Upload
others
View
12
Download
0
Embed Size (px)
Citation preview
D E C 2 0 1 5A P P E N D I X 4 DHALF-YEAR REPORT
Mil len ia Walk , S ingaporeDecember 2015
For
per
sona
l use
onl
y
COMPANY INFORMATION
Registered Office:A1 Richmond Road, Homebush West NSW 2140Ph: 02 9201 6111 Fax: 02 9201 6250
Share Registry:Boardroom Pty LimitedLevel 12, 225 George Street, Sydney NSW 2000Ph: 02 9290 9600
Auditors:Ernst & Young
Stock Exchange Listing:Harvey Norman Holdings Limited shares are quoted on the Australian Securities Exchange Limited (“ASX”)
Solicitors:Brown Wright Stein
Company Secretary: Mr Chris Mentis
Our brands provide ‘Solutions For The Home’ by offering the largest
range of trusted brands, products and services under one roof in 191
Harvey Norman, Domayne and Joyce Mayne franchised stores in
Australia and 86 company-operated stores across 7 overseas countries.
KEY DATES:
26 February 2016 Announcement of Half-Year Profit to 31 December 2015 Announcement of Interim 2016 Dividend
8 April 2016 Record date for Determining Entitlement to Interim 2016 Dividend
2 May 2016 Payment of Interim 2016 Dividend
31 August 2016 Announcement of Full Year Profit to 30 June 2016 Announcement of Final 2016 Dividend
HARVEY NORMAN HOLDINGS LIMITEDABN 54 003 237 545
For
per
sona
l use
onl
y
$262.01up 30.5% on PCP*
REPORTEDPROFIT BEFORE
TAX
$170.66up 22.7% on PCP*
PROFIT AFTER TAX & NON-
CONTROLLING INTERESTS (EXCLUDING
NET PROPERTY REVALUATION ADJUSTMENTS)
$185.51REPORTED
PROFIT AFTER TAX & NON-
CONTROLLING INTERESTS
$2.72bn
up 7.7% on PCP*
FRANCHISEE SALES
REVENUE
m
m
up 30.7% on PCP*
m
*PCP = previous corresponding period
CONTENTS Results for Announcement to the Market 04Directors’ Report 05Operating and Financial Review 05Statement of Financial Position 15 Income Statement 16 Statement of Comprehensive Income 17
Statement of Changes in Equity 18Statement of Cash Flows 20 Notes to the Financial Statements 21Other Information 39 Directors’ Declaration 40 Independent Auditor’s Report 41
For
per
sona
l use
onl
y
The Omni Channel Strategy, incorporating the
Harvey Norman integrated retail, franchise,
property and digital platforms, is robust and
the most viable format to effectively compete
in an evolving market. The digital and physical
stores and distribution channels provide a
significant competitive advantage for
Harvey Norman franchisees.
MOBILE &OTHER DEVICES
PHYSICALSTORES
MARKETING &SOCIAL MEDIA
ONLINESTORE
DISTRIBUTION& DELIVERYOPTIONS
HOMESERVICES
For
per
sona
l use
onl
y
Financial Highlights HY2015
Dec-14
HY2016
Dec-15
Movement
$
Movement
%
No. of franchised complexes in Australia1
195
191
No. of franchisees in Australia1
678
677
No. of company-operated stores
86
86
Franchisee headline sales revenue1
$2.53bn
$2.72bn
+$193.76m
+7.7%
Company-operated sales revenue
$839.33m
$911.98m
+$72.66m
+8.7%
Other revenues and other income items
$565.16m
$626.43m
+$61.27m
+10.8%
Earnings before interest, tax, depreciation,
impairment and amortisation (EBITDIA)
$261.17m
$333.39m
+$72.23m
+27.7%
Earnings before interest and tax (EBIT)
$218.21m
$276.65m
+$58.44m
+26.8%
Net property revaluation increment
$3.86m
$21.19m
+$17.33m
+448.6%
Reported profit before tax
$200.79m
$262.01m
+$61.23m
+30.5%
Profit before tax excluding impairment losses
$205.74m
$279.52m
+$73.78m
+35.9%
Profit before tax excluding net property
revaluation adjustments
$196.93m
$240.82m
+$43.90m
+22.3%
Profit after tax and non-controlling interests (NCI)
$141.98m
$185.51m
+$43.52m
+30.7%
Profit after tax and NCI excluding impairment losses
$145.45m
$197.76m
+$52.31m
36.0%
Profit after tax and NCI excluding net property
revaluation adjustments
$139.13m
$170.66m
+$31.53m
+22.7%
Net cash flows from operating activities
$136.21m
$141.77m
+$5.56m
+4.1%
Basic earnings per share
13.19c
16.70c
+3.51c
+26.6%
Dividends per share (fully-franked)
9.0c
13.0c
+4.0c
+44.4%
Special dividend per share (fully-franked)
14.0c
-
Net debt to equity ratio (%)
22.18%
22.29%
1 Sales made by franchisees in Australia do not form part of the financial results of the consolidated entity.
The information contained in the half year report is to be read in conjunction with the last annual report and any announcements to the market by Harvey Norman Holdings Limited during the period.
For
per
sona
l use
onl
y
’
The directors of Harvey Norman Holdings Limited (the “Company”) submit their report for the half-year ended 31
December 2015. Unless otherwise indicated, all directors (collectively termed “the Board”) held their position as a
director throughout the entire financial period and up to the date of this report.
Directors Gerald Harvey - Executive
Chairman Kay Lesley Page - Executive
Director and CEO
Chris Mentis B.Bus., FCA, FGIA,
Grad Dip App Fin - Executive Director, CFO & Company Secretary
John Evyn Slack-Smith -
Executive Director and COO David Matthew Ackery -
Executive Director Michael John Harvey B.Com. -
Non-Executive Director Christopher Herbert Brown
OAM, LL.M., FAICD, CTA - Non-Executive Director
Kenneth William Gunderson-
Briggs B.Bus., FCA, MAICD -Non-Executive Director (Independent)
Graham Charles Paton AM, B.Ec., FCPA, MAICD - Non-Executive Director (Independent)
Significant Changes in the
State of Affairs In the opinion of the directors, there
were no significant changes in the
state of affairs of the consolidated
entity that occurred during the half-year ended 31 December 2015.
Principal Activities The principal activities of the consolidated entity are that of an
integrated retail, franchise, property and
digital system including:
Franchisor;
Sale of furniture, bedding,
computers, communications,
consumer electrical products and lifestyle products in, New Zealand,
Singapore, Malaysia, Slovenia,
Croatia, Ireland and Northern
Ireland;
Property investment;
Lessor of premises to Harvey Norman franchisees and other third
parties;
Media placement; and
Provision of consumer finance and
other commercial advances.
Significant Events After Balance
Date There have been no circumstances arising since balance date which have
significantly affected or may significantly
affect:
the operations;
the results of those operations; or
the state of affairs of the entity or
consolidated entity in future financial years.
Dividends The directors recommend a fully franked interim dividend of 13.0 cents
per share. This interim dividend will be
paid on 2 May 2016 to shareholders
registered at 5:00pm on 8 April 2016.
No provision has been made in the
Statement of Financial Position for this
recommended interim dividend.
The Dividend Policy of the Company
is to pay such dividends as do not
compromise the capability of the
Company to execute strategic
objectives.
Corporate Governance The Company is committed to good
corporate governance and
disclosure. The Company has
substantially adopted the ASX
Corporate Governance Council's "Principles of Good Corporate
Governance and Best Practice
Recommendations" for the entire
period, unless otherwise stated.
The Operating and Financial Review in this report provides shareholders with an overview of the consolidated entity’s
results, financial position, dividends and the progress of key operational efficiencies for the first half of the 2016 financial
year. This OFR is not a full, comprehensive OFR that normally forms part of the Directors’ Report in the Annual Report.
Financial Analysis and Commentary: Net Profit Before Tax and Net Profit After Tax Profit Before Income Tax The directors are pleased to report a solid result for the December 2015 half year, primarily achieved through the strength of the underlying core business segments of franchising, offshore company-operated retailing and property
investment. The consolidated entity continues to be the leading retailer for the connected home, homemaker and
lifestyle. Sales in the lifestyle and homemaker categories have been supported by buoyant housing construction
activity and rising house prices which have, together with low interest rates, encouraged household consumption and
particularly, consumers to spend on their homes.
Profit before income tax increased 30.5%, or $61.23 million, to $262.01 million for the December 2015 half year, from $200.79 million in the previous corresponding half. Profit before income tax excluding impairment losses increased
35.9%, or $73.78 million, to $279.52 million for the current period, from $205.74 million in the prior period.
If the effects of the net property revaluation adjustments were excluded from profit before tax for the December 2015
half, the increase would have been 22.3%, or $43.90 million to $240.82 million, from $196.93 million in the previous half
year.
Net profit before tax was impacted by the following:
a $35.33 million, or 30.7%, increase in the profitability of the franchising operations segment to $150.42 million. This
was primarily due to a 10.2%, or $38.34 million, increase in franchise fees and a 26.5%, or $10.54 million, decrease
in tactical support to $29.16 million from $39.70 million in the prior period. Tactical support provided to
franchisees has declined in excess of 20% in each of the past three half years;
For
per
sona
l use
onl
y
’
Operating and Financial Review (OFR) (continued)
a $17.33 million increase in net property revaluation adjustments to $21.19 million recorded for the December
2015 half year up from $3.86 million in the prior period;
a $10.94 million turnaround in the result of the company-operated stores in Asia to a profit of $5.46 million for the
current half, from a loss of $5.48 million in the previous half year, achieved largely due to gross margin improvements from more effective inventory management assisted by the implementation of the new
information technology system in 2014;
a $7.96 million, or 30.8%, increase in the profitability of the company-operated stores in New Zealand driven by
robust sales and gross margin improvements, buoyed by favourable economic conditions and elevated
consumer confidence in New Zealand; and
a $4.89 million turnaround in the result of the company-operated stores in Ireland and Northern Ireland to a profit
of $0.82 million for the current period, its first profit since December 2007, up from a loss of $4.07 million in the
previous corresponding period. This was attributable to heightened levels of consumer confidence as the Irish
economy continues to recover, coupled with the achievement of record levels of market share in most
categories;
Offset by: the recognition of impairment losses of $17.51 million during the current period, of which $13.20 million relates to
the write-down of equity-accounted investments and loans advanced to several mining camp accommodation
joint ventures and $4.31 million relates to commercial loans in Australia, compared to $4.96 million in the prior
period;
a $4.17 million decrease in the contribution of the mining camp accommodation joint ventures to an equity-accounted loss of $3.00 million in the current period, from a $1.18 million profit in the prior half year; and
$1.79 million in equity-accounted start-up losses attributable to the 49.9% investment in Coomboona Holdings Pty
Limited, comprising dairy farm operations, pedigree breeding and a genetics division located in Coomboona,
Victoria.
