|
The following table reflects the carrying amounts and fair values of financial assets and financial liabilities, including their levels in the fair value hierarchy. It does not include fair value information for financial assets and financial liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value. The risks associated with the balances are also indicated.
| |
|
|
|
| |
Note |
|
|
|
|
|
|
|
|
| 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financial assets measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financial asset |
7 |
|
121 576 |
|
|
|
121 576 |
|
|
|
|
|
121 576 |
|
121 576 |
|
| Derivative instruments – non-current |
18 |
|
6 846 |
|
|
|
6 846 |
|
|
|
6 846 |
|
|
|
6 846 |
|
| Derivative instruments – current |
18 |
|
815 |
|
|
|
815 |
|
|
|
815 |
|
|
|
815 |
|
| |
|
|
129 237 |
|
|
|
129 237 |
|
|
|
7 661 |
|
121 576 |
|
129 237 |
|
| Financial assets not measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans receivable – non-current |
10 |
|
|
|
2 937 444 |
|
2 937 444 |
|
|
|
|
|
|
|
|
|
| Loans receivable – current |
10 |
|
|
|
40 716 |
|
40 716 |
|
|
|
|
|
|
|
|
|
| Trade and other receivables |
11, 13 |
|
|
|
245 639 |
|
245 639 |
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
12, 13 |
|
|
|
715 649 |
|
715 649 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
3 939 448 |
|
3 939 448 |
|
|
|
|
|
|
|
|
|
| Financial liabilities measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derivative instruments – non-current |
18 |
|
24 060 |
|
|
|
24 060 |
|
|
|
24 060 |
|
|
|
24 060 |
|
| Derivative instruments – current |
18 |
|
1 999 |
|
|
|
1 999 |
|
|
|
1 999 |
|
|
|
1 999 |
|
| |
|
|
26 059 |
|
|
|
26 059 |
|
|
|
26 059 |
|
|
|
26 059 |
|
| Financial liabilities not measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term portion of interest-bearing borrowings |
17 |
|
|
|
7 815 651 |
|
7 815 651 |
|
|
|
|
|
|
|
|
|
| Short-term portion of interest-bearing borrowings |
17 |
|
|
|
69 343 |
|
69 343 |
|
|
|
|
|
|
|
|
|
| Financial guarantees – non-current |
8 |
|
|
|
185 686 |
|
185 686 |
|
|
|
|
|
|
|
|
|
| Trade and other payables |
13, 20 |
|
|
|
384 107 |
|
384 107 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
8 454 787 |
|
8 454 78 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Carrying amount |
|
Fair value and fair value hierarchy |
|
| |
Note |
|
Designated
at fair
value
through
profit
and loss
R000 |
|
Amortised
cost
R000 |
|
Total
R000 |
|
Level 1
R000 |
|
Level 2
R000 |
|
Level 3
R000 |
|
Total
R000 |
|
| 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financial assets measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financial asset |
7 |
|
(1) |
|
|
|
(1) |
|
|
|
|
|
(1) |
|
(1) |
|
| Derivative instruments – non-current |
18 |
|
785 |
|
|
|
785 |
|
|
|
785 |
|
|
|
785 |
|
| Derivative instruments – current |
18 |
|
9 530 |
|
|
|
9 530 |
|
|
|
9 530 |
|
|
|
9 530 |
|
| |
|
|
10 315 |
|
|
|
10 315 |
|
|
|
10 315 |
|
|
|
10 315 |
|
| Financial assets not measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans receivable – non-current |
10 |
|
|
|
3 013 151 |
|
3 013 151 |
|
|
|
|
|
|
|
|
|
| Loans receivable – current |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trade and other receivables |
11, 13 |
|
|
|
221 631 |
|
221 631 |
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
12, 13 |
|
|
|
1 115 347 |
|
1 115 347 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
4 350 129 |
|
4 350 129 |
|
|
|
|
|
|
|
|
|
| Financial liabilities measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derivative instruments – non-current |
