ANNUAL REPORT 2017 | 27
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
1.
Basis of preparation
a)
Statement of compliance
The Aventus Retail Property Fund (“Fund”) is a listed managed investment scheme incorporated and domiciled in Australia. The financial
statements comprise the consolidated financial statement of the Fund and its subsidiaries (“the Group”).
These general purpose financial statements have been prepared in accordance with the Fund’s constitution, Australian Accounting
Standards and Interpretations issued by the Australian Accounting Standards Board and the Corporations Act 2001. The Fund is a
for-profit entity for the purpose of preparing the financial statements.
The consolidated financial statements of the Group also comply with International Financial Reporting Standards (“IFRS”) as issued
by the International Accounting Standards Board (“IASB”).
The financial statements were authorised for issue by the directors on 10 August 2017.
b)
Impact of reverse acquisition on the presentation of the consolidated financial statements
The Fund was established on 28 July 2015.
On 29 July 2015, the Fund acquired 100% of the units in Aventus Kotara (South) Unit Trust (“Kotara”) (formerly BB Retail Property Unit
Trust No.2). This transaction resulted in the unitholder of Kotara obtaining control of the merged entities. The acquisition was accounted
for with reference to the guidance for reverse acquisitions set out in AASB 3 “Business Combinations” and resulted in the Fund (the legal
parent) being accounted for as a subsidiary of the Group and Kotara (the legal subsidiary) being accounted for as the parent entity of the
Group for financial reporting purposes.
As Kotara is deemed to be the parent of the Group for accounting purposes, the consolidated financial statements of the Fund represent
a continuation of the financial statements of Kotara, with the exception of the equity structure (i.e. the number and type of equity interests
issued) which reflects the equity structure of the Fund.
In addition to the above the Fund listed on the Australian Securities Exchange in October 2015 and acquired 13 properties following
the completion of its initial public offering (“IPO”).
The results of the Group for the year ended 30 June 2016 comprise the results of Kotara for the period 1 July 2015 to 30 June 2016
and the results of the Group subsequent to the completion of the IPO.
c) Comparative information
Where necessary, comparative information has been adjusted to conform with changes in presentation in the current year.
d)
Historical cost convention
The financial statements have been prepared on a historical cost basis, except for the following:
yy financial assets and derivative financial instruments measured at fair value; and
yy investment properties measured at fair value.
e)
Rounding of amounts
The Fund is a registered scheme of a kind referred to in Class Order 2016/191, issued by the Australian Securities and Investments
Commission, relating to the ‘rounding off’ of amounts in the directors’ report and the financial report.
Amounts in the directors’ report and the financial report have been rounded off to the nearest hundred thousand dollars in accordance
with that Class Order.
f)
Functional and presentation currency
All amounts presented in the consolidated financial statements are expressed in Australian dollars which is the functional and presentation
currency of the Group.
28 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
1.
Basis of preparation (continued)
g)
New and amended accounting standards and interpretations adopted by the Group
The Group has adopted all of the new and revised accounting standards and interpretations issued by the Australian Accounting
Standards Board that are relevant to its operation and effective for the financial reporting period beginning 1 July 2016.
The adoption of these new or revised standards and interpretations did not have a significant impact on the current or prior financial years
and is not likely to affect future financial periods.
h)
New and amended accounting standards and interpretations issued but not yet adopted by the Group
Certain new accounting standards and interpretations have been published that are not mandatory for the year ended 30 June 2017 and have
not been early adopted by the Group. The directors’ assessment of the impact of these new standards and interpretations is set out below.
Title
Key requirements and impacts
AASB 9 Financial Instruments AASB 9 “Financial Instruments” addresses the classification, measurement and
de-recognition of financial assets and financial liabilities. It has also introduced
new rules for hedge accounting and impairment of financial assets.
Effective date
1 January 2018
The directors do not expect the new standard to have a significant impact on
the recognition or measurement of the Group’s financial instruments.
The standard is not applicable until 1 January 2018 but is available for early
adoption. At the date of this report the directors have not early adopted AASB 9.
AASB 15 Revenue from
Contracts with Customers
The AASB has issued a new standard for the recognition of revenue. This will
replace AASB 118 “Revenue” which covers contracts for goods and services
and AASB 111 “Construction Contracts” which covers construction contracts.
1 January 2018
The new standard is based on the principle that revenue is recognised when
control of a good or service transfers to a customer – so the notion of control
replaces the existing notion of risks and rewards.
The scope of AASB 15 excludes income derived from leases which is accounted
for under AASB 117 “Leases”.
As the Group’s main source of revenue is rental income derived from tenants
in accordance with operating leases, and non-rental income is immaterial,
the adoption of the new revenue recognition rules will not have a significant
impact on the Group’s accounting policies or the amounts recognised in the
financial statements.
The standard is not applicable until 1 January 2018 but is available for early
adoption. At the date of this report the directors have not early adopted AASB 15.
AASB 16 Leases
AASB 16 supersedes AASB 117 “Leases” and associated interpretations.
Key features of AASB 16 from a lessor perspective include:
yy AASB 16 substantially carries forward the lessor accounting requirements
from AASB 117. Accordingly, a lessor continues to classify its leases as
operating leases or finance leases.
yy AASB 16 also requires enhanced disclosure to be provided by lessors that
will improve information disclosed about a lessor’s risk exposure.
As AASB 16 retains the distinction between operating leases and finance leases
for lessors there is no fundamental change in accounting for leases between the
Group and its tenants. The new standard will result in increased disclosure in the
financial report.
The new standard will be effective for annual reporting periods commencing
1 January 2019 but is available for early adoption.
At the date of this report the directors have not early adopted AASB 16.
1 January 2019
ANNUAL REPORT 2017 | 29
2.
Summary of significant accounting policies
This note provides a list of all significant accounting policies adopted in the preparation of these consolidated financial statements.
These policies have been consistently applied to all years presented unless otherwise stated.
The consolidated financial statements are for the Group consisting of the Fund and its subsidiaries.
a)
Principles of consolidation
Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights
to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of
the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the
date that control ceases.
The acquisition method of accounting is used to account for business combinations by the Group.
Inter-entity transactions, balances and unrealised gains on transactions between Group entities are eliminated. Unrealised losses are also
eliminated unless the transaction provides evidence of an impairment of the transferred asset. Accounting policies of subsidiaries have
been changed where necessary to ensure consistency with the policies adopted by the Group.
When the Group ceases to consolidate for an investment because of a loss of control any retained interest in the entity is remeasured to
its fair value with the change in carrying amount recognised in profit or loss.
In addition, any amounts previously recognised in other comprehensive income in respect of that entity are accounted for as if the Group
had directly disposed of the related assets or liabilities. This may mean that amounts previously recognised in other comprehensive
income are reclassified to profit or loss.
b) Business combinations
The acquisition method of accounting is used to account for all business combinations, regardless of whether equity instruments or other
assets are acquired. The consideration transferred for the acquisition of a subsidiary comprises the:
yy fair values of the assets transferred
yy liabilities incurred to the former owners of the acquired business
yy equity interests issued by the Group
yy fair value of any asset or liability resulting from a contingent consideration arrangement, and
yy fair value of any pre-existing equity interest in the subsidiary.
Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are, with limited exceptions,
measured initially at their fair values at the acquisition date. The Group recognises any non-controlling interest in the acquired entity on
an acquisition-by-acquisition basis either at fair value or at the non-controlling interest’s proportionate share of the acquired entity’s net
identifiable assets.
Acquisition-related costs are expensed as incurred.
The excess of the consideration transferred, amount of any non-controlling interest in the acquired entity, and acquisition-date fair value of
any previous equity interest in the acquired entity over the fair value of the net identifiable assets acquired is recorded as goodwill. If those
amounts are less than the fair value of the net identifiable assets of the subsidiary acquired, the difference is recognised directly in profit or
loss as a bargain purchase.
Where settlement of any part of cash consideration is deferred, the amounts payable in the future are discounted to their present value
as at the date of exchange. The discount rate used is the entity’s incremental borrowing rate, being the rate at which a similar borrowing
could be obtained from an independent financier under comparable terms and conditions.
Contingent consideration is classified either as equity or a financial liability. Amounts classified as a financial liability are subsequently
remeasured to fair value with changes in fair value recognised in profit or loss.
If the business combination is achieved in stages, the acquisition date carrying value of the acquirer’s previously held equity interest in the
acquiree is remeasured to fair value at the acquisition date. Any gains or losses arising from such remeasurement are recognised in profit or loss.
30 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
2.
Summary of significant accounting policies (continued)
c) Segment reporting
Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision maker.
The chief operating decision maker, who is responsible for allocating resources and assessing performance of the operating segments,
has been identified as Darren Holland, in his capacity as chief executive officer and executive director of Aventus Capital Limited.
d) Revenue recognition
Revenue is measured at the fair value of the consideration received or receivable. Amounts disclosed as revenue are net of allowances,
rebates and amounts collected on behalf of third parties. The Group recognises revenue when the amount of revenue can be reliably
measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the Group’s
activities as described below.
Revenue for the Group’s business activities is recognised on the following basis:
Rental and other property income
Rental and other property income derived from investment properties (inclusive of outgoings recovered from tenants) is recognised
on a straight-line basis over the term of the lease.
The portion of rental income relating to fixed increases in rent in future years is recognised as a separate component of investment
properties and amortised on a straight-line basis over the term of the lease.
Interest income
Interest income is recognised on an accruals basis using the effective interest method. Interest income is disclosed as ‘other income’
in the statement of comprehensive income.
e) Expenses
Property expenses
Property expenses include rates, taxes and other property outgoings incurred in relation to investment properties. Property expenses
are recorded on an accruals basis.