Net Profit After Tax and Non-Controlling Interests: Net profit after tax and non-controlling interests increased 30.7%, or $43.52 million, to $185.51 million for the half year
ended December 2015, from $141.98 million in the prior half year. Net profit after tax excluding impairment losses
increased 36.0%, or $52.31 million, to $197.76 million for the half year ended December 2015, from $145.45 million in the
prior half year.
If the effects of the net property revaluation adjustments were excluded from net profit after tax for the December 2015
half, the increase would have been 22.7%, or $31.53 million, to $170.66 million, from $139.13 million in the previous half.
The effective income tax rate for the half year ended 31 December 2015 was 28.60% compared to an effective income
tax rate of 29.23% in the prior half year.
Review and Results of Key Operating Segments
1) The Franchising Operations Segment The franchising operations segment increased 30.7%, or $35.33 million, to $150.42 million in the December 2015 half year
from $115.09 million in the prior half year. This solid result was primarily due to the strong underlying sales performance of
franchisees in Australia, particularly the growth in like-for-like sales.
Headline Australian franchisee sales revenue increased 7.7%, or $193.76 million, to $2.72 billion for the half year ended 31
December 2015 from $2.53 billion in the prior corresponding period. Like-for-like franchisee sales revenue increased 8.8%
to $2.71 billion for the December 2015 half year.
For
per
sona
l use
onl
y
’
Operating and Financial Review (OFR) (continued)
Franchisee sales growth continues to be positive with the second quarter of the 2016 financial year marking the 12th
consecutive quarter-on-quarter increase in Australian franchisee sales on a like-for-like basis since the March 2013
quarter. On a same store basis, franchisee sales growth for the first two quarters of the 2016 financial year has been
strong, with a 7.1% increase for the September 2015 quarter and a 10.3% in the December 2015 quarter.
The omni channel strategy, incorporating the Harvey Norman integrated retail, franchise and property platforms, is robust and remains the most flexible and adaptable format to effectively capitalise on changes in consumer demand
and emerging trends. This integrated operating model, supplemented by the momentum from the continued rollout of
the merchandise, inventory and supplier management system and the workforce productivity technology, has enabled
franchisees to strengthen and grow their market position in key product categories.
Strong employment growth and households’ confidence have fuelled household consumption growth. The
homemaker categories, namely furniture, bedding, whitegoods, small appliances and cooking, have dominated retail trends and Harvey Norman franchisees, being well-positioned, have been strong beneficiaries of these trends.
Solid activity in the housing sector, higher home prices, lower unemployment and low interest rates are all supportive of
continuing housing development and dwelling and retail spending. This is borne out in improving forward looking
indicators such as the number of new construction loan approvals and dwelling starts which, in NSW, the ACT and
Victoria, are above decade averages. Harvey Norman’s flexible property model and large store footprint enabling the stores to effectively showcase the extensive Homemaker product range, means the franchisees are well-positioned to
continue to thrive.
Connected lifestyle devices are evolving quickly and consumer adoption rates are high. The category is proving very
successful for Harvey Norman franchisees and it will be a key driver of growth in 2016 and beyond.
Franchisees have seen solid performance from technology and entertainment categories.
For
per
sona
l use
onl
y
’
Operating and Financial Review (OFR) (continued)
The 7.7% increase in headline Australian franchisee sales revenue, or the 8.8% increase on a like-for-like basis, has driven
an outstanding franchising operations segment result. The franchising operations segment delivered a 30.7%, or $35.33
million, increase to $150.42 million for the December 2015 half year up from $115.09 million in the previous half year.
The strong underlying performance of franchisees has resulted in a sharp decline in tactical support during the December 2015 half year by 26.5%, or $10.54 million, to $29.16 million from $39.70 million in the prior half year. Tactical
support provided to franchisees has decreased by at least 20% in each of the previous three half years. The strong result
of the franchising operations segment has validated the decision to tactically support the Harvey Norman brand during
periods of volatility and aggressive competition over the past few years.
Revenue from the franchising operations segment increased 7.8%, or $35.24 million, to $489.88 million in the December
2015 half year from $454.64 million in the prior half year. This was driven primarily by a rise in franchise fee income which increased 10.2%, or $38.34 million, to $413.11 million from $374.78 million in the prior half year.
The franchising operations margin increased to 5.53% in the December 2015 half year from 4.55% in the prior half year.
2) Property Segment: Retail Property and Property Developments for Resale
The ownership of high-quality, well-located complexes, with Harvey Norman, Domayne or Joyce Mayne franchisees as anchor tenants, delivers a steady and reliable income stream to the consolidated entity in the form of market-based
rents and outgoings.
The property portfolio remains strong and was valued at $2.37 billion at 31 December 2015. This represents 52% of the
consolidated entity’s total asset base as at 31 December 2015. The result before tax generated by the property
segments represents 29.3% of consolidated profit before tax for the half year ended 31 December 2015.
The property segment result increased 16.3%, or $10.75 million, to $76.80 million for the half year ended 31 December
2015, from $66.05 million in the prior half year. Rising revenue from rents and outgoings in the property segment overall,
partially offset the reduction in the profitability of property-related joint ventures. A net property revaluation increase of
$21.19 million for the December 2015 half year compared to a net increase of $3.86 million in the prior half underpinned
the improved result.
Total Property Segment Assets
HY Dec 2014
HY Dec 2015
Investment properties $1.920bn $1.986bn
Joint venture properties $27.64m $2.59m
Owned land & buildings in NZ,
Singapore, Slovenia & Australia
$364.04m $380.52m
Properties held for resale $2.87m -
Total Property
Segment Assets
$2.31bn
$2.37bn
Net Property Revaluation Adjustments
HY Dec
2014
HY Dec
2015
Recorded in the Income Statement: Total Australian net property revaluation
increment
$2.73m $20.63m
Plus: Overseas controlled entities:
- New Zealand - $0.56m
- Slovenia $1.13m -
Total net property revaluation increment in
the Income Statement
$3.86m
$21.19m
Recorded in Equity (Asset Revaluation Reserve):
- New Zealand $1.61m $2.24m
- Slovenia $0.25m -
- Singapore - $1.26m
Total net property revaluation adjustments recorded in Equity (ARR)
$1.86m
$3.50m
This table shows the composition of property
segment assets as at 31 December 2015
and 31 December 2014.
The investment property portfolio in Australia and properties
held in joint venture entities are subject to a review to fair
market value at each reporting period. At each reporting
period, one-sixth of the investment property portfolio is
independently valued with the remaining five-sixths reviewed
for fair value by Directors. The entire portfolio is independently valued every three years.
During the half year ended 31 December 2015, eighteen (18)
properties in Australia were independently valued,
representing 15% of the total number of investment properties
owned by the consolidated entity and 17% of the fair value of
all investment properties in Australia.
The balance of the portfolio was reviewed for comparability
resulting in the preparation of internal valuations for six (6)
additional sites. The valuation for the December 2015 half
year resulted in a net increase of $20.63 million in Australia and
an increase of $0.56 million in New Zealand.
The property segment result was negatively impacted by $10.24 million of losses, comprising an investment write-down of $7.24
million and equity-accounted trading losses of $3.00 million, relating to investments in non-core, property-related mining camp
accommodation joint ventures.
Falling commodity prices and the sharp slowdown in the mining sector over the past eighteen months have resulted in a drop
in the occupancy rates of the mining residential complexes and the demobilisation of several mining camps pending the
possible commencement of new projects currently out to tender. This has resulted in a decrease of $4.17 million in the contribution of the mining camp accommodation joint ventures to an equity-accounted trading loss of $3.00 million in the
current half, from a $1.18 million profit in the prior half year. The significant downturn in the mining sector resulted in an
impairment review of the equity-accounted investments held in mining camp accommodation joint ventures, resulting in a full
write-down of these investments totalling $7.24 million as at balance date.
For
per
sona
l use
onl
y
’
Operating and Financial Review (OFR) (continued)
3) The Company-Operated Retail Segments
The result before tax of the company-operated retail segment increased 108.8% to $42.06 million in the December 2015
half year, from $20.14 million in the prior half year. Improved operational performances in a number of international
markets; primarily New Zealand, Ireland, and Northern Ireland drove this result.
New Zealand
FX rate: NZD vs AUD down by 0.14% Sales revenue from the New Zealand company-operated stores increased by 6.4%, or $NZ26.28 million, to $NZ436.90 million in the December 2015 half year, from $NZ410.62 million in the prior half year. Translated into Australian dollars,
sales revenue increased 6.3%, or $23.42 million, to $397.94 million. This was partly due to a full six-month’s contribution
from the Napier store that opened in September 2014. Harvey Norman remains the market leader in New Zealand and
has grown market share in key product categories, positioning the New Zealand business to capitalise on any further
expansion in the market over the coming year. Sales of all key categories grew relative to the prior period, buoyed by
high consumer sentiment in response to solid macroeconomic conditions in New Zealand. The housing market in Auckland remains robust, fuelled by low interest rates and increased net migration, delivering a positive impact on sales.
The retail result in New Zealand increased 30.8%, or $7.96 million, to $33.78 million for the December 2015 half year, from
$25.82 million in the prior half year. Despite constant competitive pressures, the size, scale and strength of the brand in
New Zealand has seen gross margins increase throughout the current period. A continued and disciplined focus on
operating efficiencies and cost minimisation curtailed significant increases in total expenses.
Asia
FX rate: SGD vs AUD up 12.05% The Asian segment comprises 29 Harvey Norman stores in Singapore and Malaysia and the flagship, prestige furniture
offering of Space Furniture in Singapore. Sales revenue decreased 3.3%, or $S7.25 million, to $S214.38 million in the
December 2015 half year, from $S221.63 million in the prior half. Translated into Australian dollars, sales actually
increased 8.4%, or $16.40 million, to $211.92 million, from $195.52 million in the prior half year due to a 12.05%
appreciation in the Singapore dollar relative to the Australian dollar.
-3.60%
Breakdown of Owned
and Leased Sites
as at 31 December 2015
# of
owned
sites
# of
leased
sites
Total
Australia: Franchised
complexes
92 99 191
New Zealand 18 18 36
Slovenia 5 - 5
Croatia - 1 1
Ireland - 12 12
Northern Ireland - 3 3
Singapore & Malaysia - 29 29
Total 115 162 277
For
per
sona
l use
onl
y
’
Operating and Financial Review (OFR) (continued)
Despite the challenging retail environment in Singapore, gross margins improved through more effective management
assisted by the implementation of the new information technology system in 2014. The new 100,000 sq feet flagship
store in Millenia Walk opened in December 2015 replacing the existing 45,000 sq feet store. The Millenia Walk
homemaker superstore is unrivalled in Asia in store design and its premium product offering.
Harvey Norman sales in Malaysia improved in local currency assisted by the new store that opened in Ioi City Mall in
October 2015. In general, market sentiment has been subdued in Malaysia since the implementation of the 6% Goods
and Services Tax (“GST”) in April 2015. Gross margins improved as a result of better inventory management.