18 |
|
56 530 |
|
|
|
56 530 |
|
|
|
56 530 |
|
|
|
56 530 |
|
| Derivative instruments – current |
18 |
|
938 |
|
|
|
938 |
|
|
|
938 |
|
|
|
938 |
|
| |
|
|
57 468 |
|
|
|
57 468 |
|
|
|
57 468 |
|
|
|
57 468 |
|
| Financial liabilities not measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term portion of interest-bearing borrowings |
17 |
|
|
|
5 068 332 |
|
5 068 332 |
|
|
|
|
|
|
|
|
|
| Short-term portion of interest-bearing borrowings |
17 |
|
|
|
3 832 306 |
|
3 832 306 |
|
|
|
|
|
|
|
|
|
| Financial guarantees – non-current |
8 |
|
|
|
163 855 |
|
163 855 |
|
|
|
|
|
|
|
|
|
| Trade and other payables |
13, 20 |
|
|
|
405 314 |
|
405 314 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
9 469 807 |
|
9 469 807 |
|
|
|
|
|
|
|
|
|
(1) Value less than R1 000
B – measurement
(I) Financial instruments measured at fair value
The following tables show the valuation techniques used in measuring level 2 and 3 fair values, as well as the significant unobservable inputs used:
| Type |
|
Valuation technique |
|
Significant unobservable inputs |
|
Inter-relationship between significant unobservable inputs and fair value measurement |
| Derivatives |
|
Market comparison: The valuation of the derivative instruments was determined by discounting the future cash flows using the JIBAR or LIBOR swap curves. Similar contracts are traded in active markets and the quotes reflect actual transactions in similar instruments. |
|
Not applicable |
|
Not applicable |
| Financial asset – Hystead Limited (Hystead) |
|
Discounted cash flow: The valuation model uses the present value of the future net cash flows expected to be generated by the underlying shopping centres. The cash flow projections include specific estimates for 10 years. The expected net cash flows are discounted using a risk adjusted discount rate as well as a risk adjusted cap rate. |
|
Annual growth rate and terminal growth rate
Exit cap rates and discount rates |
|
The estimated fair value would increase (decrease) if:
- The annual growth rate was higher (lower); or
- The exit cap rate was (higher) lower
|
(II) Transfers between levels 1 and 2
There were no transfers in either direction between levels 1 and 2 during the current or prior years.
(III) Level 3 fair values
Reconciliation of level 3 fair values
The following table shows a reconciliation of the opening balances to the closing balances for level 3 fair values:
| |
2017
R000 |
|
| Balance at 1 July |
|
|
|
|
| Balance at 1 July – financial asset |
2 022 282 |
|
1 472 754 |
|
| Additions (new properties acquired) |
2 626 646 |
|
661 868 |
|
| Unrealised foreign exchange gain/(loss) |
194 480 |
|
(112 340) |
|
| Change in % held |
(402 631) |
|
|
|
| Fair value losses through profit and loss |
(549 086) |
|
|
|
| Subtotal (fair value) at 30 June |
3 891 691 |
|
2 022 282 |
|
| Additions (financial guarantees) |
33 815 |
|
163 855 |
|
| Fair value movement through profit and loss |
(33 815) |
|
(163 855) |
|
| Balance at 30 June – financial asset |
3 891 691 |
|
2 022 282 |
|
| Balance at 1 July – deferred gains on financial asset |
(2 022 282) |
|
(1 472 754) |
|
| Additions (new properties acquired) |
(2 626 646) |
|
(661 868) |
|
| Unrealised foreign exchange (loss)/gain |
(138 923) |
|
112 340 |
|
| Change in % held |
393 864 |
|
|
|
| Fair value gains through profit and loss |
623 872 |
|
|
|
| Balance at 30 June – deferred gains on financial asset |
(3 770 115) |
|
(2 022 282) |
|
| Net financial asset |
121 576 |
|
|
|
There were no transfers out of level 3 during the current or prior years.