Finance costs
Finance costs include interest, fair value movements in derivative financial instruments, payments in respect of derivative financial
instruments and the amortisation of other costs incurred in respect of obtaining finance.
Finance costs associated with the acquisition or construction of a qualifying asset are capitalised as part of the cost of that asset during
the period that is required to complete and prepare the asset for its intended use.
Borrowing costs not associated with qualifying assets are recognised as an expense when incurred.
Other costs incurred in respect of obtaining finance, including loan establishment fees, are deferred and expensed over the term of the
respective loan facility.
Management fees
Management fees are recognised on an accruals basis. Refer to note 23(g) for further information on management fees.
Other expenses
All other expenses are recognised on an accruals basis.
f) Income tax
Under current income tax legislation, the Fund is not liable to pay income tax as the net income of the Fund is assessable in the hands
of the beneficiaries (the unitholders) who are ‘presently entitled’ to the income of the Fund. There is no income of the Fund to which the
unitholders are not presently entitled.
As a result, deferred taxes have not been recognised in the financial statements in relation to differences between the carrying amounts
of assets and liabilities and their respective tax bases, including taxes on capital gains which could arise in the event of a sale of
investments for the amount at which they are stated in the financial statements. In the event that taxable gains are realised by the Fund,
these gains would be included in the taxable income that is assessable in the hands of the unitholders as noted above.
Realised capital losses are not distributed to unitholders but are retained within the Fund to be offset against any realised capital gains.
The benefit of any carried forward capital losses are generally not recognised in the financial statements, on the basis that the Fund is
a flow through trust for Australian tax purposes. If in any period realised capital gains exceed realised capital losses, including those
carried forward from earlier periods and eligible for offset, the excess is included in taxable income that is assessable in the hands of
unitholders in that period and is distributed to unitholders in accordance with the requirements of the Fund constitution.
ANNUAL REPORT 2017 | 31
g)
Goods and service tax (“GST”)
Revenues, expenses and assets are recognised net of the amount of associated GST, unless the GST incurred is not recoverable from the
Australian Taxation Office (“ATO”). In this case it is recognised as part of the cost of acquisition of the asset or as part of the expense.
Receivables and payables are stated inclusive of the amount of GST receivable or payable. The net amount of GST recoverable from,
or payable to, the ATO is included within receivables or payables in the balance sheet.
Cash flows are presented on a gross basis. The GST components of cash flows arising from investing or financing activities which are
recoverable from, or payable to the ATO, are presented as operating cash flows.
h)
Cash and cash equivalents
For the purpose of presentation in the statement of cash flows, cash and cash equivalents includes cash on hand, deposits held at
call with financial institutions, other short-term, highly liquid investments with original maturities of three months or less that are readily
convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.
i) Receivables
Receivables are initially recognised at the amounts due to the Group less any provision for doubtful debts. Rent and outgoings receivable
are usually settled within 30 days of recognition. Receivables are presented as current assets unless collection is not expected for greater
than 12 months after reporting date.
Collectability of receivables is reviewed on an ongoing basis. Debts which are known to be uncollectible are written off in the year in which
they are identified. A provision for doubtful debts is raised where there is objective evidence that the Group will not collect all amounts due.
The amount of the provision is the difference between the carrying amount and estimated future cash flows. Cash flows relating to current
receivables are not discounted.
j) Rental guarantees
Rental guarantees are measured as the expected future cash flows to be received under the guarantee arrangements and are disclosed
as a separate asset in the balance sheet. Guarantees are recognised in the statement of comprehensive income on an amortised cost
basis over the period of the guarantee.
k) Investment properties
Investment properties comprise large format retail centres which are held for long-term rental yields and/or capital appreciation and are not
occupied by the Group.
With the exception of investment properties acquired as part of a business combination (refer to note 2b), investment properties are initially
measured at cost, including transaction costs. Subsequent to initial recognition, investment properties are measured at fair value.
Fair value is the amount at which the investment property could be exchanged between knowledgeable, willing parties in an arm’s length
transaction. A willing seller is neither a forced seller nor one prepared to sell at a price not considered reasonable in the market.
The best evidence of fair value is current prices in an active market for similar properties. Where such information is not available the
directors consider information from a variety of sources including:
yy current prices in an active market for properties of different nature or recent prices of similar properties in less active markets, adjusted
to reflect those differences;
yy discounted cash flow projections based on reliable estimates of future cash flows;
yy capitalised income projections based upon a property’s estimated net market income, and a capitalisation rate derived from an analysis
of market evidence.
Gains and losses arising from changes in fair value of investment properties are recognised in profit or loss in the period in which they arise.
The Group obtains independent valuations for its investment properties at least every two years.
At the end of each reporting period, the directors update their assessment of the fair value of each property, taking into account the most
recent independent valuations. The directors determine a property’s value within a range of reasonable fair value estimates. Fair value is
determined using a long term investment period. Specific circumstances of the owner are not taken into account.
The carrying amount of investment properties recorded in the balance sheet may include the cost of acquisition, additions, refurbishments,
improvements, lease incentives, leasing costs and assets relating to fixed increases in operating lease rentals in future years.
Existing investment properties being developed for continued future use are also carried at fair value.
Where the Group disposes of an investment property at fair value in an arm’s length transaction, the carrying value immediately prior to the
sale is adjusted to the transaction price, with a corresponding adjustment recorded in profit or loss.
32 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
2.
Summary of significant accounting policies (continued)
l)
Lease incentives and leasing fees
Prospective lessees may be offered incentives as an inducement to enter into non-cancellable operating leases. These incentives may take
various forms including rent-free periods, upfront cash payments, or a contribution to certain lessee costs such as a fitout contribution.
Leasing fees may also be incurred for the negotiation of leases. Incentives and leasing fees are capitalised in the consolidated balance sheet
as a component of investment properties and amortised on a straight-line basis over the term of the lease as an adjustment to rental income.
m)
Impairment of assets
Assets are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable
amount is the higher of an asset’s fair value less costs of disposal and value in use. For the purposes of assessing impairment, assets
are grouped at the lowest levels for which there are separately identifiable cash inflows which are largely independent of the cash inflows
from other assets or groups of assets (cash-generating units). Non-financial assets that suffered an impairment are reviewed for possible
reversal of the impairment at the end of each reporting period.
n) Payables
Payables represent liabilities for goods and services provided to the Group prior to the end of the financial year which are unpaid.
The amounts are unsecured and are usually paid within 30 days of recognition. Payables are presented as current liabilities unless
payment is not due within 12 months after the reporting period. They are recognised initially at their fair value and subsequently
measured at amortised cost using the effective interest method.
o) Borrowings
Borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings are subsequently measured at amortised
cost. Any difference between the proceeds (net of transaction costs) and the redemption amount is recognised in profit or loss over the
period of the borrowings using the effective interest method.
Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least
12 months after the reporting period.
p)
Derivative financial instruments
The Group has entered into derivative financial instruments, in the form of interest rate swap agreements, to partially hedging against
interest rate fluctuations on its debt facilities.
The Group has not adopted hedge accounting. Derivative financial instruments are classified as financial instruments at fair value
through profit or loss. Derivative financial instruments are initially recognised at fair value on the date the derivative contract is entered
into and are subsequently remeasured to their fair value at the end of each reporting period. Subsequent changes in fair value are
recognised in profit or loss.
Fair value is determined using valuation techniques with reference to observable market inputs for similar instruments. The fair value of
all derivative contracts has been confirmed with the counter party.
Derivative financial instruments are presented as current assets or liabilities as appropriate if they are expected to be settled within
12 months, or presented as non-current assets or liabilities if they are expected to be settled more than 12 months after the end of the
reporting period.
q) Distributions payable
A payable is recognised for the amount of any distribution declared and appropriately authorised on or before the end of the reporting
period but not distributed at the end of the reporting period.
r) Issued units
Issued units are classified as equity and recognised at the fair value of the consideration received by the Fund. Transaction costs directly
attributable to the issue of new ordinary units are recognised directly in equity as a deduction from the proceeds received.
ANNUAL REPORT 2017 | 33
s)
Earnings per unit
Basic earnings per unit
Basic earnings per unit is calculated by dividing the profit or loss attributable to unitholders by the weighted average number of ordinary
units outstanding during the financial period, adjusted for bonus elements in ordinary units issued during the period.
Diluted earnings per unit
Diluted earnings per unit is calculated by dividing the profit or loss attributable to unitholders, adjusted for the after income tax effect of
interest and other financing costs associated with dilutive potential ordinary units, by the weighted average number of ordinary units and
dilutive potential ordinary units outstanding during the financial period.
The weighted average number of units used in calculating basic and diluted earnings per unit is retrospectively adjusted for bonus
elements in ordinary units issued during the financial year.
3.
Critical accounting estimates and judgements
The preparation of the consolidated financial statements requires the use of certain critical accounting estimates. It also requires the
directors to exercise judgement in the process of applying the Group’s accounting policies.
The areas involving a higher degree of judgement or complexity, or where assumptions and estimates are significant to the consolidated
financial statements, are disclosed below.
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations
of future events, that may have a financial impact on the Group and are believed to be reasonable under the circumstances.
a)
Critical accounting estimates and assumptions
The Group is required in certain circumstances to make estimates and assumptions concerning the future. The resulting accounting
estimates may differ from actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to
the carrying amounts of assets and liabilities within the next financial year are outlined below.
Estimated fair value of investment properties
Critical assumptions underlying the estimated fair value of investment properties are those relating to passing and market rents,
capitalisation rates, terminal yields and discount rates.