The Asian retail segment recorded a profit of $5.46 million in the December 2015 half year, a turnaround of $10.94 million
from the loss of $5.48 million incurred in the prior half year.
Ireland & Northern Ireland
FX rate: EUR vs AUD up 5.51%; FX rate: GBP vs AUD up 16.13% Sales revenue from the company owned stores in Ireland increased 12.7%, or €11.19 million, to €99.16 million in the
December 2015 half year, from €87.97 million in the prior half year. Translated into Australian dollars, sales revenue
increased 18.9%, or $24.09 million, to $151.32 million due to a 16.13% appreciation in the GBP relative to the Australian
dollar during the period. This was due to improved performances across all product categories, particularly bedding
and electrical. The Irish business is now in its 5th year of sales growth, with double-digit sales growth in recent periods as
the Irish economy continues to recover and consumer confidence improves.
Sales revenue from the company operated stores in Northern Ireland increased 16.7%, or £0.49 million, to £3.41 million for
the December 2015 half year, from £2.92 million in the prior half year. Translated into Australian dollars, sales increased
35.5%, or $1.89 million, to $7.23 million. The new flagship furniture store at Balmoral Plaza, off Boucher Road in South
Belfast, opened in November 2015. The Boucher Road Harvey Norman Home Centre is over 60,000 sq feet of furniture,
homewares and bedding across two levels. This is a major repositioning and upgrading of the Harvey Norman brand in
Northern Ireland and will be the premier furniture destination in the country.
The Ireland and Northern Ireland segment recorded a profit of $0.82 million for the December 2015 half year, its first
profit since December 2007, and is now in its 7th consecutive year of loss reduction. This represents a turnaround of $4.89
million from the loss of $4.07 million that was incurred in the prior half year.
Slovenia and Croatia
FX rate: EUR vs AUD up 5.51% Sales revenue from the company-operated stores in Slovenia and Croatia decreased 0.5%, or €0.18 million, relative to
the prior half year. Sales in Slovenia decreased by €0.92 million while sales in Croatia increased by €0.74 million.
Generally, consumer confidence in the Euro Zone is low, however Harvey Norman was able to maintain, and in some
cases grow, market share in the region. Translated into Australian dollars, sales actually increased 5.0%, or $2.55 million, due to a 5.51% appreciation of the Euro relative to the Australian dollar.
The retail result in Slovenia and Croatia decreased by 10.5%, or €0.15 million, to €1.29 million, relative to €1.44 million for
the prior half year. Translated into Australian dollars, the result was $1.97 million for the December 2015 half year
compared to $2.09 million for the previous half.
Other Non-Franchised Retail
The non-franchised retail segment consists primarily of the retail trading operations in Australia which are controlled by the consolidated entity and does not include the operations of any Harvey Norman franchisee. Total revenue for the
other non-franchised retail segment increased 10.2%, or $8.10 million, to $87.79 million for the December 2015 half year
from $79.69 million in the prior half year.
The result for the non-franchised retail segment decreased by $1.75 million to $0.03 million for the December 2015 half
year, from $1.78 million in the prior half year.
Other Segment
This segment primarily relates to credit facilities provided to related and other unrelated parties and other unallocated
income and expense items. For the December 2015 half year, the Other segment includes the consolidated entity’s
49.9% investment in Coomboona Holdings Pty Limited, comprising dairy farm operations and a pedigree breeding and
genetics division in Northern Victoria. The investment offers targeted exposure to the demand for quality agricultural
produce forecast to result from increasing urbanisation, particularly in Asia. The transaction amounts to $34 million, including an investment of $25 million and a commitment to advance approximately $9 million, and is consistent with
the consolidated entity’s investment portfolio mandate to seek growth opportunities and to capitalise on market trends.
The Other segment was negatively impacted by the impairment loss of $5.96 million relating to loans advanced to
several mining camp accommodation joint ventures and the equity-accounted start-up losses relating to the
Coomboona dairy joint venture of $1.79 million.
6
For
per
sona
l use
onl
y
’
Operating and Financial Review (OFR) (continued)
Review of the Financial Position of the Consolidated Entity
Harvey Norman’s balance sheet remains strong, anchored by
tangible property assets and a solid working capital position. Net assets have more than doubled from $1.29 billion at 31 December
2004 to $2.65 billion as at 31 December 2015. The value of net
assets increased 4.1%, or $105.15 million, to $2.65 billion at 31
December 2015, from $2.54 billion as at 31 December 2014.
Total assets increased 5.1%, or $220.49 million, to $4.58 billion at 31
December 2015, from $4.36 billion in the prior half year. This increase was largely due to increases of: 12.0%, or $152.41 million in trade
and other receivables; 3.4%, or $66.10 million in investment property
assets; and 5.1%, or $17.75 million in inventories.
Trade and other receivable assets increased from the prior period
mainly due to an increase in aggregate working capital advances
to franchisees, consistent with the growth in franchisee sales revenue in the September 2015 and December 2015 quarters, and a rise in trade debtors of company-operated stores.
Tangible property assets, consisting of investment properties, owned land and buildings, joint venture properties and
properties for resale comprises 52% of the total asset base. Tangible property assets increased 2.4%, or $54.66 million to
$2.37 billion as at 31 December 2015 due to net increases in the fair market value of Australian investment properties,
new store openings in overseas markets as well as renovations and refurbishments of existing sites in Australia.
Total liabilities increased by 6.3%, or $115.34 million from the previous half year. The increase was largely due to an
increase in trade and other payables of $69.79 million and a rise in interest-bearing liabilities of $13.70 million over the
prior half year.
The overall debt levels of the consolidated entity remain low, resulting in a low net debt to equity ratio of 22.29% as at 31
December 2015.
Net cash flows from operating activities increased 4.1% to $141.77 million for the December 2015 half year, from $136.21
million in the prior half year. The stronger cash inflows received from higher franchise fee income, lower tactical support
payments and higher sales from company-operated stores were offset by increased working capital advances to
franchisees. Higher franchisee working capital requirements resulted from an increase of franchisee stock holdings in
response to increased demand, particularly in the December 2015 quarter for the buoyant Christmas trading period.
For
per
sona
l use
onl
y
’
Operating and Financial Review (OFR) (continued)
Capital Management Policy The consolidated entity’s capital management policy objectives are to: create long-term sustainable value for
shareholders; maintain optimal returns to shareholders and benefits to other stakeholders; source the lowest cost
available capital; and, prevent the adverse outcomes that can result from short-term decision making.
The Capital Management Policy stipulates a debt-to-equity target for the consolidated entity of less than 50%.
The capital structure of the consolidated entity consists of: debt, which includes borrowings disclosed in Notes 18 and 21
of this report; Interest-Bearing Loans and Borrowings; cash and cash equivalents; and, equity attributable to equity
holders of the parent, comprising issued capital, reserves and retained earnings as disclosed in Notes 24, 27 and 25
respectively.
The consolidated entity’s borrowings consist primarily of bank debt provided by a syndicate of four banks (three of which are members of the “Big 4” Australian Banks) trading in Australia. Concentration risk is minimised by staggering
facility renewals and utilising a range of maturities over 1, 3 and 5 years. Interest rate risk is mitigated with interest rate
swaps.
Operational Efficiencies
During the period, the phased rollout of the merchandise, inventory and supplier management system and the workforce productivity technology system continued.
The number of suppliers being replenished via the merchandise, inventory and supplier management system has
increased significantly. The majority of larger categories and suppliers of franchisees are to be completed during the
early part of the 2017 financial year.
The workforce productivity technology was rolled out to all franchised complexes in October 2015. Each franchisee now has access to information and tools to optimise how they recruit, roster and manage their staff. Optimised rostering
is to be completed by 31 May 2016. Optimised rostering technology will enable each franchisee to analyse traffic
counting information and generate staff rosters, manage their payroll expense and, overall, provide more effective
customer service.
The workforce productivity technology will be deployed to all company-operated stores in New Zealand towards the
end of the 2016 calendar year.
For
per
sona
l use
onl
y
’
Geographic Spread
This diagram displays the geographic spread of the Harvey Norman (“HN”), Domayne (“DM”) and Joyce Mayne (“JM”)
franchised complexes in the Australian market and the Harvey Norman company-operated stores in New Zealand,
Ireland, Northern Ireland, Singapore, Malaysia, Slovenia and Croatia as at 31 December 2015.
For
per
sona
l use
onl
y
’
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
Auditor Independence
The directors received the following declaration from the auditors of Harvey Norman Holdings Limited
Auditor’s Independence Declaration to the Directors of Harvey Norman Holdings Limited As lead auditor for the review of Harvey Norman Holdings Limited for the half-year ended 31 December 2015, I declare to the best of my knowledge and
belief, there have been:
a) no contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the review; and b) no contraventions of any applicable code of professional conduct in relation to the review.
This declaration is in respect of Harvey Norman Holdings Limited and the entities it controlled during the financial period.
Ernst & Young
Katrina Zdrilic
Partner, Sydney
26 February 2016
This report has been made in accordance with a resolution of directors.
G. HARVEY K.L. PAGE
Chairman Chief Executive Officer
Sydney Sydney 26 February 2016 26 February 2016
Ernst & Young 680 George Street Sydney NSW 2000 Australia GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555 Fax: +61 2 9248 5959 ey.com/au
For
per
sona
l use
onl
y
CO N S O L I D A T E D
NOTE December
2015
June
2015
December
2014
$000 $000 $000
Current Assets
Cash and cash equivalents 28(a) 35,815 185,840 48,403
Trade and other receivables 7 1,351,915 1,142,551 1,208,789
Other financial assets 8 26,501 26,148 21,917
Inventories 9 368,231 298,381 350,481
Other assets 10 37,130 23,072 40,867
Intangible assets 11 343 476 370
Total current assets 1,819,935 1,676,468 1,670,827
Non-Current Assets
Trade and other receivables 12 75,030 71,815 65,743
Investments accounted for using equity method 29 25,801 21,425 27,641
Other financial assets 13 17,570 16,570 18,309
Property, plant and equipment 14 572,890 552,603 573,416
Investment properties 15 1,986,379 1,935,936 1,920,283
Intangible assets 16 83,853 83,727 84,747
Total non-current assets 2,761,523 2,682,076 2,690,139
Total Assets 4,581,458 4,358,544 4,360,966
Current Liabilities
Trade and other payables 17 994,954 813,474 928,212
Interest–bearing loans and borrowings 18 430,656 408,438 371,055
Income tax payable 31,463 34,807 27,921
Other liabilities 19 3,901 2,870 2,085
Provisions 20 24,161 23,490 24,564
Total current liabilities 1,485,135 1,283,079 1,353,837
Non-Current Liabilities
Trade and other payables 3,050 - -
Interest-bearing loans and borrowings 21 200,000 290,000 245,903
Provisions 22 13,434 12,249 10,430
Deferred income tax liabilities 214,700 198,728 193,945
Other liabilities 23 18,166 17,628 15,029
Total non-current liabilities 449,350 518,605 465,307
Total Liabilities 1,934,485 1,801,684 1,819,144
NET ASSETS 2,646,973 2,556,860 2,541,822
Equity
Contributed equity 24 382,611 380,328 380,328
Reserves 27 136,682 113,290 123,918
Retained profits 25 2,106,720 2,043,463 2,017,306
Parent entity interests 2,626,013 2,537,081 2,521,552
Non-controlling interests 26 20,960 19,779 20,270
TOTAL EQUITY 2,646,973 2,556,860 2,541,822
For
per
sona
l use
onl
y
CO N S O L I D A T E D
NOTE December
2015
December
2014
$000 $000
Sales revenue 3 911,984 839,327
Cost of sales (629,569) (593,194)
Gross profit
282,415
246,133
Revenues and other income items 3 626,427 565,162
Distribution expenses (8,332) (9,430)
Marketing expenses (203,065) (196,483)
Occupancy expenses 4 (116,107) (115,140)
Administrative expenses 4 (233,056) (218,907)
Other expenses from ordinary activities (71,967) (60,114)
Finance costs 4 (14,637) (17,419)
Share of net profit of joint venture entities 29 336 6,986
Profit before income tax
262,014
200,788
Income tax expense
5
(74,942)
(58,681)
Profit after tax
187,072
142,107
Attributable to:
Owners of the parent 185,507 141,984
Non-controlling interests 1,565 123
187,072
142,107
Earnings Per Share:
Basic earnings per share (cents per share) 6 16.70 cents 13.19 cents
Diluted earnings per share (cents per share) 6 16.67 cents 13.17 cents
Dividends per share (cents per share) 25 13.0 cents 9.0 cents
Special dividend per share (cents per share) 25 - 14.0 cents
The above Income Statement should be read in conjunction with the accompanying notes.