(IV) Valuation sensitivity analysis
Financial asset – Hystead
For the fair value of the investment in Hystead, changes at the reporting date to one of the significant unobservable inputs, holding other inputs constant, would have the following effects.
| |
|
2017
R000 |
|
| |
Increase |
Decrease |
|
| Profit or loss |
|
|
|
|
|
|
| Change in annual growth rate – 1% (2017: 1%) |
44 313 |
(44 313) |
|
26 731 |
(26 731) |
|
| Change in discount rate – 1% (2017: 1%) |
(30 678) |
30 678 |
|
(90 654) |
90 654 |
|
| Change in exit cap rate – 1% (2017: 1%) |
(42 040) |
42 040 |
|
(378 887) |
378 887 |
|
The group has exposure to the following risks arising from financial instruments:
- Interest rate risk
- Credit risk
- Liquidity risk
- Foreign exchange risk.
(I) Risk management framework
The board of directors (board) has overall responsibility for the establishment and oversight of the group’s risk management framework. The board monitors the effectiveness of the internal control systems, assisted by the audit and risk committee. The committee is in turn assisted by management reporting, as well as reports from an outsourced internal audit service provider. The committee reports to the board on the findings of the internal audit function.
Executive management implement controls to ensure the validity, accuracy and completeness of financial information. Certain of these controls are reviewed by internal audit.
The audit and risk committee has an independent role, operating as an overseer and making recommendations to the board for its consideration and final approval. The committee does not assume the functions of management, which remain the responsibility of the executive directors, officers and other members of senior management. The role of the committee includes ensuring that an appropriate risk management policy, aligned with industry practice, is adopted and implemented. For further detail on the role and mandate of this committee, please refer to its charter on the group’s website.
(II) Interest rate risk
Interest rates are monitored and appropriate steps taken to ensure that Hyprop’s exposure to interest rate fluctuations is limited. Through interest rate swaps, interest rates have been fixed for periods ranging from 2018 to 2024 with an average maturity of 2,9 years (2017: 3,4 years). The average rate of interest at year-end (excluding Euro debt)(1) was 9,4% (2017: 8,9%) for Rand debt and 4,8% (2017: 4,7%) for USD debt (average rate of 6,7% (2017: 6,7%) for Rand and USD debt combined).
Exposure to interest rate risk
The interest rate profile of the group’s interest-bearing financial instruments as reported to the management of the group is as follows:
| |
2017
R000 |
|
| Total bank debt and debt capital market funding (excludes Euro debt)(1): |
7 884 994 |
|
8 900 638 |
|
| Less: Non-controlling interest – Gruppo |
(422 433) |
|
(166 631) |
|
| Hyprop exposure |
7 462 561 |
|
8 734 007 |
|
| Total fixed debt |
6 217 445 |
|
7 261 517 |
|
| Total floating debt |
1 245 116 |
|
1 472 490 |
|
| |
7 462 561 |
|
8 734 007 |
|
| Debt at fixed interest rate (%) |
83,3 |
|
85,2 |
|
| South African debt (%) |
113,6 |
|
100,9 |
|
| USD debt (%) |
63,5 |
|
70,4 |
|
| Maturity of fixes (years) |
2,9 |
|
3,4 |
|
| outh African debt (years) |
3,3 |
|
3,9 |
|
| USD debt (years) |
2,4 |
|
2,7 |
|
| Cost of funding (%) |
|
|
|
|
| South African debt (%) |
9,4 |
|
8,9 |
|
| USD debt (%) |
4,8 |
|
4,7 |
|
(1) Euro debt is excluded from the above analysis as it is not consolidated in the consolidated statement of financial position
Fair value sensitivity analysis for fixed rate instruments
The group does not account for fixed rate financial assets or financial liabilities at fair value through profit or loss, and the group does not designate derivatives (interest rate swaps and forex collars) as hedging instruments under a fair value hedge accounting model. Therefore, a change in interest rates at the reporting date would not affect the values of these asset and liabilities and would not have a consequent effect on profit or loss.