If there is any change in these assumptions or economic conditions the fair value of the investment properties may differ. Refer to note 24
for further information on the assumptions used in assessing the fair value of investment properties.
Estimated fair value of derivative financial instruments
The fair value of derivative assets and liabilities are based on assumptions of future events and involve significant estimates. The fair value
of the derivatives reported at the reporting date may differ if there is volatility in market rates. Refer to note 24 for further information on the
assumptions used in assessing the fair value of derivative financial instruments.
Provision for performance fee
Aventus Funds Management Pty Limited is entitled to a performance fee calculated in accordance with the terms and conditions of the
Management Services Agreement disclosed in note 23(g).
At 30 June 2017 the Group has recognised a $6.3 million provision for performance fee on the basis it is probable a performance fee will
be incurred at the end of the inaugural performance period ending 30 June 2018. The provision has been calculated as the best estimate
of expenditure required to settle the obligation at the end of the financial year.
The actual performance fee payable (if any) may differ as key inputs into the calculation are dependent upon future events.
b)
Critical judgements in applying the group’s accounting policies
There were no significant judgements, apart from those involving estimations, in the process of applying the Group’s accounting policies
that had a significant effect on the amounts recognised in the consolidated financial statements.
34 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
4. Segment information
The Group has only one reportable segment being investment in Australian large format retail assets.
The Group has determined it has one operating segment based on the internal information that is provided to the chief operating decision
maker and which is used in making strategic decisions. Darren Holland has been identified as the chief operating decision maker in his
capacity as chief executive officer and executive director of the Responsible Entity.
5. Finance costs
2017
$m
Interest and finance costs
Less: amounts capitalised relating to redevelopment of investment properties
2016
$m
14.9
8.9
Fair value (gains)/losses on interest rate swaps
Finance costs expensed
(0.2)
(0.1)
14.7
8.8
(3.0)
3.5
11.7
12.3
The capitalisation rate used to determine the amount of borrowing costs capitalised during the year was the weighted average interest rate
applicable to the Group’s general borrowings.
6.
Portfolio acquisition and transaction costs
2017
$m
2016
$m
Stamp duty costs
–
43.4
IPO offer management and advisory fees
–
5.1
Interest rate swap break costs
–
4.1
Other
–
1.4
–
54.0
–
14.8
Advisory fees
1.9
1.8
Other
0.2
0.1
2.1
16.7
2.1
70.7
2017
2016
Net profit for the year ($m)
158.9
51.0
Weighted average number of units used in calculating basic and diluted earnings per unit
405.0
278.6
39.2
18.3
Portfolio acquisition and transaction costs
IPO acquisition and transaction costs
Post IPO acquisition and transaction costs
Stamp duty costs
Total portfolio acquisition and transaction costs
7.
Earnings per unit
Basic and diluted earnings per unit (cents)
The weighted average number of units used in calculating basic and diluted earnings per unit has been retrospectively adjusted for bonus
elements in ordinary units issued during the financial year.
ANNUAL REPORT 2017 | 35
8.
Cash and cash equivalents
30 June 2017
$m
33.9
4.3
30 June 2017
$m
Cash at bank and in hand
30 June 2016
$m
30 June 2016
$m
9. Receivables
Current
Trade receivables
0.6
2.0
Provision for impairment
(0.2)
(0.2)
0.4
1.8
20.0
4.4
0.6
1.5
21.0
7.7
–
0.1
Deposits paid
Other receivables
Total
Non-current
Deposits paid
Trade receivables represent outstanding rent due from tenants.
Information about the impairment and ageing of receivables and the Group’s exposure to credit risk is disclosed in note 26(c).
10. Rental guarantees
30 June 2017
$m
30 June 2016
$m
2.2
2.2
0.5
2.2
Current
Rental guarantees
Non-current
Rental guarantees
Rental guarantees at 30 June 2017 expire in May 2021. Rental guarantees at 30 June 2016 expire between October 2016 and May 2021.
11. Other assets
30 June 2017
$m
30 June 2016
$m
24.0
–
1.4
0.7
25.4
0.7
Current
Stamp duty paid in advance of settlement
Prepayments
Total
$24.0 million in stamp duty paid in advance of settlement relates to the acquisition of Home Hub Castle Hill and Home Hub Marsden Park.
Details of the acquisitions are disclosed in note 27.
36 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
12. Investment properties
Property
Ballarat Home
Bankstown Home
Belrose Super Centre
Belrose Gateway Centre
Caringbah Home
Cranbourne Home
Acquisition
date
Last
independent
valuation date
Independent
valuer
Independent
valuation
$m
Carrying value
30 June 2017
$m
Carrying value
30 June 2016
$m
October 2015
June 2016
Savills
36.5
38.6
36.5
May 2016
June 2017
Savills
56.5
56.5
53.3
October 2015
June 2017
Savills
151.0
151.0
122.0
December 2015
June 2017
Savills
7.7
7.7
6.4
October 2015
June 2015
Knight Frank
82.5
91.4
88.4
October 2015
December 2016
CBRE
125.0
129.2
120.1
December 2015
October 2015
Savills
40.0
40.8
40.0
Highlands Hub
October 2015
December 2016
JLL
31.2
31.8
29.8
Jindalee Home
October 2015
December 2015
CBRE
103.9
110.2
103.9
August 2008
June 2016
Knight Frank
107.0
112.5
107.0
Logan Super Centre
May 2016
June 2017
Savills
88.5
88.5
81.9
MacGregor Home
May 2016
April 2016
Savills
26.1
23.9
26.1
McGraths Hill Home
May 2016
June 2017
Savills
39.4
39.4
36.1
Midland Home
October 2015
June 2016
CBRE
54.5
58.5
54.5
Mile End Home
October 2015
December 2016
Savills
89.5
92.1
83.2
Peninsula Home
October 2015
December 2016
CBRE
75.3
79.8
71.7
May 2016
April 2016
Savills
21.6
21.7
21.6
Sunshine Coast Home
October 2015
June 2017
JLL
85.0
85.0
66.8
Tuggerah Super Centre
October 2015
June 2016
Knight Frank
60.5
65.5
60.5
Tweed Hub
October 2015
December 2016
JLL
34.2
34.7
30.2
Warners Bay Home
October 2015
December 2016
JLL
Epping Hub
Kotara Home (South)
Shepparton Home
Less amounts classified as
rental guarantees
Total
35.2
36.3
33.3
1,351.1
1,395.1
1,273.3
(2.7)
(4.4)
1,392.4
1,268.9
A reconciliation of the movement in the carrying value of investment properties during the financial year is outlined below:
2017
$m
Balance at the beginning of the financial year
Additions via business combinations (excluding rental guarantees)
Additions
Capitalised expenditure
Straight-lining of rental income
Net gain on movement in fair value of investment properties
Amounts reclassified from rental guarantees
Balance at the end of the financial year
Refer to note 24 for information on how the Group determines fair value of investment properties.
2016
$m
1,268.9
95.5
–
1,067.4
4.0
–
23.2
21.8
4.5
2.3
91.4
81.9
0.4
–
1,392.4
1,268.9
ANNUAL REPORT 2017 | 37
Post balance date acquisitions
On 3 July 2017 the Group acquired Home Hub Castle Hill and Home Hub Marsden Park for $436.0 million. Refer to note 27 for details.
Leasing arrangements
The Group’s investment properties are leased to tenants under non-cancellable operating leases with rentals payable on a monthly basis.
Future minimum rentals receivable under the leases as at 30 June 2017 and 30 June 2016 are as follows:
30 June 2017
$m
30 June 2016
$m
Within 1 year
104.3
96.3
Later than 1 year but not later than 5 years
283.8
232.4
Later than 5 years
114.9
89.0
Total
503.0
417.7
30 June 2017
$m
30 June 2016
$m
Trade payables and accruals
8.8
9.1
Other payables
2.0
1.7
10.8
10.8
30 June 2017
$m
30 June 2016
$m
16.0
14.5
30 June 2017
$m
30 June 2016
$m
3.1
1.8
13. Payables
Current
Total
Trade payables are unsecured and are usually paid within 30 days of recognition.
14. Distributions payable
Current
Distributions payable
15. Deferred revenue
Current
Deferred revenue
Deferred revenue represents rental income received in advance. Deferred revenue will be recognised as revenue in accordance with note 2(d).
38 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
16. Borrowings
30 June 2017
$m
30 June 2016
$m
329.3
462.0
(2.3)
(2.9)
327.0
459.1
Non-current
Secured
Bank debt
Less: unamortised transaction costs
Total
The Group’s borrowings represent a syndicated debt facility with Commonwealth Bank of Australia, Australian and New Zealand Banking
Group Limited, and National Australia Bank Limited.
At 30 June 2017 the debt facility had three tranches, the key features of which are summarised as follows:
Tranche A
Tranche B
Tranche C
Type of facility
Revolving cash advance facility
Revolving cash advance facility
Revolving cash advance facility
Amount
$200 million
$200 million
$100 million
Term
5 years
3 years
5 years
Maturity
October 2020
October 2018
May 2021
Interest
30 day BBSY + margin
30 day BBSY + margin
30 day BBSY + margin
Repayment
Interest only with a lump sum payment of all amounts outstanding at the end of the term.
All borrowings are denominated in Australian dollars.
Financing arrangements
The Group had access to the following undrawn borrowing facilities at the end of the financial year:
30 June 2017
30 June 2016
Limit
$m
Drawn
$m
Undrawn
$m
Limit
$m
Drawn
$m
Undrawn
$m
– Tranche A
200.0
40.0
160.0
200.0
200.0
–
– Tranche B
200.0
200.0
–
200.0
200.0
–
– Tranche C
100.0
89.3
10.7
100.0
62.0
38.0
Total
500.0
329.3
170.7
500.0
462.0
38.0
Syndicated debt facility
Undrawn debt under the syndicated debt facility may be drawn at any time.