For
per
sona
l use
onl
y
CO N S O L I D A T E D
December
2015
December
2014
$000 $000
Profit for the period 187,072 142,107
Other comprehensive income to be reclassified to profit or loss in subsequent periods (net of tax):
Foreign currency translation 17,664 17,214
Net fair value gains on available-for-sale investments (148) 1,757
Net movement on cash flow hedges 2,692 2,182
Income tax effect on net movement on cash flow hedges (789) (655)
Other comprehensive income not to be reclassified to profit or loss in subsequent periods (net of tax):
Fair value revaluation of land and buildings 5,417 2,559
Income tax effect on fair value revaluation of land and buildings (1,530) (700)
Other comprehensive income for the period (net of tax)
23,306
22,357
Total comprehensive income for the period (net of tax)
210,378
164,464
Total comprehensive income attributable to:
- Owners of the parent 208,821 163,028
- Non-controlling interests 1,557 1,436
210,378
164,464
The above Statement of Comprehensive Income should be read in conjunction with the accompanying notes.
For
per
sona
l use
onl
y
Attributable to Equity Holders of the Parent
Contributed
Equity
Retained Profits
Asset
Revaluation Reserve
Foreign
Currency Translation
Reserve
Available for
Sale Reserve
Cash Flow
Hedge Reserve
Employee
Equity Benefits
Reserve
Acquisition
Reserve
Non-
controlling Interests
TOTAL
EQUITY
$000 $000 $000 $000 $000 $000 $000 $000 $000 $000
At 1 July 2015
380,328
2,043,463
102,244
18,529
8,581
(2,817)
8,804
(22,051)
19,779
2,556,860
Other comprehensive income:
Revaluation of land and buildings - - 3,499 - - - - - 388 3,887
Reverse expired or realised cash
flow hedge reserves
-
-
-
-
-
62
-
-
-
62
Currency translation differences - - - 18,060 - - - - (396) 17,664
Fair value of interest rate swaps - - - - - 1,871 - - - 1,871
Fair value of forward foreign
exchange contracts
-
-
-
-
-
(30)
-
-
-
(30)
Fair value of available for sale
financial assets
-
-
-
-
(148)
-
-
-
-
(148)
Other comprehensive income
-
-
3,499
18,060
(148)
1,903
-
-
(8)
23,306
Profit for the period - 185,507 - - - - - - 1,565 187,072
Total comprehensive income for the period
-
185,507
3,499
18,060
(148)
1,903
-
-
1,557
210,378
Cost of share based payments - - - - - - 78 - - 78
Shares issued 2,283 - - - - - - - - 2,283
Dividends paid - (122,250) - - - - - - (33) (122,283)
Distribution to members - - - - - - - - (343) (343)
At 31 December 2015
382,611
2,106,720
105,743
36,589
8,433
(914)
8,882
(22,051)
20,960
2,646,973 F
or p
erso
nal u
se o
nly
Attributable to Equity Holders of the Parent
Contributed
Equity
Retained
Profits
Asset
Revaluation Reserve
Foreign
Currency Translation
Reserve
Available for
Sale Reserve
Cash Flow
Hedge Reserve
Employee
Equity Benefits Reserve
Acquisition
Reserve
Non-
controlling Interests
TOTAL
EQUITY
$000 $000 $000 $000 $000 $000 $000 $000 $000 $000
At 1 July 2014
259,610
2,109,032
91,184
23,846
7,279
(6,110)
8,587
(22,051)
19,729
2,491,106
Other comprehensive income:
Revaluation of land and buildings - - 1,859 - - - - - - 1,859 Reverse expired or realised cash
flow hedge reserves
-
-
-
-
-
13
-
-
-
13
Currency translation differences - - - 15,901 - - - - 1,313 17,214 Fair value of interest rate swaps - - - - - 1,506 - - - 1,506 Fair value of forward foreign
exchange contracts
-
-
-
-
-
8
-
-
-
8
Fair value of available for sale
financial assets
-
-
-
-
1,757
-
-
-
-
1,757
Other comprehensive income
-
-
1,859
15,901
1,757
1,527
-
-
1,313
22,357
Profit for the period - 141,984 - - - - - - 123 142,107 Total comprehensive income
for the period
-
141,984
1,859
15,901
1,757
1,527
-
-
1,436
164,464
Cost of share based payments - - - - - - 139 - - 139 Shares issued pursuant to
Renounceable Rights Offer
120,718
-
-
-
-
-
-
-
-
120,718 Dividends paid - (233,710) - - - - - - (29) (233,739) Distribution to members - - - - - - - - (866) (866)
At 31 December 2014
380,328
2,017,306
93,043
39,747
9,036
(4,583)
8,726
(22,051)
20,270
2,541,822 For
per
sona
l use
onl
y
CO N S O L I D A T E D
NOTE December
2015
December
2014 $000 $000
Cash Flows from Operating Activities
Inflows/(Outflows) Net receipts from franchisees 452,834 406,596
Receipts from customers 950,245 869,276
Payments to suppliers and employees (1,163,973) (1,061,647)
Distributions received from joint ventures 5,055 6,767
GST paid (25,203) (19,385)
Interest received 3,854 4,329
Interest and other costs of finance paid (14,766) (17,851)
Income taxes paid (67,514) (52,733)
Dividends received 1,239 862
Net Cash Flows From Operating Activities
28(b)
141,771
136,214
Cash Flows from Investing Activities
Payments for purchases of property, plant and equipment and intangible assets
(38,830)
(32,760)
Payments for purchase of investment properties (31,877) (8,666)
Proceeds from sale of property, plant and equipment and
properties held for resale
8,305
6,588
Payments for purchase of units in unit trusts (56) (362)
Payments for purchase of equity accounted investments (25,009) (1)
Payments for purchase of listed securities (146) (80)
Proceeds from insurance claim - 10,515
Loans granted to related parties (17,438) (4,574)
Loans granted to other entities (1,590) (1,547)
Net Cash Flows Used In Investing Activities
(106,641)
(30,887)
Cash Flows from Financing Activities
Proceeds from Renounceable Rights Offer - 120,718
Proceeds from shares issued 2,283 -
Repayment of Syndicated Facility Agreement (50,000) (102,000)
Dividends paid (122,250) (84,986)
Special dividend paid - (148,724)
(Repayments to) / proceeds from related parties (16,562) 12,318
Proceeds from other borrowings 6,249 5,519
Net Cash Flows Used In Financing Activities
(180,280)
(197,155)
Net Decrease in Cash and Cash Equivalents (145,150) (91,828)
Cash and Cash Equivalents at Beginning of the Period 153,220 115,172
Cash and Cash Equivalents at End of the Period
28(a)
8,070
23,344
For
per
sona
l use
onl
y
1. Statement of Significant Accounting Policies
(a) Corporate Information The financial report of Harvey Norman Holdings Limited for the half-year ended 31 December 2015 was authorised for
issue in accordance with a resolution of the directors on 26 February 2016. Harvey Norman Holdings Limited (the “Company”) is a company limited by shares incorporated in Australia whose shares are publicly traded on the
Australian stock exchange.
(b) Basis of Preparation The half-year financial report does not include all notes of the type normally included within the annual financial report
and therefore cannot be expected to provide as full an understanding of the financial performance, financial position
and financing and investing activities of the consolidated entity as the full financial report.
The half-year financial report should be read in conjunction with the Annual Financial Report of Harvey Norman
Holdings Limited as at 30 June 2015.
It is also recommended that the half-year financial report be considered together with any public announcements
made by Harvey Norman Holdings Limited and its controlled entities during the half-year ended 31 December 2015 in
accordance with the continuous disclosure obligations arising under the Corporations Act 2001. The half-year consolidated financial report is a general-purpose financial report, which has been prepared in
accordance with the requirements of the Corporations Act 2001 and Accounting Standard AASB 134 “Interim Financial
Reporting”. The financial report has been prepared on a historical cost basis, except for investment properties, land
and buildings, derivative financial instruments, listed shares held for trading and available-for-sale investments, which
have been measured at fair value. The carrying values of recognised assets and liabilities that are hedged items in fair
value hedges, and are otherwise carried at cost, are adjusted to record changes in the fair values attributable to the
risks that are being hedged. The financial report is presented in Australian dollars and all values are rounded to the nearest thousand dollars ($’000)
unless otherwise stated under the option available to the consolidated entity under ASIC Class Order 98/0100. The
consolidated entity is an entity to which the class order applies.
(c) Statement of Compliance These consolidated financial statements have been prepared using the same accounting policies as used in the Annual Financial Report for the year ended 30 June 2015, except for the adoption of new and amended standards mandatory
for annual periods beginning on or after 1 July 2015. The adoption of the amending standards did not have a
significant impact on the consolidated entity.
Australian Accounting Standards and Interpretations that have recently been issued or amended but are not yet
effective have not been adopted by the consolidated entity for the half-year reporting period ended 31 December 2015.
During the half-year ended 31 December 2015, certain comparatives have been restated in the Statement of Financial
Position for consistency with policies adopted in the current period, which are not material for disclosure purposes.
For
per
sona
l use
onl
y
2.