Interest rate sensitivity analysis for variable rate instruments
The sensitivity analysis includes the exposure to interest rates for both derivatives and non-derivative instruments at the end of the financial year. For floating rate liabilities it is assumed that the liability outstanding at the end of the year was outstanding for the whole year.
Based on year-end floating debt, an interest rate increase/decrease of 150 basis points, while all other variables are held constant, would decrease/increase the group’s profit for the year ended 30 June 2018 by R18,7 million (2017: R22,1 million).
(III) Credit risk
Receivables
The group is exposed to credit risk due to trade receivables. The maximum exposure to credit risk at the reporting date is the fair value of each class of receivable. Save for national tenants, a deposit in the form of cash or a bank guarantee is obtained from tenants in terms of Hyprop’s deposit policy. Furthermore, and only if required, a deed of suretyship will be obtained from a tenant.
| |
June 2017
R000 |
|
| Total amount held in bank guarantees and tenant deposits: |
|
|
|
|
| – Bank guarantees |
229 296 |
|
192 117 |
|
| – Tenant deposits |
86 647 |
|
78 038 |
|
The credit risk in respect of loans receivable is generally mitigated by agreements with the counterparty. These agreements include claims which provide legal protection for Hyprop, common to such agreements.
Guarantees
The off-shore funding provided to Hystead and its subsidiaries has been supported by a guarantee from Hyprop. Hyprop has guaranteed obligations for third-party Euro funding amounting to EUR396 million (2017: EUR295 million) and has given certain undertakings to and in favour of Rand Merchant Bank, Standard Bank and Nedbank.
(IV) Liquidity risk
Liquidity is the risk that the group will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The group’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the group’s reputation.
This risk is minimised by holding cash balances and a floating loan facility. In addition, the company regularly monitors forecast cash flows and considers the matching of maturity profiles of financial assets and liabilities.
Exposure to liquidity risk
The following are the remaining contractual maturities of financial liabilities at the reporting date. The amounts are gross and undiscounted, and include contractual interest payments.
| |
|
|
|
| |
|
|
|
|
| 2018 |
|
|
|
|
|
|
|
|
|
|
| Non-derivative financial liabilities |
|
|
|
|
|
|
|
|
|
|
| Long-term portion of interest-bearing borrowings |
(7 815 651) |
|
(7 256 694) |
|
(465 524) |
|
(6 420 349) |
|
(370 821) |
|
| Short-term portion of interest-bearing borrowings |
(69 343) |
|
(69 343) |
|
(69 343) |
|
|
|
|
|
| Financial guarantee(1) |
(185 686) |
|
(6 462 459) |
|
(3 786 293) |
|
(2 676 166) |
|
|
|
| Trade and other payables |
(384 107) |
|
(384 107) |
|
(384 107) |
|
|
|
|
|
| |
(8 454 787) |
|
(14 172 603) |
|
(4 705 267) |
|
(9 096 515) |
|
(370 821) |
|
| Derivative financial liabilities(2) |
|
|
|
|
|
|
|
|
|
|
| Interest rate swaps |
(26 059) |
|
(100 813) |
|
(41 096) |
|
(57 853) |
|
(1 864) |
|
| Total |
(8 480 846) |
|
(14 273 416) |
|
(4 746 363) |
|
(9 154 368) |
|
(372 685) |
|
| 2017 |
|
|
|
|
|
|
|
|
|
|
| Non-derivative financial liabilities |
|
|
|
|
|
|
|
|
|
|
| Long-term portion of interest-bearing borrowings |
(5 068 332) |
|
(5 831 019) |
|
(160 656) |
|
(5 670 364) |
|
|
|
| Short-term portion of interest-bearing borrowings |
(3 832 306) |
|
(3 981 289) |
|
(3 981 289) |
|
|
|
|
|
| Financial guarantee(1) |
(163 855) |
|
(4 567 864) |
|
(2 619 789) |