An additional tranche (tranche D) of up to $100 million may be added to the existing debt facility subject to the satisfaction of
certain conditions. No commitment is provided by the banks for this additional tranche and there is no certainty that it will be available
in future financial periods.
Security
The syndicated debt facility is secured by:
yy a first ranking real property mortgage in respect of each property in the portfolio;
yy a first ranking general security deed over all the assets of the guarantors;
yy a first ranking specific security deed over all the shares and units held by the guarantors; and
yy a limited recourse share mortgage provided by Aventus Capital Limited.
ANNUAL REPORT 2017 | 39
Compliance with debt covenants
The Fund has complied with the financial covenants of its borrowing facilities during the financial year.
Key financial covenants under the syndicated debt facility are summarised as follows which are assessed semi-annually:
yy Interest cover ratio is at least 2 times;
yy Loan to value ratio is less than or equal to 55%; and
yy Total liabilities to total tangible assets ratio is less than or equal to 55%.
Expansion of borrowings
On 3 July 2017 the Group finalised a $300 million extension of its existing debt facility to partially fund the acquisition of Home Hub
Castle Hill and Home Hub Marsden Park. Refer to note 27 for details of the acquisition.
The revised debt facility includes 4 new tranches. Key terms and conditions are summarised as follows:
Tranche E
Tranche F
Tranche G
Tranche H
Amount
$50 million
$50 million
$75 million
$125 million
Term
4 years
4 years
5 years
5 years
Maturity
July 2021
July 2021
July 2022
July 2022
Interest
90 day BBSY + margin
90 day BBSY + margin
90 day BBSY + margin
30 day BBSY + margin
Repayment
Interest only with a lump sum payment of all amounts outstanding at the end of the term.
Other key terms and conditions of the debt facility, including security and debt covenants, remain unchanged.
$1.4 million in debt establishment costs were incurred in relation to the new tranches subsequent to balance date.
17.
Derivative financial instruments
30 June 2017
$m
30 June 2016
$m
0.7
–
1.2
3.5
Non-current assets
Interest rate swaps – at fair value
Non-current liabilities
Interest rate swaps – at fair value
The Group utilises interest rate swaps to partially hedge against interest rate risk fluctuations. Interest rate swaps have the economic effect
of converting borrowings from floating interest rates to fixed interest rates.
At 30 June 2017 the Group had entered into interest rate swap agreements totalling $240.0 million (30 June 2016: $240.0 million)
representing 72.9% (30 June 2016: 51.9%) of drawn debt. Key features of the interest rate swaps are summarised as follows:
Notional
amount
$m
Fair value
30 June 2017
$m
Fair value
30 June 2016
$m
October 2018
80.0
(0.5)
(1.0)
October 2019
40.0
(0.3)
(0.8)
May 2020
20.0
0.1
(0.1)
October 2020
40.0
(0.4)
(1.1)
May 2021
60.0
0.6
(0.5)
240.0
(0.5)
(3.5)
Maturity date
Total
As at 30 June 2017 the fixed rate on the interest rate swaps varies from 1.83% to 2.36% per annum (30 June 2016: 1.83% to 2.36%).
Interest rate swap contracts require settlement of net interest receivable or payable on a monthly basis.
40 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
18. Issued units
30 June 2017
$m
967.0
490,421,802 ordinary units (2016: 394,717,614)
30 June 2016
$m
747.6
A reconciliation of the movement in ordinary units during the financial year is as follows:
2017
Units
2017
$m
2016
Units
2016
$m
394,717,614
747.6
–
4.3
Redemption of units
–
–
–
(0.5)
Return of capital
–
–
–
(0.2)
Establishment of the Fund
–
–
1
–
Units issued under reverse acquisition
–
–
19,744,091
–
Units issued as consideration for business combinations
–
–
171,821,115
343.6
Balance at the beginning of the financial year
Units issued at IPO
Units issued under entitlement offer
Unit issue costs
Units issued in accordance with the distribution reinvestment plan
Balance at the end of the financial year
–
–
151,667,500
303.3
92,533,186
214.7
51,484,907
104.5
–
(2.4)
–
(7.4)
3,171,002
7.1
–
–
490,421,802
967.0
394,717,614
747.6
As stipulated in the Fund’s constitution, each unit represents a right to an individual share in the Fund and does not extend to a right to the
underlying assets of the Fund.
Each units ranks equally and has the same rights attached to it as with all other units on issue.
Each unit confers the right to vote at meetings of unitholders, subject to any voting restrictions imposed on a unitholder under the
Corporations Act and the ASX Listing Rules.
Entitlement offer
On 30 May 2017 the Fund invited institutional and retail investors to participate in a 1 for 4.3 accelerated non-renounceable entitlement
offer to assist fund the acquisition of Home Hub Castle Hill and Home Hub Marsden Park. Refer to note 27 for details of the acquisition.
The entitlement offer resulted in the issue of 92.5 million units, at an issue price of $2.32, and raised a total of $214.7 million in additional equity.
New units issued under the offer rank equally with existing units and are entitled to all future distributions of the Fund, except for
distributions relating to the quarter ended 30 June 2017.
Costs directly associated with the equity raise amounted to $2.4 million and have been recognised directly in equity as a reduction
to gross proceeds raised.
ANNUAL REPORT 2017 | 41
19. Retained earnings
30 June 2017
$m
144.7
48.8
2017
$m
2016
$m
48.8
Retained earnings
30 June 2016
$m
34.8
A reconciliation of the movement in retained earnings during the financial year is as follows:
Balance at the beginning of the financial year
Net profit for the year
158.9
51.0
(63.0)
(37.0)
144.7
48.8
2017
2016
Distribution
Distribution
$m – cents per unit
2016
Distribution
$m
Distributions paid or payable
Balance at the end of the financial year
20. Distributions
2017
Distribution
– cents per unit
Fully paid ordinary units
September quarter
3.88
15.3
N/A
N/A
December quarter
3.96
15.7
2.89
9.9
March quarter
4.02
16.0
3.68
12.6
June quarter
4.02
16.0
3.68
14.5
15.88
63.0
10.25
37.0
Total
Distribution Reinvestment Plan (“DRP”)
During the financial year the Fund established a DRP under which unitholders may elect to reinvest all or part of their distribution
in new units in the Fund rather than being paid in cash. The first period which the DRP was operational was the quarter ended
30 September 2016.
The last date for the receipt of an election notice for participation in the DRP is the next business day after the record date for the
respective quarterly distribution.
The DRP unit price is determined as the average of the daily volume weighted average price of the Fund’s units sold on the Australian
Securities Exchange during a ten day trading period prior to the payment date for the distribution, less a discount of 2%.
42 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
21.
Statement of cash flow information
a)
Reconciliation of profit to net cash flows from operating activities
2017
$m
Profit for the year
2016
$m
158.9
51.0
(0.2)
(3.4)
Adjustments for
Finance costs capitalised
Portfolio acquisition and transaction costs
2.1
70.7
Straight-lining of rental income
(4.5)
(2.3)
Amortisation of rental guarantees
1.3
0.5
Amortisation of debt establishment costs
0.8
0.5
(91.4)
(81.9)
(3.0)
3.5
(Increase)/decrease in receivables
2.4
(1.3)
(Increase)/decrease in other assets
(0.6)
0.4
Increase/(decrease) in payables
(0.8)
(6.9)
Increase/(decrease) in deferred revenue
1.3
0.9
Increase/(decrease) in provision for performance fee
6.3
–
72.6
31.7
2017
$m
2016
$m
Net gain on movement in fair value of investment properties
Net (gain)/loss on movement in fair value of interest rate swaps
Change in operating assets and liabilities, net of effects from purchase of controlled entities:
Net cash inflow from operating activities
b)
Non-cash investing and financing activities
Units issued in accordance with the Fund’s distribution reinvestment plan
Units issued as consideration for business combinations
There were no other non-cash investment or financing activities during the financial year.
7.1
–
–
343.6
ANNUAL REPORT 2017 | 43
22. Business combinations
Business combinations occurring during the year ended 30 June 2016 are outlined below.
a) IPO acquisitions
The Fund was established on 28 July 2015 and was registered with ASIC as a managed investment scheme on 14 September 2015.
The Fund subsequently listed on the Australian Securities Exchange (“ASX”) on 16 October 2015.
On 29 July 2015, the Fund acquired 100% of the units in Aventus Kotara (South) Unit Trust (“Kotara”) (formerly BB Retail Property Unit
Trust No.2). The Fund subsequently acquired 100% interests in the assets outlined below (”IPO acquisition assets”), which were funded
partially by the issue of units in the Fund, and partially by cash raised during the Fund’s IPO.
yy BBRC Belrose Fund
yy BBRC Mile End Fund
yy Caringbah Unit Trust
yy BBRC Midland Fund
yy BBRC Diversified Retail Fund
yy Cranbourne Home
yy BBRC Jindalee Fund
yy Sunshine Coast Home
yy Peninsula Unit Trust
yy Tuggerah Super Centre
yy BBJ Thompsons Road Unit Trust
yy Mile End Trust
Reverse acquisition
As disclosed in note 1(b) the acquisition of Kotara by the Fund resulted in the unitholder of Kotara obtaining control of the merged entities.
Consequently, the acquisition has been accounted for with reference to the guidance for reverse acquisitions set out in AASB 3.