Operating Segments
December 2015 $000
Operating Segment Revenue: 31 December 2015
Sales to Customers
Outside the
Consolidated
Entity
Other Revenues from
Outside the
Consolidated
Entity
Segment Revenue
FRANCHISING OPERATIONS
1,447
488,428
489,875
Retail – New Zealand 397,938 6,444 404,382
Retail – Asia 211,921 2,661 214,582
Retail – Slovenia & Croatia 53,681 615 54,296
Retail – Ireland & Northern Ireland 158,553 2,040 160,593
Other Non-Franchised Retail 85,629 2,156 87,785
TOTAL RETAIL
907,722
13,916
921,638
Retail Property 65 124,411 124,476
Property Developments for Resale 2,750 9,900 12,650
TOTAL PROPERTY
2,815
134,311
137,126
Equity Investments - 2,005 2,005
Other - 8,672 8,672
Inter-company eliminations - (20,905) (20,905)
Total Segment Revenue
911,984
626,427
1,538,411
December 2014 $000
Operating Segment Revenue: 31 December 2014
Sales to Customers
Outside the
Consolidated
Entity
Other Revenues from
Outside the
Consolidated
Entity
Segment Revenue
FRANCHISING OPERATIONS
1,662
452,973
454,635
Retail – New Zealand 374,516 5,714 380,230
Retail – Asia 195,524 1,509 197,033
Retail – Slovenia & Croatia 51,134 730 51,864
Retail – Ireland & Northern Ireland 132,572 1,485 134,057
Other Non-Franchised Retail 78,288 1,398 79,686
TOTAL RETAIL
832,034
10,836
842,870
Retail Property 58 113,481 113,539
Property Developments for Resale 5,573 123 5,696
TOTAL PROPERTY
5,631
113,604
119,235
Equity Investments - 862 862
Other - 7,590 7,590
Inter-company eliminations - (20,703) (20,703)
Total Segment Revenue
839,327
565,162
1,404,489
For
per
sona
l use
onl
y
2.
Operating Segments (continued)
December 2015 $000
Operating Segment Result: 31 December 2015
Segment Result Before Interest,
Taxation,
Depreciation,
Impairment &
Amortisation
Interest Expense
Depreciation Expense
Impairment & Amortisation
Expense
Segment Result
Before
Tax
FRANCHISING OPERATIONS
175,090
(3,331)
(14,368)
(6,974)
150,417
Retail – New Zealand 37,659 (1) (3,801) (78) 33,779
Retail – Asia 8,849 (33) (2,884) (476) 5,456 Retail – Slovenia & Croatia 3,216 (244) (922) (77) 1,973
Retail – Ireland & Northern Ireland 3,789 (1,203) (1,763) - 823
Other Non-Franchised Retail 5,887 (849) (659) (4,354) 25
TOTAL RETAIL
59,400
(2,330)
(10,029)
(4,985)
42,056
Retail Property 87,659 (8,231) (4,585) (7,389) 67,454
Property Developments for Resale 9,460 (112) - - 9,348
TOTAL PROPERTY
97,119
(8,343)
(4,585)
(7,389)
76,802
Equity Investments 1,971 (97) - - 1,874
Other 76 (799) (2,447) (5,965) (9,135)
Inter-company eliminations (263) 263 - - -
Total Segment Result Before Tax
333,393
(14,637)
(31,429)
(25,313)
262,014
December 2014 $000
Operating Segment Result: 31 December 2014
Segment Result Before Interest,
Taxation,
Depreciation,
Impairment &
Amortisation
Interest Expense
Depreciation Expense
Impairment & Amortisation
Expense
Segment Result
Before
Tax
FRANCHISING OPERATIONS
140,517
(4,526)
(16,050)
(4,855)
115,086
Retail – New Zealand 29,967 - (4,090) (54) 25,823
Retail – Asia (2,414) (94) (2,555) (418) (5,481) Retail – Slovenia & Croatia 3,292 (258) (882) (66) 2,086
Retail – Ireland & Northern Ireland (1,290) (1,370) (1,409) - (4,069)
Other Non-Franchised Retail 8,453 (953) (720) (5,002) 1,778
TOTAL RETAIL
38,008
(2,675)
(9,656)
(5,540)
20,137
Retail Property 80,967 (9,857) (4,344) (152) 66,614
Property Developments for Resale (522) (40) - - (562)
TOTAL PROPERTY
80,445
(9,897)
(4,344)
(152)
66,052
Equity Investments 684 (103) - - 581
Other 1,844 (550) (2,362) - (1,068)
Inter-company eliminations (332) 332 - - -
Total Segment Result Before Tax
261,166
(17,419)
(32,412)
(10,547)
200,788
For
per
sona
l use
onl
y
2.
Operating Segments (continued)
The consolidated entity operates predominantly in ten (10) operating segments:
Operating Segment Description of Segment
Franchising Operations
Consists of the franchising operations of the consolidated entity (other than company-
operated retailing and property).
Retail – New Zealand
Consists of the wholly-owned operations of the consolidated entity in the retail trading
operations in New Zealand under the Harvey Norman brand name.
Retail – Asia
Consists of the controlling interest of the consolidated entity in the retail trading operations in
Singapore and Malaysia under the Harvey Norman and Space brands.
Retail – Slovenia & Croatia
Consists of the wholly-owned operations of the consolidated entity in the retail trading operations in Slovenia and Croatia under the Harvey Norman brand name.
Retail – Ireland &
Northern Ireland
Consists of the wholly-owned operations of the consolidated entity in the retail trading
operations in Ireland and Northern Ireland under the Harvey Norman brand name.
Other Non-Franchised Retail
Consists of the other retail trading operations in Australia which are controlled by the
consolidated entity and do not include any operations of Harvey Norman, Domayne and
Joyce Mayne franchisees.
Retail Property
Consists of land and buildings for each retail site that is fully operational or is ready and able to be tenanted. The revenue and results of this segment consists of rental income, outgoings
recovered and the net property revaluation increments and/or decrements recognised in
the Income Statement for each site that is owned by the consolidated entity which is fully
operational (or ready for operations) as at balance date. This segment includes the equity-
accounted investment and trading results of mining camp accommodation joint ventures.
Property Developments
for Resale
Consists of land and buildings acquired by the consolidated entity, to be developed, or
currently under development, for the sole purpose of resale at a profit.
Equity Investments
This segment refers to the trading of, and investment in, listed securities.
Other
This segment primarily relates to credit facilities provided to related and unrelated parties,
other unallocated income and expense items and the new joint venture investment in
Coomboona Holdings Pty Limited.
For
per
sona
l use
onl
y
3. Revenues
Sales revenue:
Revenue from the sale of products 911,984 839,327
Revenues and other income items:
Gross revenue from franchisees:
- Franchise fees 413,113 374,775
- Rent 114,950 115,345
- Interest 11,100 10,819
Total revenue received from franchisees
539,163
500,939
Gross revenue from other unrelated parties:
- Rent received from external tenants 37,639 35,583
- Interest received from financial institutions and other parties 3,854 4,330
- Dividends received 1,434 862
Total revenue from other unrelated parties
42,927
40,775
Other Income Items:
- Net property revaluation increment on Australian investment properties 20,627 2,732
- Property revaluation adjustment for overseas controlled entity 565 1,131
- Net profit on the revaluation of equity investments to fair value 571 -
- Net foreign exchange gains 922 29
- Other revenue 21,652 19,556
Total other income items
44,337
23,448
Total revenues and other income items
626,427
565,162
4. Expenses and Losses
Tactical support:
Tactical support provided to franchisees 29,162 39,699
Employee benefits expense:
- Wages and salaries 117,854 111,480
- Workers’ compensation costs 521 605
- Superannuation contributions expense 6,477 5,923
- Payroll tax expense 4,876 4,530
- Share-based payments expense 79 140
- Other employee benefits expense 3,945 3,499
Total employee benefits expense
133,752
126,177
CO N S O L I D A T E D
December 2015
$000
December 2014
$000
For
per
sona
l use
onl
y
4. Expenses and Losses (continued)
Minimum lease payments 83,336 79,427
Finance costs:
Interest paid or payable:
- Loans from directors and director-related entities 1,120 1,121
- Bank interest paid to financial institutions 12,950 15,677
- Other 567 621
Total finance costs
14,637
17,419
Depreciation, amortisation and impairment:
Depreciation of:
- Buildings 4,230 3,990
- Plant and equipment 27,199 28,422
Amortisation of:
- Computer software 7,652 5,431
- Software licences 152 150
Impairment of goodwill (included in administrative expenses line in the Income Statement)
-
11
Impairment of non-trade debts receivable from related parties (a) (included in other expenses line in the Income Statement)
10,274
4,955
Impairment of equity-accounted investments (b) (included in other expenses line in the Income Statement)
7,235
-
Total depreciation, amortisation and impairment
56,742
42,959
(a) As at 31 December 2015, non-trade debts receivable with a carrying value of $83.08 million (Dec 2014: $63.74
million) were impaired and a provision for impairment of receivables of $10.27 million (Dec 2014: $4.96 million) was
recognised in the Income Statement during the current period. The non-trade debts receivable relate to several
mining camp accommodation joint ventures and other commercial loans in Australia.
(b)
The significant downturn in the mining sector resulted in an impairment review of the equity-accounted
investments held in mining camp accommodation joint ventures. This impairment review resulted in a full write-down of these investments totalling $7.24 million as at 31 December 2015.
5. Income Tax
Income tax recognised in the Income Statement:
The major components of income tax expense are:
Current income tax:
Current income tax charge 64,773 56,840
Adjustments in respect of current income tax of previous years 38 (794)
Support payments provided to Harvey Norman Holdings (Ireland) Limited as
agreed under the terms of an Advance Pricing Arrangement with the
Australian Taxation Office dated 6 February 2012
-
(791) Deferred income tax:
Relating to the origination and reversal of temporary differences 10,131 3,426
Total income tax expense reported in the Income Statement
74,942
58,681
CO N S O L I D A T E D
December
2015
December
2014
$000 $000
For
per
sona
l use
onl
y
CO N S O L I D A T E D
December
2015
December
2014 $000 $000
6. Earnings Per Share
Basic earnings per share (cents per share) 16.70 cents 13.19 cents
Diluted earnings per share (cents per share) 16.67 cents 13.17 cents
The following reflects the income and share data used in the calculations
of basic and diluted earnings per share:
Profit after tax 187,072 142,107
(Profit)/loss after tax attributable to non-controlling interests (1,565) (123)
Profit after tax attributable to owners of the parent
185,507
141,984
N U M B E R O F SH A R E S
December 2015
December 2014
Weighted average number of ordinary shares used in
calculating basic earnings per share (a):
1,111,103,780
1,076,740,903
Effect of dilutive securities (b):
- Share Options 1,440,212 1,224,630
Adjusted weighted average number of ordinary shares used in calculating diluted earnings per share
1,112,543,992
1,077,965,533
(a) Weighted Average number of Ordinary Shares The weighted average number of ordinary shares used in calculating basic earnings per share is inclusive of the
new shares totalling 756,000 ordinary shares in the company issued on 1 September 2015 pursuant to the options
issued under the Executive Option Plan granted on 29 November 2010, weighted on a pro-rata basis from issue date to 31 December 2015.
