Cash Flow Information
| Reconciliation of Cash Flow from Operations with Profit after Income Tax | ||
|---|---|---|
| 2013 | 2012 | |
| $ | $ | |
| Profit/(loss) for the year | 553,425 | (1,681,674) |
| Cash flows excluded from profit attributable to operating activities | ||
| Non-cash flows in profit | ||
| Depreciation | 5,848,237 | 5,348,050 |
| Impairment/(Impairment reversal) in value of property, plant and equipment | (10,607) | 42,257 |
| Unrealised (gain)/loss on interest rate swap | (663,816) | 2,603,657 |
| Impairment in intangibles | - | 116,000 |
| Gain on sale of assets | (2,496) | - |
| Loss on sale of assets | 14,237 | - |
| Changes in assets and liabilities | ||
| Decrease/(increase) in trade and term receivables | (80,311) | (680,996) |
| Decrease/(increase) in prepayments | (93,663) | 176,000 |
| Decrease/(increase) in inventories | (12,773) | (3,821) |
| Decrease/(increase) in biological assets | (3,092,233) | (2,565,665) |
| (Decrease)/increase in trade payables and accruals | (422,594) | 1,672,631 |
| (Decrease)/increase in income tax payable | 156,216 | 7,519 |
| (Decrease)/increase in deferred taxes payable excluding the impact on | ||
| asset revaluation reserve | 158,386 | (670,289) |
| (Decrease)/increase in provisions | 55,856 | (228,567) |
| Cashflow from operations | 2,407,864 | 4,135,102 |
CIF has a commercial bill facility amounting to $36,000,000 (2012: $36,000,000). At 30 June 2013 $36,000,000 of the limit of the bill facility was used (2012: 36,000,000).
In addition, at 30 June 2013, the Trust had a market rate facility of $5m which was fully utilised. This facility is due to expire on 31 December 2013.
The Trust has an overdraft facility of $800,000 of which $79,601 was used at 30 June 2013 (2012: $131,041).
ARSN 105 754 461
Notes to the Financial Statements
For the Year Ended 30 June 2013
35 Parent entity
The following information has been extracted from the books and records of the parent entity and has been prepared in accordance with Accounting Standards.
| 2013 | 2012 | |
|---|---|---|
| $ | $ | |
| Statement of Financial Position | ||
| Assets | ||
| Current assets | 6,754,676 | 4,492,729 |
| Non-current assets | 105,721,185 | 102,559,617 |
| Total assets | 112,475,861 | 107,052,346 |
| Liabilities | ||
| Current liabilities | 12,375,855 | 12,573,940 |
| Non-current liabilities | 46,350,817 | 45,832,382 |
| Total liabilities (excluding net assets attributable to unitholders) | 58,726,672 | 58,406,322 |
| Issued units | 22,752,113 | 24,153,574 |
| Asset revaluation reserve | 33,158,868 | 27,049,044 |
| Retained profits/(accumulated losses) | (2,161,792) | (2,556,594) |
| Net assets attributable to unitholders | 53,749,189 | 48,646,024 |
| Total liabilities | 112,475,861 | 107,052,346 |
| Statement of Comprehensive Income | ||
| Total profit/(loss) for the year | 394,801 | (1,694,880) |
| Other comprehensive income, net of tax | 5,983,693 | 2,236,854 |
| Total comprehensive income | 6,378,494 | 541,974 |
ARSN 105 754 461
Auditors Independence Declaration
I declare that, to the best of my knowledge and belief, during the year ended 30 June 2013 there have been:
- (i) no contraventions of the auditor independence requirements as set out in the Corporations Act 2001 in relation to the audit; and
- (ii) no contraventions of any applicable code of professional conduct in relation to the audit.
Katherine M Kelly Director Boyce Assurance Services Pty Limited
Cooma
Dated: 30 September 2013

Responsible Entity
Rural Funds Management Limited ABN 65 077 492 838 AFSL 226 701
Level 2, 2 King Street Deakin Act 2600
Telephone (Investor Services) 1800 026 665
Telephone (Adviser Services) 1300 880 295
Facsimile 1800 625 518