The application of the reverse acquisition guidance contained in AASB 3 has resulted in the Fund (the legal parent) being accounted
for as a subsidiary of the Group and Kotara (the legal subsidiary) being accounted for as the parent entity of the Group for financial
reporting purposes.
At the date of acquisition the Fund was non-trading and its operations did not fall within the definition of a business under AASB 3.
Consequently, the acquisition did not meet the definition of a business combination under AASB 3, and the principles of AASB 3 could
not be applied in their entirety.
Instead, the transaction has been accounted for as a share-based payment transaction using the principles set out in AASB 2
“Share-based Payment” whereby Kotara is deemed to have issued shares in exchange for the net assets of the Fund. In accordance with
AASB 2, the difference between the fair value of the deemed consideration paid by Kotara and the fair value of the identifiable net assets
of the Fund is required to be recognised as an expense. At the date of acquisition the fair value of the net assets of the Fund was $2 and
the deemed consideration paid by Kotara amounted to $2. As a result, no expense arose.
This is consistent with the accounting outcome that would have been achieved under AASB 3 had the Fund met the definition of a
business at the time of the acquisition of Kotara.
44 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
22. Business combinations (continued)
a)
IPO acquisitions (continued)
IPO acquisitions
The Group’s acquisition of the IPO acquisition assets on 20 October 2015 met the definition of a business and therefore the principles
of a business combination under AASB 3 were applied in their entirety to the Group’s acquisition.
The purchase consideration did not exceed the fair value of the identifiable assets and liabilities of the IPO acquisition assets and
accordingly, no goodwill arose as a result of the transaction.
The above transactions have been disclosed as one single transaction for the purposes of the disclosure adopted in the financial statements.
Details of the purchase consideration and the net assets and liabilities acquired related to the IPO acquisition assets are as follows:
2016
$m
Purchase consideration
Cash paid
124.0
Units issued
343.6
Total
467.6
The assets and liabilities recognised as a result of the acquisition are as follows:
Fair Value
2016
$m
Cash and cash equivalents
6.2
Trade and other receivables
1.0
Other assets
0.7
Investment properties
Rental guarantees
Trade and other payables
809.0
1.3
(12.3)
Borrowings
(338.3)
Net identifiable assets acquired
467.6
Transaction costs of $54.0 million not directly attributable to the issue of units, were expensed during the year ended 30 June 2016
and are included as part of portfolio acquisition and transactions costs in the statement of comprehensive income. Transaction costs of
$5.4 million, directly attributable to the issue of units, were recognised directly in equity as a reduction of issued units.
From the date of acquisition to 30 June 2016, the acquired businesses contributed revenues of $63.9 million and a net profit, including
transaction costs, of $60.3 million to the Group.
ANNUAL REPORT 2017 | 45
b)
Epping Hub acquisition
On 9 December 2015 the Group acquired Epping Hub.
Net assets were acquired at fair value. Accordingly, no goodwill arose as a result of the transaction. Details of the purchase consideration
and the net assets acquired are as follows:
2016
$m
Purchase consideration
Cash paid
Units issued
Total
40.0
–
40.0
The assets recognised as a result of the acquisition are as follows:
Fair Value
2016
$m
Investment properties
40.0
Net identifiable assets acquired
40.0
Total transaction costs of $2.5 million were expensed during the year ended 30 June 2016 and are included as part of portfolio acquisition
and transactions costs in the statement of comprehensive income.
From the date of acquisition to 30 June 2016, Epping Hub contributed revenues of $2.1 million and a net loss, including transaction costs,
of $1.8 million to the Group.
c)
Belrose Gateway Centre acquisition
On 18 December 2015 the Group acquired the Belrose Gateway Centre.
Net assets were acquired at fair value. Accordingly, no goodwill arose as a result of the transaction. Details of the purchase consideration
and the net assets acquired are as follows:
2016
$m
Purchase consideration
Cash paid
Units issued
Total
6.4
–
6.4
The assets recognised as a result of the acquisition are as follows:
Fair Value
2016
$m
Investment properties
6.4
Net identifiable assets acquired
6.4
Total transaction costs of $0.4 million were expensed during the year ended 30 June 2016 and are included as part of portfolio acquisition
and transactions costs in the statement of comprehensive income.
From the date of acquisition to 30 June 2016, the Belrose Gateway Centre contributed revenues of $0.4 million and a net loss, including
transaction costs, of $0.2 million to the Group.
46 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
22. Business combinations (continued)
d) Portfolio acquisition
On 20 May 2016 the Group acquired the Aventus Bankstown Unit Trust (formerly Chapel Road Bankstown Trust), Aventus Logan Unit
Trust (formerly Logan Megacentre Trust), Aventus MacGregor Unit Trust (formerly Kessels Road Trust), McGraths Hill Unit Trust (formerly
Windsor Road Unit Trust) and Shepparton Home.
Net assets were acquired at fair value. Accordingly, no goodwill arose as a result of the transaction. Details of the purchase consideration
and the net assets acquired are as follows:
2016
$m
Purchase consideration
Cash paid
219.5
Units issued
Total
–
219.5
The assets and liabilities recognised as a result of the acquisition are as follows:
Fair Value
2016
$m
Cash and cash equivalents
1.0
Trade and other receivables
0.5
Other assets
0.3
Investment properties
215.2
Rental guarantees
3.8
Trade and other payables
(0.6)
Deferred revenue
(0.7)
Net identifiable assets acquired
219.5
Total transaction costs of $13.7 million were expensed during the year ended 30 June 2016 and are included as part of portfolio
acquisition and transactions costs in the statement of comprehensive income.
From the date of acquisition to 30 June 2016 the acquired businesses contributed revenues of $2.2 million and a net loss, including
transaction costs, of $12.3 million to the Group.
ANNUAL REPORT 2017 | 47
23.
Related party transactions
a) Responsible entity
The responsible entity of the Fund is Aventus Capital Limited (“Responsible Entity”).
In the prior financial year One Managed Investment Funds Limited (“OMIFL”) was the responsible entity of the Fund for the period
14 September 2015 to 11 March 2016. On 11 March 2016 OMIFL retired as responsible entity and was replaced by Aventus Capital Limited.
b)
Directors of the Responsible Entity
The following persons held office as directors of the Responsible Entity during the whole of the financial year and up to the date of this
report, unless otherwise stated:
yy Bruce Carter
Independent Non-Executive Chairman
yy Darren Holland
Executive Director
yy Kieran Pryke
Independent Non-Executive Director
yy Robyn Stubbs
Independent Non-Executive Director
yy Tracey Blundy
Non-Executive Director (resigned 18 August 2016)
yy Nico van der Merwe
Non-Executive Director (appointed 18 August 2016)
yy Brett Blundy
Alternate Director to Nico van der Merwe (appointed 18 August 2016)
Executive and non-executive directors of the Responsible Entity are remunerated by the Aventus Property Group.
Director fees of independent non-executive directors are reimbursed by the Group. The total amount reimbursed for the year ended
30 June 2017 amounted to $367,000 (2016: $250,000). Director fees are disclosed as part of other expenses in the statement of
comprehensive income.
In the prior financial year the following persons held office as directors of OMIFL during its term as responsible entity:
yy Frank Tearle
Executive director
yy Elizabeth Reddy
Non-executive director
yy Justin Epstein
Executive director
Directors of OMIFL were not remunerated by the Group and did not hold any units in the Fund.
c)
Responsible Entity fees
The Responsible Entity is not entitled to a fee for services provided to the Group.
During its term as responsible entity OMIFL derived a fee directly from Aventus Capital Limited. The fees were not recharged to the Fund.
d)
Directors’ interest in the Fund
Directors’ interest in the Fund at 30 June 2017 and 30 June 2016 are summarised as follows:
Director
Bruce Carter
Darren Holland
Kieran Pryke
Robyn Stubbs
Nico van der Merwe
Brett Blundy
Number of
units held
in the Fund
30 June 2017
Number of
units held
in the Fund
30 June 2016
919,312
745,856
2,264,077
1,836,892
70,873
57,500
28,349
23,000
159,374
125,000
142,643,925
115,838,399
48 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
23.
Related party transactions (continued)
e)
Key management personnel
Key management personnel (“KMP”) are defined by AASB 124 “Related Party Transactions” as “those persons having authority and
responsibility for planning, directing and controlling the activities of the entity, directly or indirectly, including any director (whether executive
or otherwise) of that entity”.
The Responsible Entity is considered to be the KMP of the Group.
f) Manager
The manager of the Fund is Aventus Funds Management Pty Limited (“Manager”). Directors of the Manager are Darren Holland and
Brett Blundy. Directors of the Manager are remunerated by the Aventus Property Group.
g) Management fees
The Manager is entitled to remuneration in the form of an investment management fee and a performance fee in accordance with
a Management Services Agreement.
Investment management fee
The investment management fee is calculated as:
yy 0.6% per annum of the gross asset value (“GAV”) of the Group, where GAV is less than or equal to $2.0 billion; and
yy 0.5% of the GAV of the Group, where GAV is greater than $2.0 billion.
The investment management fee is calculated and payable on a monthly basis.
Total investment management fees incurred for the year ended 30 June 2017 amounted to $7,912,000 (2016: $4,272,000).
Performance fee
The Manager is also entitled to a performance fee of 20% of the percentage by which the total return of the Fund exceeds a hurdle
of 12%. This is calculated as:
20% x Outperformance % x Closing NTA
(together with any carry forward outperformance as further described below) where:
yy Outperformance % = Total Return less the Hurdle Rate
yy Total Return = Change in the NTA per unit over the relevant period plus the distributions per unit paid during the relevant period
dividend by the NTA per unit at the commencement of the relevant period (expressed as a percentage).