(b) Effect of Dilutive Securities
On 29 November 2010, the consolidated entity issued 3,000,000 unlisted options to certain executive directors (the
“First Tranche”). These options are capable of exercise from 1 January 2014 to 30 June 2016 at an exercise price of
$3.02 per option. The options were valued at grant date at $0.87 each utilising the assumptions underlying the
Black-Scholes methodology. In prior periods, the consolidated entity announced that a total of 1,866,000 options
over 1,866,000 shares in respect of the First Tranche had lapsed and will never be exercisable by the participants.
On 1 September 2015, a total of 756,000 options over 756,000 shares in respect of the First Tranche were exercised reducing the unexercised portion to 378,000 options.
On 29 November 2011, the consolidated entity issued 3,000,000 unlisted options to certain executive directors (the
“Second Tranche”). These options are capable of exercise from 1 January 2015 to 30 June 2017 at an exercise
price of $2.03 per option. The options were valued at grant date at $0.51 each utilising the assumptions underlying
the Black-Scholes methodology. On 29 November 2012, the consolidated entity announced that a total of
2,250,000 options over 2,250,000 shares in respect of the Second Tranche had lapsed and will never be exercisable by the participants.
On 29 November 2012, the consolidated entity issued 3,000,000 unlisted options to certain executive directors (the
“Third Tranche”). These options are capable of exercise from 1 January 2016 to 30 June 2018 at an exercise price
of $1.83 per option. The options were valued at grant date at $0.282 each utilising the assumptions underlying the
Black-Scholes methodology. On 14 November 2013, the consolidated entity announced that a total of 1,299,000 options over 1,299,000 shares in respect of the Third Tranche had lapsed and will never be exercisable by the
participants.
Options issued pursuant to the First, Second and Third Tranches have been included in the calculation of diluted
earnings per share as their exercise prices were less than the average market price of an ordinary share for the half
year ended 31 December 2015. The unexercised options of the First, Second and Third Tranches are considered to
be dilutive as their conversion to ordinary shares would decrease the net profit per share.
There have been no other conversions to, calls of, or subscriptions for ordinary shares or issues of potential ordinary
shares since the reporting date.
For
per
sona
l use
onl
y
CO N S O L I D A T E D
December 2015
$000
June 2015 $000
December 2014
$000
7. Trade and Other Receivables (Current)
Trade debtors 1,322,759 1,107,653 1,176,169
Consumer finance loans 2,085 2,049 2,027
Provision for doubtful debts (1,004) (875) (976)
Trade debtors and consumer finance loans, net
1,323,840
1,108,827
1,177,220
Amounts receivable in respect of finance leases 9,469 10,797 11,099 Provision for doubtful debts (5,897) (5,897) (5,897)
Finance leases, net
3,572
4,900
5,202
Non-trade debts receivable from:
- Related parties (including joint ventures and joint venture
partners)
18,627
23,673
21,048
- Unrelated parties 6,992 6,479 6,284
- Provision for doubtful debts (1,116) (1,328) (965)
Non-trade debts receivable, net
24,503
28,824
26,367
Total trade and other receivables (current)
1,351,915
1,142,551
1,208,789
8. Other Financial Assets (Current)
Listed shares held for trading at fair value 25,151 24,734 20,546 Derivatives receivable - 64 21
Other current financial assets 1,350 1,350 1,350
Total other financial assets (current)
26,501
26,148
21,917
9. Inventories (Current)
Finished goods at cost 372,900 301,062 353,817
Provision for obsolescence (4,669) (5,563) (6,205)
Finished goods at cost, net
368,231
295,499
347,612
Finished goods at net realisable value
-
2,882
2,869
Total current inventories at the lower of cost and net realisable value
368,231
298,381
350,481
10. Other Assets (Current)
Prepayments 30,291 13,841 29,161
Other current assets 6,839 9,231 11,706
Total other assets (current)
37,130
23,072
40,867
11. Intangible Assets (Current)
Net licence property 343 476 370 For
per
sona
l use
onl
y
CO N S O L I D A T E D
December 2015
June 2015
December 2014
$000 $000 $000
12. Trade and Other Receivables (Non-Current)
Trade debtors 313 304 317
Consumer finance loans 436 429 424
Provision for doubtful debts (4) (4) (4)
Trade debtors and consumer finance loans, net
745
729
737
Amounts receivable in respect of finance leases
1,261
1,348
1,460
Non-trade debts receivable from:
- Related parties (including joint ventures and joint venture partners)
82,110
68,712
62,859
- Provision for doubtful debts (16,143) (4,955) (4,955)
- Unrelated parties 7,057 5,981 5,642
Non-trade debts receivable, net
73,024
69,738
63,546
Total trade and other receivables (non-current)
75,030
71,815
65,743
13. Other Financial Assets (Non-Current)
Listed shares held for trading at fair value 2,650 2,350 2,700 Listed shares held as available for sale 14,125 13,481 14,904
Units in unit trusts 215 216 206
Other non-current financial assets 580 523 499
Total other financial assets (non-current)
17,570
16,570
18,309
14. Property, Plant and Equipment (Non-Current)
Land and buildings: Land at fair value 159,184 148,734 139,219
Buildings at fair value 221,335 209,983 224,820
Net land and buildings at fair value
380,519
358,717
364,039
Plant and equipment:
At cost 767,354 751,037 774,481 Accumulated depreciation (577,505) (558,486) (567,006)
Net plant and equipment
189,849
192,551
207,475
Lease make good asset:
At cost 5,469 5,093 5,646
Accumulated depreciation (2,947) (3,758) (3,744)
Net lease make good asset
2,522
1,335
1,902
Total plant and equipment
192,371
193,886
209,377
Total property, plant and equipment:
Land and buildings at fair value 380,519 358,717 364,039
Plant and equipment at cost 772,823 756,130 780,127
Total property, plant and equipment
1,153,342
1,114,847
1,144,166
Accumulated depreciation and amortisation (580,452) (562,244) (570,750)
Total written down amount 572,890 552,603 573,416
For
per
sona
l use
onl
y
CO N S O L I D A T E D
December 2015
June 2015
December 2014
$000 $000 $000
15. Investment Properties
Opening balance, at fair value 1,935,936 1,903,504 1,903,504
Net additions, disposals and transfers 29,251 24,828 14,047
Net increase from fair value adjustments 21,192 7,604 2,732
Closing balance, at fair value
1,986,379
1,935,936
1,920,283
Investment Properties
Each investment property is valued at fair value. Each investment property is the subject of a lease or licence in
favour of independent third parties, including Harvey Norman, Domayne and Joyce Mayne franchisees
(“Franchisees”). Franchisees occupy properties pursuant to a licence for an initial term of 30 days, thereafter
terminable at will. The fair value in respect of each investment property has been calculated using the
capitalisation method of valuation, against current market rental value, and having regard to, in respect of each property:
the highest and best use
quality of construction
age and condition of improvements
recent market sales data in respect of comparable properties
current market rental value, being the amount that could be exchanged between knowledgeable, willing
parties in an arm’s length transaction tenure of franchisees and external tenants
adaptive reuse of buildings
the specific circumstances of the property not included in any of the above points
non-reliance on turnover rent
The investment property portfolio in Australia and properties held in joint venture entities are subject to a semi-annual review to fair market value at each reporting period. At each reporting period, one-sixth of the portfolio is
independently valued with the remaining five-sixths reviewed for fair value by Directors. The whole portfolio is
independently valued every three years.
The consolidated entity obtained independent valuations in respect of eighteen (18) properties during the half
year ended 31 December 2015. Based on the results of the independent valuations, a further six (6) properties
were identified by management for further review by management. The six (6) properties had been similarly affected by the same factors or characteristics of the properties which had been independently valued,
particularly in relation to yields and market rentals. The capitalisation method of valuation was used for all
valuations. A discounted cash flow valuation was undertaken in respect of all properties for means of
comparison. There were no material differences between the capitalisation method result and the discounted
cash flow method result.
CO N S O L I D A T E D
December
2015
June
2015
December
2014
$000 $000 $000
16. Intangible Assets (Non-Current)
Other intangible assets 264 - 5 Net software licences 4,338 4,120 4,401
Computer software:
- At cost 164,857 157,600 151,071
- Accumulated amortisation and impairment (85,606) (77,993) (70,730)
Net computer software
79,251
79,607
80,341
Net intangible assets (non-current)
83,853
83,727
84,747
17. Trade and Other Payables (Current)
Trade creditors 848,336 682,666 788,327
Accruals 62,453 43,808 58,344
Other creditors 84,165 87,000 81,541
Total trade and other payables (current)
994,954
813,474
928,212
For
per
sona
l use
onl
y
CO N S O L I D A T E D
December 2015
June 2015
December 2014
$000 $000 $000
18. Interest-Bearing Loans and Borrowings (Current)
Secured:
Non trade amounts owing to:
- Bank overdraft 27,745 32,620 25,059
- Commercial bills payable 9,750 9,750 9,750
- Syndicated Facility Agreement (a) 210,000 170,000 170,000 - Other short-term borrowings (b) 108,060 101,808 100,085
- Lease liabilities 118 139 42
Unsecured:
Derivatives payable 1,513 4,104 913
Non trade amounts owing to:
- Directors 64,527 78,972 55,914
- Other related parties 8,838 10,956 9,247 - Other unrelated parties 105 89 45
Total interest-bearing loans and borrowings (current)
430,656
408,438
371,055
(a) Syndicated Facility Agreement On 2 December 2009, the Company, a subsidiary of the Company (“Borrower”) and certain other subsidiaries of
the Company (“Guarantors”) entered into a Syndicated Facility Agreement with certain banks (“Financiers” and each a “Financier”). On 26 November 2015, the Amending Deed (No. 3) to the Syndicated Facility Agreement
was executed with the effect of extending the first $170 million of Tranche A of the Facility to 4 December 2016
(previous expiry date was 28 November 2015), while leaving the remaining $200 million of Tranche A at the expiry
date of 28 November 2017.
The aggregate value of the Syndicated Facility Agreement remained at $610 million. The utilised amount of the
Syndicated Facility Agreement as at 31 December 2015 was $410 million, $210 million of which was classified as current interest-bearing loans and borrowings and $200 million as the non-current portion. This Facility is secured
by:
(a) a fixed and floating charge granted by the Company and each of the Guarantors in favour of a security
trustee for the Financiers; and
(b) real estate mortgages granted by certain Guarantors in favour of the security trustee for the Financiers over
various real properties owned by those Guarantors.