|
(1 948 074) |
|
|
|
| Trade and other payables |
(405 314) |
|
(405 314) |
|
(405 314) |
|
|
|
|
|
| |
(9 469 807) |
|
(14 785 486) |
|
(7 167 048) |
|
(7 618 438) |
|
|
|
| Derivative financial liabilities(2) |
|
|
|
|
|
|
|
|
|
|
| Interest rate swaps |
(57 467) |
|
(150 047) |
|
(47 917) |
|
(102 130) |
|
|
|
| Total |
(9 527 274) |
|
(14 935 533) |
|
(7 214 965) |
|
(7 720 568) |
|
|
|
| (1) |
The outflows disclosed for the financial guarantee in the table represent the potential contractual outflows in the event of the guarantee being called on
|
| (2) |
The inflows/(outflows) disclosed in the above table represent the contractual undiscounted cash flows relating to derivative financial liabilities held for risk management purposes. These derivative financial instruments are not usually closed out before contractual maturity. The disclosure shows net cash flow amounts for derivatives as they are net cash-settled |
(V) Currency risk
The group is exposed to currency risk to the extent that there is a mismatch between the currencies in which revenue, operating costs and borrowings are denominated and the respective functional currencies of group companies. The primary functional currencies used by the group are the Rand, US Dollar and Euro. The group’s investments in sub-Saharan Africa (excluding SA) expose the group to “in-country” local currency and US Dollar currency risk, while the group’s investments in South-Eastern Europe expose the group to “in-country” local currency (in instances where the local currency is not the Euro or pegged to the Euro) and Euro currency risk. Dividends earned from foreign operations are currently hedged six months in advance of receipt.
The summary quantitative data about the group’s exposure to currency risk as reported to management of the group is as follows.
| |
2017 |
|
| |
USD
’000 |
EUR
’000 |
Total Rand
equivalent
R000 |
|
| Loans receivable |
213 034 |
1 170 |
2 937 444 |
|
229 651 |
1 187 |
3 013 407 |
|
| Trade and other receivables |
5 083 |
8 435 |
204 624 |
|
4 307 |
5 380 |
136 343 |
|
| Cash and cash equivalents |
3 498 |
|
47 923 |
|
4 721 |
|
61 581 |
|
| Borrowings |
(288 518) |
|
(3 952 895) |
|
(354 186) |
|
(4 620 244) |
|
| Trade and other payables |
(2 499) |
|
(34 233) |
|
(6 176) |
|
(80 559) |
|
| Net exposure |
(69 402) |
9 605 |
(797 136) |
|
(121 683) |
6 567 |
(1 489 472) |
|
| Financial guarantee |
|
(396 289) |
(6 341 899) |
|
|
(294 944) |
(4 394 778) |
|
| Forward exchange contracts |
543 |
|
7 439 |
|
(503) |
|
(6 558) |
|
| Net exposure |
(68 859) |
(386 684) |
(7 131 596) |
|
(122 186) |
(288 377) |
(5 890 808) |
|
The following significant exchange rates have been applied:
| |
2017 |
|
| |
|
Average
rate |
Year-end
spot |
|
| |
USD1 |
12,85 |
13,70 |
|
USD1 |
13,63 |
13,04 |
|
| |
EUR1 |
15,32 |
16,00 |
|
EUR1 |
14,53 |
14,90 |
|
Currency risk sensitivity analysis
A strengthening (weakening) of the Euro and US Dollar against the Rand at 30 June would have affected the Rand equivalent of financial instruments denominated in a foreign currency, and affected profit or loss, by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.
| |
|
2017
Profit or loss
|
|
| |
Change
%
vs ZAR |
Strengthening |
Weakening |
|
| USD1 |
1 |
6 838 |
(6 838) |
|
5 |
73 671 |
(73 671) |
|
| EUR1 |
1 |
78 574 |
(78 574) |
|
2 |
(1 549) |
1 549 |
|
| |
|
Other comprehensive income |
|
| |
Change
%
vs ZAR |
Strengthening |
Weakening |
|
| USD1 |
1 |
(1 537) |
1 537 |
|
5 |
(16 655) |
16 655 |
|
| EUR1 |
1 |
None as Hystead
is not consolidated |
|
2 |
None as Hystead
is not consolidated |
|
|