Total return is measured on a three-year rolling basis and annualised as a compounded annual growth rate. For the 2016 financial
year, total return is measured from the commencement date of the Management Services Agreement to 30 June 2016 and the first
performance fee period ends on 30 June 2018.
yy Hurdle Rate = 12%
yy Closing NTA = The NTA of the Fund on the last day of the relevant period.
The first performance fee amount (if any) will become payable on the publication of the Fund’s financial results after the third financial year
after commencement of the Management Services Agreement (i.e. after 30 June 2018), with performance fees calculated and payable
annually thereafter.
The total fee payable (comprising the investment management fee plus the performance fee) in any year is capped at 1.0% of GAV of the
Fund. Any excess fee is carried over to subsequent performance fee periods (subject to the performance of the Fund and any application
of the cap during that period). Any prior period underperformance must be recovered before the Manager becomes entitled to the payment
of a performance fee in respect of a subsequent period. The performance fee may be paid to the Manager in cash or units (at the election
of the Manager).
At 30 June 2017 the Group has recognised a $6,269,000 provision for performance fees on the basis it is probable a performance fee will
be incurred at the end of the inaugural performance period ending 30 June 2018.
The provision has been calculated as the best estimate of expenditure required to settle the obligation at the end of the financial year.
As disclosed in note 3(a) the provision represents a critical accounting estimate as it is dependent upon future events.
ANNUAL REPORT 2017 | 49
h)
Property and development management fees
Aventus Property Management Pty Limited (“Property Manager”) is entitled to the following fees in accordance with the Property
Management and Development Agreement:
Fee type
Basis of calculation
Leasing fee for
new tenants
15% of face rental (being gross rent payable by a tenant, disregarding incentives and rent abatements) for the
first year of the lease term.
Leasing renewal fee
(existing tenant not
exercising an option)
10% of face rental for the first year of a new lease or additional leased space (as applicable) if an existing tenant
enters into a new lease for premises it currently occupies (excluding by way of exercise of an option), relocates to
new premises within the relevant property or enters into a new lease for new space in a property in the portfolio.
Leasing renewal
fee (existing tenant
exercising an option)
7% of face rental for the first year of a new lease if an existing tenant exercises an option to continue leasing
their current space in a property in the portfolio.
Leasing market
rent review fee
7% of the increase between the rent payable for the year before the relevant rent review and the rent payable
for the year after that rent review date as a result of the market rent review.
Leasing
administration fee
$4,000 per lease documentation negotiated and prepared by the Property Manager (without double servicing
where relevant lease agreements are prepared by external parties).
Asset and property
management fee
4% of face rental (payable in equal monthly instalments in arrears) provided that where, immediately prior to
a property becoming subject to the Property and Development Management Agreement (for example, the
acquisition of a new property), the property management fee in respect of that property (which is recoverable
from tenants as outgoings under the terms of the relevant lease agreements) is higher than 4% of the total
face rent, the Property Manager shall be entitled to that higher fee for so long as it remains recoverable from
the tenants under the relevant lease agreements. The property manager is also entitled to salary and on-cost
recoveries associated with managing the property.
Development
services fee
5% of total development costs (being the total cost of any development works undertaken in respect of
a property), calculated and payable monthly in arrears. The Property Manager will only be able recover an
amount equal to 2% of the total development cost from the time the development proposal is approved to
the commencement of construction, with the balance to be paid in instalments from the time that construction
commences to delivery of the project.
Total fees incurred in accordance with the Property Management and Development Agreement for the year ended 30 June 2017
amounted to $13,498,000 (2016: $8,375,000).
Asset and property management fees are included as part of property expenses in the statement of comprehensive income. Leasing fees
and development services fees are capitalised into the carrying value of investment properties.
i) Rental guarantees
In conjunction with acquisitions made in October 2015 a director related entity provided rental guarantees to the Group which expired
in October 2016. The rental guarantees were negotiated on an arm’s length basis.
Rental guarantees claimed from the director related entity during the financial year amounted to $53,000 (2016: $125,000). There were
no rental guarantees outstanding at 30 June 2017 (30 June 2016: $53,000).
j) Rental income
Total rental income derived from the Aventus Property Group during the financial year amounted to $220,000 (2016: $Nil).
k)
Reimbursement of costs by the Fund
The Responsible Entity, Manager and Property Manager are entitled to be reimbursed for expenses relating to proper performance of their
respective duties as responsible entity, manager and property manager. This includes the cost of the Group’s external advisors, (including
auditors), custodian fees, registry fees, ASX fees, and expenses, costs and disbursements incurred by Aventus Property Group personnel
in connection with the due and proper management and administration of the Group.
Total amounts reimbursed by the Group for the above costs during the year ended 30 June 2017 amounted to $514,000 (2016: $2,775,000).
In the prior year $2,170,000 of these total costs related to portfolio acquisition and transactions costs disclosed in note 22(a).
Total property expenses reimbursed by the Group to a director related party during the year ended 30 June 2017 amounted to $92,000
(30 June 2016: Nil).
l)
Outstanding payable balances with related parties
Total amounts payable to the Aventus Property Group at 30 June 2017 amounted to $8,234,000 (30 June 2016: $1,874,000).
Total payables at 30 June 2017 include a $6,269,000 provision for performance fee.
Related party payables are unsecured and are usually paid within 30 days of recognition.
50 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
23.
Related party transactions (continued)
m) Subsidiaries
As disclosed in note 1(b) Aventus Kotara South Unit Trust (legal subsidiary) is deemed to be the parent entity of the Group and
Aventus Retail Property Fund (legal parent) is deemed to be a subsidiary for financial reporting purposes. The Group’s subsidiaries
are set out below. All subsidiaries are incorporated in Australia.
NAME OF ENTITY
OWNERSHIP INTEREST
2017
%
PRINCIPAL ACTIVITIES
2016
%
Deemed parent (legal subsidiary)
Aventus Kotara South Unit Trust
Property investment
Deemed subsidiary (legal parent)
Aventus Retail Property Fund
100%
100%
Investment holding trust
100%
100%
Investment holding trust
100%
100%
Property investment
Aventus Belrose Unit Trust
100%
100%
Property investment
Aventus Caringbah Unit Trust
100%
100%
Property investment
Aventus Castle Hill Unit Trust – 2
100%
–
Property investment
Aventus Cranbourne Unit Trust
100%
100%
Property investment
Aventus Cranbourne Thompsons Road Unit Trust
100%
100%
Property investment
Aventus Diversified Unit Trust
Subsidiaries
Aventus Bankstown Holding Trust
Aventus Bankstown Unit Trust – 1
100%
100%
Investment holding trust
Aventus Ballarat Unit Trust – 3
100%
100%
Property investment
Aventus Highlands Unit Trust – 3
100%
100%
Property investment
Aventus Tweed Unit Trust – 3
100%
100%
Property investment
Aventus Warners Bay Unit Trust – 3
100%
100%
Property investment
Aventus Epping Unit Trust
100%
100%
Property investment
Aventus Jindalee Unit Trust
100%
100%
Property investment
Aventus Logan Holding Trust
100%
100%
Investment holding trust
Aventus Logan Unit Trust – 4
100%
100%
Property investment
Aventus MacGregor Holding Trust
100%
100%
Investment holding trust
Aventus MacGregor Unit Trust – 5
100%
100%
Property investment
Aventus Marsden Park Unit Trust – 6
100%
–
Property investment
Aventus McGraths Hill Holding Trust
100%
100%
Investment holding trust
100%
100%
Property investment
Aventus Midland Unit Trust
100%
100%
Property investment
Aventus Mile End Unit Trust
100%
100%
Property investment
Aventus Mile End Stage 3 Unit Trust
100%
100%
Property investment
Aventus Peninsula Unit Trust
100%
100%
Property investment
Aventus Property Administration Pty Limited
100%
–
Administration
Aventus Shepparton Unit Trust
100%
100%
Property investment
Aventus Sunshine Coast Unit Trust
100%
100%
Property investment
Aventus Tuggerah Unit Trust
100%
100%
Property investment
Aventus McGraths Hill Unit Trust – 7
1 – Entity is a 100% owned subsidiary of Aventus Bankstown Holding Trust
2 – Entity has been created to acquire Home Hub Castle Hill
3 – Entity is a 100% owned subsidiary of Aventus Diversified Unit Trust
4 – Entity is a 100% owned subsidiary of Aventus Logan Holding Trust
5 – Entity is a 100% owned subsidiary of Aventus MacGregor Holding Trust
6 – Entity has been created to acquire Home Hub Marsden Park
7 – Entity is a 100% owned subsidiary of Aventus McGraths Hill Holding Trust
ANNUAL REPORT 2017 | 51
n)
Key related party contracts
Kotara Home call option and pre-emptive deed
The Group’s Kotara Home (South) property (“Kotara South”) is adjacent to another property (“Kotara North”) which is owned by an entity
associated with Brett Blundy. The respective owners have entered into the Kotara Call Option and Pre-emptive Deed under which:
yy The owner of Kotara South grants to the owner of Kotara North a call option to acquire Kotara South (“Call Option”); and
yy The owner of Kotara North and the owner of Kotara South have each granted the other reciprocal pre-emptive rights in the event that
either of them wishes to sell their respective Kotara properties (“Pre-emptive Right”).
Further information relating to the Call Option and the Pre-emptive Right is outlined below.
Call option
Where as a result of a vote of the unitholders in the Fund, there is a change of the responsible entity of the Fund to an entity who is not
a member of the Aventus Property Group (“Call Option Event”) the following process will apply:
yy The owner of Kotara North may require a valuation to be conducted on Kotara South, with two independent valuers to be appointed
– one by the owner of Kotara North Owner and one by the new responsible entity;
yy the purchase price for Kotara South will be the average of the two valuations; and
yy upon receipt of those valuations, the owner of Kotara North may exercise the call option and purchase Kotara South for the relevant
purchase price so determined.