Under the terms of the Syndicated Facility Agreement, the Facility is repayable:
(a) as to $170 million, on 4 December 2016 ($170 million utilised at 31 December 2015);
(b) as to $200 million, on 4 December 2017 ($200 million utilised at 31 December 2015);
(c) as to $240 million, on 22 December 2016 ($40 million utilised at 31 December 2015);
(d) otherwise on demand by or on behalf of the Financiers upon the occurrence of any one of a number of
events (each a “Relevant Event”), including events which are not within the control of the Company, the Borrower or the Guarantors. Each of the following is a Relevant Event:
(i) an event occurs which has or is reasonably likely to have a material adverse effect on the business,
operation, property, condition (financial or otherwise) or prospects of the Borrower or the Company
and the subsidiaries of the Company;
(ii) if any change in law or other event makes it illegal or impractical for a Financier to perform its
obligations under the Syndicated Facility Agreement or fund or maintain the amount committed by
that Financier to the provision of the Increased Facility ("Commitment"), the Financier may by notice to the Borrower, require the Borrower to repay the secured moneys in respect of the Commitment of
that Financier, in full on the date which is forty (40) business days after the date of that notice.
(b) Other Short-Term Borrowings Of the total other short-term borrowings of $108.06 million:
a total of $50.60 million is secured by the securities given pursuant to the Syndicated Facility Agreement.
The facilities are utilised in Slovenia and Croatia and have a maturity date of 2 December 2016.
a total of $38.73 million is secured by the securities given pursuant to the Syndicated Facility Agreement. The facility is utilised in Singapore and has a maturity date of 30 November 2016.
a total of $17.33 million relates to a revolving credit facility with ANZ in Singapore. This facility is subject to
periodic review and otherwise repayable on demand. The revolving credit facility is secured by the
securities given pursuant to the Syndicated Facility Agreement.
a total of $0.80 million relates to a revolving credit facility with AmBank (M) Berhad in Malaysia which is
subject to periodic review and otherwise repayable on demand. The Company has granted a guarantee to AmBank (M) Berhad in Malaysia in respect of the obligations of Space Furniture Collection Sdn Bhd.
A total of $0.60 million relates to a revolving credit facility with ANZ in Australia which is subject to periodic
review and otherwise repayable on demand. The Company has granted a guarantee to ANZ in respect of
the obligations of the Lighting Partners Australia partnership.
For
per
sona
l use
onl
y
18. Interest-Bearing Loans and Borrowings (Current) (continued)
The Company has not received notice of the occurrence of any Relevant Event from any Financier.
During the current and prior half years, there were no defaults or breaches on any of the interest-bearing loans
and borrowings referred to in this note and in Note 21 Interest-Bearing Loans and Borrowings (Non-Current).
CO N S O L I D A T E D
December 2015
June 2015
December 2014
$000 $000 $000
19. Other Liabilities (Current)
Lease incentives 2,556 2,025 2,073
Unearned revenue 1,345 845 12
Total other liabilities (current)
3,901
2,870
2,085
20. Provisions (Current)
Employee entitlements 19,727 18,636 19,184 Lease make good 1,961 2,161 3,322
Deferred lease expenses 1,086 983 931
Onerous lease costs 618 750 499
Other 769 960 628
Total provisions (current)
24,161
23,490
24,564
21. Interest-Bearing Loans and Borrowings (Non-Current)
Secured:
Non trade amounts owing to:
- Syndicated Facility Agreement (Refer to Note 18(a)) 200,000 290,000 240,000
- Lease liabilities - - 118
Unsecured:
Derivatives payable - - 5,785
Total interest-bearing loans and borrowings (non-current)
200,000
290,000
245,903
22. Provisions (Non-Current)
Employee entitlements 5,168 4,295 3,355
Lease make good 3,525 2,948 2,349
Deferred lease expenses 4,741 5,006 4,726
Total provisions (non-current)
13,434
12,249
10,430
23. Other Liabilities (Non-Current)
Lease incentives 15,944 14,238 15,029
Unearned revenue 2,222 3,390 -
Total other liabilities (non-current)
18,166
17,628
15,029
24. Contributed Equity Ordinary shares 382,611 380,328 380,328
Total contributed equity
382,611
380,328
380,328
Number of
Shares
Number of
Shares
Number of
Shares
Number of ordinary shares issued and fully paid 1,111,359,911 1,110,603,911 1,110,603,911
For
per
sona
l use
onl
y
24. Contributed Equity (continued)
Fully paid ordinary shares carry one vote per share and carry the right to dividends.
December
2015
Number
December
2015
$000
Movements in ordinary shares on issue At 1 July 2015 1,110,603,911 380,328
Issue of shares under executive share option plan 756,000 2,283
At 31 December 2015
1,111,359,911
382,611
CO N S O L I D A T E D
December
2015
June
2015
December
2014
$000 $000 $000
25.
Retained Profits and Dividends
Movements in retained earnings were as follows:
Opening balance 2,043,463 2,109,032 2,109,032
Profit for the period 185,507 268,095 141,984 Dividends paid (122,250) (333,664) (233,710)
Closing balance
2,106,720
2,043,463
2,017,306
Dividends declared and paid:
Dividends on ordinary shares: Final fully-franked dividend for 2015: 11.0 cents (2014: 8.0 cents) 122,250 84,986 84,986
Special fully-franked dividend pursuant to Renounceable Rights
Offer in December 2014: 14.0 cents
-
148,724
148,724
Interim fully-franked dividend for 2015: 9.0 cents (2014: 6.0 cents ) 99,954 -
Total dividends paid
122,250
333,664
233,710
The final dividend of $122.25 million, fully-franked, for the year ended 30 June 2015 was paid on 1 December 2015.
The special dividend of $148.72 million, fully-franked, pursuant to the Renounceable Rights Offer was paid on 30
December 2014.
The interim dividend of 13.0 cents per share, totalling $144.48 million fully-franked, for the year ended 30 June 2016
will be paid on 2 May 2016.
Franking credit balance The amount of franking credits available for the subsequent financial periods are:
- franking account balance as at the end of the financial
period at 30%
611,405
607,620
618,377
- franking credits that will arise from the payment of income
tax payable as at the end of the financial period
26,924
29,182
25,077
- franking credits that will be utilised in the payment of proposed dividend
(61,919)
(52,357)
(42,838)
The amount of franking credits available for
future reporting periods
576,410
584,445
600,616
26.
Non-Controlling Interests
Interest in:
- Ordinary shares 2,591 2,591 2,591
- Reserves 13,432 13,440 12,996
- Retained earnings 4,937 3,748 4,683
Total non-controlling interests
20,960
19,779
20,270
For
per
sona
l use
onl
y
Nature and purpose of reserves: (a) Asset revaluation reserve This reserve is used to record increases in the fair value of “owner occupied” land and buildings and decreases to the
extent that such decreases relate to an increase of the same asset previously recognised in equity.
(b) Foreign currency translation reserve This reserve is used to record exchange differences arising from the translation of the financial statements of foreign
subsidiaries.
(c) Available for sale reserve This reserve is used to record fair value changes on available-for-sale investments.
(d) Cash flow hedge reserve This reserve is used to record the portion of the gain or loss on a hedging instrument in a cash flow hedge that is
determined to be an effective hedge.
(e) Employee equity benefits reserve This reserve is used to record the value of equity benefits provided to employees and directors as part of their
remuneration.
(f) Acquisition reserve This reserve is used to record the consideration paid in excess of carrying value of non-controlling interests.
27. Reserves
CONSOLIDATED $000 Asset
revaluation reserve
Foreign
currency translation
reserve
Available for
sale reserve
Cash flow
hedge reserve
Employee
equity benefits
reserve
Acquisition
reserve
Total
At 1 July 2014 91,184 23,846 7,279 (6,110) 8,587 (22,051) 102,735
Revaluation of land and buildings 2,559 - - - - - 2,559 Tax effect of revaluation of land
and buildings
(700)
-
-
-
-
-
(700)
Unrealised gains on available-
for-sale investments
-
-
1,757
-
-
-
1,757
Net gain on interest rate swaps - - - 2,152 - - 2,152
Tax effect of net gain on swaps - - - (646) - - (646)
Reverse expired or realised cash flow hedge reserves
-
-
-
13
-
-
13
Net gain on forward foreign
exchange contracts
-
-
-
12
-
-
12
Tax effect of net gain on forward
foreign exchange contracts
-
-
-
(4)
-
-
(4)
Currency translation differences - 15,901 - - - - 15,901 Share based payment - - - - 139 - 139
At 31 December 2014
93,043
39,747
9,036
(4,583)
8,726
(22,051)
123,918
At 1 July 2015 102,244 18,529 8,581 (2,817) 8,804 (22,051) 113,290
Revaluation of land and buildings 5,029 - - - - - 5,029
Tax effect of revaluation of land
and buildings
(1,530)
-
-
-
-
-
(1,530) Unrealised loss on available-
for-sale investments
-
-
(148)
-
-
-
(148)
Net gain on interest rate swap - - - 2,673 - - 2,673
Tax effect of net gain on swap - - - (802) - - (802)
Reverse expired or realised
cash flow hedge reserves
-
-
-
62
-
-
62
Net loss on forward foreign exchange contracts
-
-
-
(43)
-
-
(43)
Tax effect of net loss on forward
foreign exchange contracts
-
-
-
13
-
-
13
Currency translation differences - 18,060 - - - - 18,060
Share based payment - - - - 78 - 78
At 31 December 2015
105,743
36,589
8,433
(914)
8,882
(22,051)
136,682
For
per
sona
l use
onl
y
C O N S O L I D A T E D
December 2015
June 2015
December 2014
$000 $000 $000
28.
Cash and Cash Equivalents
(a)
Reconciliation to Cash Flow Statement
Cash and cash equivalents comprise the following
at end of the period:
Cash at bank and on hand 25,540 169,694 44,271 Short term money market deposits 10,275 16,146 4,132
35,815 185,840 48,403 Bank overdraft (Note 18) (27,745) (32,620) (25,059)
Cash and cash equivalents at end of the period 8,070 153,220 23,344
C O N S O L I D A T E D
December 2015
December 2014
$000 $000
(b) Reconciliation of profit after income tax to net operating cash flows:
Profit after tax
187,072
142,107
Adjustments for: Net foreign exchange gains (922) (29)
Bad and doubtful debts 1,118 693
Share of net profit from joint venture entities (336) (6,986)
Depreciation of property, plant and equipment 31,429 32,412
Amortisation 7,804 5,581
Impairment of goodwill - 11
Impairment of non-trade debts receivable 10,274 - Impairment of equity-accounted investments 7,235 -
Revaluation of investment properties and properties held under joint ventures (20,627) (2,732)
Property revaluation adjustment for overseas controlled entities (565) (1,131)
Deferred lease expenses (208) (26)
Provision for onerous leases 323 20
Executive remuneration expenses 1,721 2,232 (Gain) / loss on disposal and revaluation of property, plant and equipment, and
listed securities
(612)
2,307
Movements in provisions (860) 4,169
Changes in assets and liabilities:
(Increase)/decrease in assets:
Receivables (204,663) (154,736)
Inventory (68,955) (54,711)
Other current assets (14,058) (17,857)
Increase/(decrease) in liabilities:
Payables and other current liabilities 209,946 181,111
Income tax payable (3,345) 3,779
Net cash from operating activities 141,771 136,214
For
per
sona
l use
onl
y
CONSOL IDATED CONSOL IDATED
29.
Investments Accounted for
Using Equity Method
Investment Share of pre tax profit
December
2015
June
2015
December
2015
December
2014
$000 $000 $000 $000
Total joint venture entities accounted for using
equity method
25,801
21,425
336
6,986
Name and Principal Activities Ownership Interest Contribution to Pre Tax Profit / (Loss)
December 2015
December 2014
December 2015
December 2014
% % $000 $000
Noarlunga (Shopping complex) 50% 50% 777 717
Perth City West (Shopping complex) 50% 50% 1,968 2,412
Warrawong King St (a) (Shopping complex) 62.5% 62.5% 532 714
Byron Bay (Residential/convention development) 50% 50% (359) (362)
Byron Bay – 2 (Resort operations) 50% 50% 356 627
Dubbo (Shopping complex) 50% 50% 326 359
Bundaberg (Land held for investment)
50% 50% (2) (2)
Gepps Cross (Shopping complex)
50% 50% 1,529 1,346
QCV (b) (Miners residential complex) 50% 50% (2,998) 1,175
Coomboona Dairy (c) (Dairy farming)
49.9% - (1,793) -
336 6,986
(a) This joint venture has not been consolidated as the consolidated entity does not have control over operating
and financing decisions and all joint venture parties participate equally in decision making.
(b) A number of wholly-owned subsidiaries of Harvey Norman Holdings Limited (“HNHL”) have entered into joint
ventures with an unrelated party to provide mining camp accommodation. The respective joint ventures have
been granted finance facilities as follows:
(i) a finance facility from ANZ for the amount of $10.30 million plus interest and costs, with a maturity date of
15 December 2016. HNHL has granted a joint and several guarantee to ANZ in respect of this facility.
(ii) finance facilities from Network Consumer Finance Pty Limited (“NCF”), a wholly-owned subsidiary of HNHL, for the amount of $30.65 million plus interest and costs, subject to bi-annual review.
(c) In September 2015, the consolidated entity acquired, through a wholly-owned subsidiary, 49.9% of Coomboona
Holdings Pty Limited comprising dairy farm operations and a pedigree breeding and genetics division in Northern
Victoria. The investment offers targeted exposure to the demand for quality agricultural produce forecast to
result from increasing urbanisation, particularly in Asia. The transaction amounts to $34 million, including an investment of $25 million and a commitment to advance approximately $9 million, and is consistent with the
consolidated entity’s investment portfolio mandate to seek growth opportunities and to capitalise on market
trends. The consolidated entity incurred a $1.79 million equity-accounted loss in respect of this new joint venture.
For
per
sona
l use
onl
y
30. Financial Instruments
Set out below is an overview of financial instruments, other than cash and short-term deposits, held by the
consolidated entity as at 31 December 2015:
Loans and
receivables
Available-for-
sale
Fair value
profit
or loss
Fair value other
comprehensive
income
$000 $000 $000 $000
Current Financial Assets:
Trade and other receivables (Note 7) 1,351,915 - - -
Other financial assets (Note 8) - - 26,501 -
Total current financial assets
1,351,915
-
26,501
-
Non-Current Financial Assets:
Trade and other receivables (Note 12) 75,030 - - -
Other financial assets (Note 13) - 14,125 3,445 -
Total non-current financial assets
75,030
14,125
3,445
-
Total Financial Assets
1,426,945
14,125
29,946
-
Current Financial Liabilities:
Trade and other payables (Note 17) 994,954 - - -
Interest-bearing loans and borrowings (Note 18) 429,143 - 250 1,263
Total current financial liabilities
1,424,097
-
250
1,263
Non-Current Financial Liabilities:
Interest-bearing loans and borrowings (Note 21) 200,000 - - -
Total non-current financial liabilities
200,000
-
-
-
Total Financial Liabilities
1,624,097
-
250
1,263
(a) Fair Value of Financial Instruments Fair value hierarchy
The fair value of financial assets and financial liabilities are determined as follows:
The fair value of financial assets and financial liabilities with standard terms and conditions and traded on active liquid markets are determined with reference to quoted market prices.
The fair value of other financial assets and financial liabilities (excluding derivative instruments) are determined in
accordance with generally accepted pricing models based on discounted cash flow analysis using prices from
observable current market transactions.
The fair value of current trade receivables and payables is assessed to equal carrying value due to the short-term
nature of the assets. The fair value of interest-bearing loans and borrowings approximates their carrying amounts.
The fair value of derivative instruments are calculated using quoted prices. Where such prices are not available, use is made of discounted cash flow analysis using the applicable yield curve for the duration of the instruments
for non-option derivatives and option pricing models for option derivatives.
All financial instruments for which fair value is recognised or disclosed are categorised within the fair
value hierarchy, described as follows, based on the lowest level input that is significant to the fair value
measurement as a whole:
Level 1 — Quoted market prices in an active market (that are unadjusted) for identical assets or liabilities Level 2 — Valuation techniques (for which the lowest level input that is significant to the fair value
measurement is directly or indirectly observable)
Level 3 — Valuation techniques (for which the lowest level input that is significant to the fair value measurement is
unobservable)
For
per
sona
l use
onl
y
30. Financial Instruments (continued)
For financial instruments that are recognised at fair value on a recurring basis, the consolidated entity determines
whether transfers have occurred between Levels in the hierarchy by re-assessing categorisation (based
on the lowest level input that is significant to the fair value measurement as a whole) at the end of each reporting period.
As at 31 December 2015, the consolidated entity held the following classes of financial instruments measured at
fair value:
Level 1 Level 2 Level 3 Total
$000 $000 $000 $000
Financial Assets Listed investments 41,926 - - 41,926
Foreign exchange contracts - - - -
Total Financial Assets
41,926
-
-
41,926
Financial Liabilities
Interest rate swaps - 1,263 - 1,263 Foreign exchange contracts - 250 - 250
Total Financial Liabilities
-
1,513
-
1,513
For
per
sona
l use
onl
y
Non-Cash Financing and Investing Activities
Details of financing and investing transactions which have had a
material effect on consolidated assets and liabilities but did not involve cash flows are as follows.
N/A
CONSOLIDATED
December
2015
December
2014
Net Tangible Assets Per Security
Net tangible asset backing per ordinary security
2.48
2.37
Business Combinations Having Material Effect
Name of business combination N/A N/A
Consolidated profit/(loss) after tax of the business combination since
the date in the current period on which control was acquired
N/A
N/A
Date from which such profit has been calculated N/A N/A
Profit/(loss) after tax of the controlled business combination for the
whole of the previous corresponding period
N/A
N/A
Loss of Control of Entities Having Material Effect
Name of entity (or group of entities) N/A N/A
Consolidated profit/(loss) from discontinued operations after tax of the
controlled entity (or group of entities) for the current period to the date
of loss of control
N/A
N/A
Date from which such profit/(loss) has been calculated N/A N/A
Profit/(loss) from discontinued operations after tax of the controlled
entity (or group of entities) while controlled during the whole of the
previous corresponding period
N/A
N/A
For
per
sona
l use
onl
y
’
In accordance with a resolution of the directors of Harvey Norman Holdings Limited, we state that:
In the opinion of the directors:
(a) the financial statements, notes and the additional disclosures included in the Directors’ Report of the
consolidated entity are in accordance with the Corporations Act 2001, including:
(i) giving a true and fair view of the consolidated entity’s financial position as at 31 December 2015 and of
its performance for the half-year ended on that date; and
(ii) complying with Accounting Standards and the Corporations Regulations 2001;
(b) there are reasonable grounds to believe that the consolidated entity will be able to pay its debts as and when
they become due and payable.
This declaration has been made after receiving the declarations required to be made to the directors in accordance
with section 295A of the Corporations Act 2001 for the half-year ended 31 December 2015.
On behalf of the Board.
G. HARVEY K.L. PAGE
Chairman Director / Chief Executive Officer
Sydney Sydney 26 February 2016 26 February 2016
For
per
sona
l use
onl
y
A member firm of Ernst & Young Global LimitedLiability limited by a scheme approved under Professional Standards Legislation 41
Ernst & Young680 George StreetSydney NSW 2000 AustraliaGPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555Fax: +61 2 9248 5959ey.com/au
To the members of Harvey Norman Holdings Limited
Report on the Half-Year Financial ReportWe have reviewed the accompanying half-year financial report of Harvey Norman Holdings Limited whichcomprises the statement of financial position as at 31 December 2015, income statement, statement ofcomprehensive income, statement of changes in equity and statement of cash flows for the half-yearended on that date, notes comprising a statement of significant accounting policies and other explanatoryinformation, and the directors’ declaration of the consolidated entity comprising the company and theentities it controlled at the half-year end or from time to time during the half-year.
Directors’ Responsibility for the Half-Year Financial ReportThe directors of the company are responsible for the preparation of the half-year financial report that givesa true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001and for such internal controls as the directors determine are necessary to enable the preparation of thehalf-year financial report that is free from material misstatement, whether due to fraud or error.
Auditor’s ResponsibilityOur responsibility is to express a conclusion on the half-year financial report based on our review. Weconducted our review in accordance with Auditing Standard on Review Engagements ASRE 2410 Review ofa Financial Report Performed by the Independent Auditor of the Entity, in order to state whether, on thebasis of the procedures described, we have become aware of any matter that makes us believe that thefinancial report is not in accordance with the Corporations Act 2001 including: giving a true and fair viewof the consolidated entity’s financial position as at 31 December 2015 and its performance for the half-year ended on that date; and complying with Accounting Standard AASB 134 Interim Financial Reportingand the Corporations Regulations 2001. As the auditor of Harvey Norman Holdings Limited and theentities it controlled during the half-year, ASRE 2410 requires that we comply with the ethicalrequirements relevant to the audit of the annual financial report.
A review of a half-year financial report consists of making enquiries, primarily of persons responsible forfinancial and accounting matters, and applying analytical and other review procedures. A review issubstantially less in scope than an audit conducted in accordance with Australian Auditing Standards andconsequently does not enable us to obtain assurance that we would become aware of all significant mattersthat might be identified in an audit. Accordingly, we do not express an audit opinion.
IndependenceIn conducting our review, we have complied with the independence requirements of the Corporations Act2001. We have given to the directors of the company a written Auditor’s Independence Declaration, a copyof which is included in the Directors’ Report.
For
per
sona
l use
onl
y
42
ConclusionBased on our review, which is not an audit, we have not become aware of any matter that makes us believethat the half-year financial report of Harvey Norman Holdings Limited is not in accordance with theCorporations Act 2001, including:
a) giving a true and fair view of the consolidated entity’s financial position as at 31 December 2015and of its performance for the half-year ended on that date; and
b) complying with Accounting Standard AASB 134 Interim Financial Reporting and the CorporationsRegulations 2001.
Ernst & Young
Katrina ZdrilicPartnerSydney26 February 2016
For
per
sona
l use
onl
y