Pre-emptive right
Under the pre-emptive right, where an owner wishes to deal with their Kotara property, it must give notice to the other owner of the
proposed sale terms which will constitute an offer to the relevant recipient to acquire the selling owner’s Kotara property. The owner will
have 40 days to accept those sale terms. If the offer is not accepted, then the owner selling its Kotara asset may sell to another third party
within six months on terms and at a price that are no more favourable to the proposed purchaser than the terms offered under the
pre-emptive right.
o)
Parent entity related party transactions
1 July 2016 to 30 June 2017
During the financial year Aventus Kotara South Unit Trust incurred $777,000 in property management, leasing fees and salary and wages
recoveries from the Property Manager in accordance with the Property Management and Development Agreement. Details of the fees are
outlined in note 23(h).
20 October 2015 to 30 June 2016
Total fees incurred under the Property Management and Development Agreement for the period 20 October 2015 to 30 June 2016
amounted to $653,000.
1 July 2015 to 19 October 2015
For the period 1 July 2015 to 19 October 2015 Aventus Kotara South Unit Trust incurred property management, leasing fees and salary
and wages recoveries from BBRC Property Management Pty Limited. Total fees for the period amounted to $365,000. Details of the fees
are summarised as follows:
Property management fees
Property management fees were agreed annually with BBRC Property Management Pty Limited. Fees were calculated and payable
on a monthly basis.
52 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
23.
Related party transactions (continued)
o)
Parent entity related party transactions (continued)
1 July 2015 to 19 October 2015 (continued)
Leasing fees
Leasing fees were calculated as follows:
Fee type
Basis of calculation
New tenants
14.35% of gross rent (including marketing levy or fees but disregarding incentives or rent
free periods) for the first year of the lease.
Additional space from existing tenants
14.35% of gross rent (including marketing levy or fees but disregarding incentives or rent
free periods) for the first year of the lease.
Lease renewals by existing tenants
6.7% of gross rent (including marketing levy or fees but disregarding incentives or rent free
periods) for the first year of the lease.
Option renewal by existing tenants
6.7% of gross rent (including marketing levy or fees but disregarding incentives or rent free
periods) for the first year of the lease.
Assignment of leases
$2,000 per lease.
Fees were calculated and payable on a monthly basis.
Salary and wages recoveries
BBRC Property Management Pty Limited were entitled to salary and on-cost recoveries associated with managing the Kotara South
property. Fees were calculated and payable on a monthly basis.
24.
Fair value measurement
This note provides information about how the Group determines fair value of financial and non-financial assets and liabilities.
a)
Assets and liabilities measured at fair value on a recurring basis
The Group measures investment properties and derivative financial instruments at fair value on a recurring basis.
To provide an indication about the reliability of inputs used in determining fair value, the Group classifies its assets and liabilities into three
levels prescribed under accounting standards. An explanation of each level is outlined below:
Level 1 Quoted prices (unadjusted) in active markets for identical assets or liabilities.
–
Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
Level 3 – Inputs for the asset or liability are not based on observable market data (unobservable inputs).
The following table summarises the Group’s assets and liabilities measured and recognised at fair value on a recurring basis:
LEVEL 2
LEVEL 3
TOTAL
Note
30 June 2017
$m
30 June 2016
$m
30 June 2017
$m
30 June 2016
$m
30 June 2017
$m
30 June 2016
$m
Derivative financial
instruments
17
0.7
–
–
–
0.7
–
Investment properties
12
–
–
1,392.4
1,268.9
1,392.4
1,268.9
17
1.2
3.5
–
–
1.2
3.5
Non-financial assets
Financial liabilities
Derivative financial
instruments
There were no transfers between levels of fair value measurement during the financial year.
The Group did not measure any financial assets or liabilities at fair value on a non-recurring basis as at 30 June 2017 or 30 June 2016.
ANNUAL REPORT 2017 | 53
Valuation techniques used to derive level 2 fair values
The only level 2 assets or liabilities measured at fair value are interest rate swaps.
The fair value of interest rate swaps is estimated using the discounted cash flow technique. Future cash flows are estimated based on
forward interest rates (from observable yield curves at the end of the reporting period) and contract forward rates, discounted at a rate that
reflects the credit risk of various counterparties.
Valuation techniques used to derive level 3 fair values
The only level 3 assets or liabilities measured at fair value are investment properties.
The Group obtains independent valuations for its investment properties at least every two years.
At the end of each reporting period, the directors update their assessment of the fair value of each property, taking into account the most
recent independent valuations. The directors determine a property’s value within a range of reasonable fair value estimates.
The fair value of investment properties is determined using recognised valuation techniques such as the capitalisation of net income
method and discounted cash flow method.
Key inputs used in determining property values as at 30 June 2017 and 30 June 2016 are outlined below. Terminal yields and discount
rates relate solely to independent valuations.
Range
30 June
2017
Weighted
average
30 June
2017
Range
30 June
2016
Weighted
average
30 June
2016
Net passing rent ($ per square metre)
$94 to $353
$227
$117 to $343
$216
Net market rent ($ per square metre)
$133 to $353
$232
$128 to $343
$223
Adopted capitalisation rate (%)
6.75% to 8.00%
7.24%
6.50% to 8.00%
7.53%
Adopted terminal yield (%)
7.00% to 7.25%
7.16%
6.75% to 8.50%
7.73%
Adopted discount rate (%)
8.50% to 8.75%
8.62%
8.00% to 9.25%
8.85%
In determining the valuation of all investment properties measured at recurring fair value, consideration has been given to the highest and
best use of those properties.
Sensitivity analysis
Valuation input
Relationship of valuation input to fair value
Net passing rent
The higher net passing rent, the higher the fair value.
Net market rent
The higher net market rent, the higher the fair value.
Adopted capitalisation rate
The higher the capitalisation rate, the lower the fair value.
Adopted terminal yield
The higher the termination yield, the lower the fair value.
Adopted discount rate
The higher the discount rate, the lower the fair value.
b)
Assets and liabilities not measured at fair value
The Group has a number of assets and liabilities which are not measured at fair value in the balance sheet. The fair values of these assets
and liabilities are not materially different to their carrying amounts.
54 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
25. Capital management
The Group’s objectives when managing capital are to safeguard its ability to continue as a going concern, so it can continue to provide
returns for unitholders and maintain an optimal capital structure to reduce the cost of capital.
The Group’s capital structure consists of cash, borrowings and equity. In determining the optimal capital structure, the Group takes
into account a number of factors including the capital needs of its portfolio, the relative cost of debt versus equity, the execution and
market risk of raising equity or debt, the financial risks of debt including increased volatility of earnings due to exposure to interest rate
movements, the liquidity risk of maturing debt facilities and the market in general.
In order to maintain or adjust the capital structure, the Group may adjust the amount of distributions paid to unitholders, return capital
to unitholders, issue new units or sell assets to reduce debt.
The Group’s capital position is monitored using the following gearing ratio:
30 June 2017
$m
Gross borrowings
Less: cash and cash equivalents
Net debt
Total assets (less cash and cash equivalents)
Gearing ratio (%)
30 June 2016
$m
329.3
462.0
(33.9)
(4.3)
295.4
457.7
1,442.2
1,281.8
20.5%
35.7%
The decrease in the gearing ratio is mainly attributable to a temporary $160.0 million repayment of debt in June 2017 on receipt of funds
raised from the entitlement offer. As disclosed in note 27, the Group’s gearing ratio increased to 38.9% subsequent to balance date on the
acquisition of Home Hub Castle Hill and Home Hub Marsden Park.
The Group’s strategy is to maintain a gearing ratio of between 30% and 40%.
26.
Financial risk management
The Group’s activities expose it to financial risks including interest rate risk, liquidity risk and credit risk.
a)
Interest rate risk
Interest rate risk is the risk that the fair value of cash flows of a financial instrument will fluctuate due to changes in market interest rates.
The Group’s main interest rate risk arises from borrowings with variable interest rates.
The Group manages its cash flow interest rate risk by using floating to fixed interest rate swaps which have the effect of converting a
portion of the Group’s borrowings from variable to fixed interest rates. The Group’s policy for maintaining minimum levels of borrowings
at fixed rates using interest rate swaps varies depending upon the maturity profile of the debt.
The Group’s exposure to interest rate risk from borrowings is summarised in the table below:
30 June 2017
$m
30 June 2016
$m
329.3
462.0
(240.0)
(240.0)
89.3
222.0
Floating rate borrowings
Bank debt
Derivative financial instruments
Interest rate swaps (notional principal amount)
Net interest rate exposure
Further details of the Group’s borrowings and interest rate swaps held at 30 June 2017 and 30 June 2016 are disclosed in notes 16 and
17 respectively.
Interest rate risk sensitivity
The impact of a 1% increase/decrease in market interest rates at balance date would result in a $0.9 million (2016: $2.2 million) decrease/
increase in profit or loss per annum. Aside from the profit or loss impact on equity, the 1% increase/decrease in market interest rates at the
reporting date has no other impact on equity.
ANNUAL REPORT 2017 | 55
b) Liquidity risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. Management manages liquidity by
ensuring there is sufficient cash and/or committed undrawn borrowings available.
Management prepares and monitors rolling forecasts of liquidity reserves, comprising cash and undrawn borrowing facilities, on the basis
of expected future cash flows.
The Group’s financing arrangements, debt maturity profiles and access to undrawn borrowing facilities at 30 June 2017 and 30 June 2016
are disclosed in note 16.
Maturities of financial liabilities
The tables below analyse the Group’s financial liabilities into relevant maturity groupings based on their contractual maturities for:
a) all non-derivative financial liabilities, and
b) net and gross settled derivative financial instruments for which the contractual maturities are essential for an understanding of the
timing of the cash flows.
The amounts disclosed in the table are the contractual undiscounted cash flows. Balances due within 12 months equal their carrying
balances as the impact of discounting is not significant.
For interest rate swaps the cash flows have been estimated using forward interest rates applicable at the end of the reporting period.
30 June 2017
Less than 6
months
6-12
months
1 to 3
years
3-5
years
Total
contracted
cash flows
Carrying
amount of
liabilities
Payables
10.8
–
–
–
10.8
10.8
Distributions payable
16.0
–
–
–
16.0
16.0
4.9
4.8
210.6
132.2
352.5
329.3
–
–
6.3
–
6.3
6.3
31.7
4.8
216.9
132.2
385.6
362.4
0.5
0.5
1.0
0.1
2.1
1.2
Less than 6
months
6-12
months
1 to 3
years
3-5
years
Total
contracted
cash flows
Carrying
amount of
liabilities
Payables
10.8
–
–
–
10.8
10.8
Distributions payable
14.5
–
–
–
14.5
14.5
Contractual maturities of financial liabilities
Non-derivative
Borrowings
Provision for performance fee
Total
Derivative
Interest rate swaps
30 June 2016
Contractual maturities of financial liabilities
Non-derivative
Borrowings
Total
7.0
6.9
223.8
274.0
511.7
462.0
32.3
6.9
223.8
274.0
537.0
487.3
0.3
0.3
0.9
0.4
1.9
3.5
Derivative
Interest rate swaps
56 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
26.
Financial risk management (continued)
c) Credit risk
Risk management and security
Credit risk is the risk that a customer or counterparty to a financial instrument will default on their contractual obligations resulting in a
financial loss to the Group. The Group’s credit risk arises from cash and cash equivalents, receivables and rental guarantees. The carrying
amount of these financial assets disclosed in the balance sheet represents the maximum credit exposure to the Group at 30 June 2017
and 30 June 2016.
To manage credit risk in relation to cash and cash equivalents, deposits are held with financial institutions with AA- Standards and Poor’s
credit ratings.
To manage credit risk in relation to receivables and rental guarantees, tenants are billed monthly in advance. For some tenants the Group
may also obtain collateral in the form of security deposits, bank guarantees or rental guarantees. Management also monitors tenancy
exposure across its portfolio on a monthly basis.
Impaired receivables
Individual receivables which are known to be uncollectible are written off by reducing the carrying amount directly. Other receivables are
assessed collectively to determine whether there is objective evidence that an impairment has been incurred but not yet been identified.
For these receivables the estimated impairment losses are recognised in a separate provision for impairment.
The Group considers that there is evidence of impairment if any of the following indicators are present:
yy significant financial difficulties of the debtor
yy probability that the debtor will enter bankruptcy or financial reorganisation, and
yy default or delinquency in payments (more than 30 days overdue).
Receivables for which an impairment provision was recognised are written off against the provision when there is no expectation of
recovering additional cash. There were no significant impaired trade receivables at 30 June 2017 or 30 June 2016.
Receivables past due but not impaired
As at 30 June 2017, trade receivables of $0.1 million (30 June 2016: $0.2 million) were past due but not impaired. These relate to tenants
for whom there is no recent history of default. The ageing analysis of these trade receivables is as follows:
30 June 2017
$m
30 June 2016
$m
31–60 days
0.1
0.1
61–90 days
–
0.1
90+ days
–
–
0.1
0.2
Total
ANNUAL REPORT 2017 | 57
27.
Events occurring after the reporting period
Acquisition of Home Hub Castle Hill and Home Hub Marsden Park
On 3 July 2017 the Group settled Home Hub Castle Hill and Home Hub Marsden Park for $436.0 million. The acquisition was funded
via a $214.7 million accelerated non-renounceable entitlement offer and a $300.0 million increase the Group’s debt facility. Details of the
increased borrowings and entitlement offer are disclosed in notes 16 and 18 respectively.
Both properties were acquired at fair value. Accordingly, no goodwill arose as a result of the transaction. Details of the purchase
consideration and the net assets acquired are as follows:
$m
Purchase consideration
Cash paid
436.0
Units issued
Total
–
436.0
The assets recognised as a result of the acquisition are as follows:
Fair Value
$m
Investment properties
431.0
Rental guarantees
Net identifiable assets acquired
5.0
436.0
Transaction costs
$2.1 million of transaction costs were expensed during the year ended 30 June 2017 and are disclosed as part of portfolio acquisition
and transactions costs in the statement of comprehensive income. An additional $24.0 million in stamp duty costs was expensed on
3 July 2017 at settlement.
$2.4 million of transaction costs, directly attributable to the issue of new units under the entitlement offer, were recognised directly in equity
as a reduction of issued units at 30 June 2017. In addition, $1.4 million in debt establishment costs, relating to the Group’s new debt
tranches, were capitalised on 3 July 2017.
Impact of the acquisition on related party investment management fees
As part of the acquisition the Manager has agreed to waive 50% of its investment management fee relating to the acquired assets for the
financial years ending 30 June 2018 and 30 June 2019.
Proforma balance sheet
The pro forma balance sheet outlined below has been presented in accordance with ASIC Class Order 2015/842 to highlight the financial
effect of the acquisitions on the Group subsequent to balance date. The pro forma balance sheet has been prepared based on the actual
balance sheet as at 30 June 2017 and adjusted for:
yy the acquisition of Home Hub Castle Hill and Home Hub Marsden Park (excluding immaterial settlement adjustments);
yy draw downs of cash and debt reserves to fund settlement; and
yy stamp duty costs expensed at settlement.
58 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
27.
Events occurring after the reporting period (continued)
Acquisition of Home Hub Castle Hill and Home Hub Marsden Park (continued)
Proforma balance sheet (continued)
Actual
30 June 2017
$m
Impact of
Acquisitions
$m
Proforma
30 June 2017
$m
Cash and cash equivalents
33.9
(28.7)
5.2
Receivables
21.0
(20.0)
1.0
2.2
–
2.2
Proforma balance sheet
Assets
Current assets
Rental guarantees
Other assets
25.4
(24.0)
1.4
Total current assets
82.5
(72.7)
9.8
Derivative financial instruments
0.7
–
0.7
Rental guarantees
0.5
5.0
5.5
Investment properties
1,392.4
431.0
1,823.4
Total non-current assets
1,393.6
436.0
1,829.6
Total assets
1,476.1
363.3
1,839.4
Payables
(10.8)
–
(10.8)
Distributions payable
(16.0)
–
(16.0)
(3.1)
–
(3.1)
(29.9)
–
(29.9)
Non-current assets
Liabilities
Current liabilities
Deferred revenue
Total current liabilities
Non-current liabilities
Borrowings
(327.0)
(387.3)
(714.3)
Derivative financial instruments
(1.2)
–
(1.2)
Provision for performance fee
(6.3)
–
(6.3)
(334.5)
(387.3)
(721.8)
Total non-current liabilities
Total liabilities
(364.4)
(387.3)
(751.7)
1,111.7
(24.0)
1,087.7
Issued units
967.0
–
967.0
Retained earnings
144.7
(24.0)
120.7
1,111.7
(24.0)
1,087.7
Net assets
Equity
Total equity
NTA per unit ($)
Gearing (%)
$2.27
$2.22
20.5%
38.9%
ANNUAL REPORT 2017 | 59
28. Commitments
Capital commitments
Significant capital expenditure contracted for at the end of the financial year but not recognised as liabilities is as follows:
30 June 2017
$m
Acquisition of investment properties
Development expenditure
Total
30 June 2016
$m
416.4
3.6
7.5
3.8
423.9
7.4
Acquisition of investment properties
Home Hub Castle Hill and Home Hub Marsden Park
On 30 May 2017 the Group exchanged contracts to acquire Home Hub Castle Hill and Home Hub Marsden Park. As disclosed in note 27
the settlement date of the acquisitions was 3 July 2017.
Total outstanding commitments under the contract at 30 June 2017 amounted to $416.4 million.
Tuggerah land acquisition
In the prior financial year the Group exchanged contracts to acquire additional land adjacent to the Tuggerah Super Centre. The settlement
date of the acquisition was 1 July 2016.
Total outstanding commitments under the contract at 30 June 2016 amounted to $3.6 million excluding GST.
Development expenditure
The Group has entered into contracts for the redevelopment of a number of its investment properties. Total commitments as at
30 June 2017 amounted to $7.5 million excluding GST (2016: $3.8 million excluding GST).
29.
Contingent assets and liabilities
Bank guarantees
On 14 September 2016 the Group entered into a 3 year $5 million bank guarantee facility.
Drawn bank guarantees represent contingent liabilities of the Group and do not form part of borrowings disclosed in the balance
sheet. Drawn bank guarantees are also excluded from total borrowings when calculating the Group’s debt covenants.
At 30 June 2017 the Group had given $1.1 million in bank guarantees relating to the redevelopment of one of its investment properties.
There were no other contingent liabilities or assets at 30 June 2017 or 30 June 2016.
60 | AVENTUS RETAIL PROPERTY FUND
NOTES TO THE
CONSOLIDATED
FINANCIAL
STATEMENTS
(continued)
30.
Remuneration of auditors
During the financial year the following fees were paid or payable for services provided by the auditors of the Fund.
2017
$’000
2016
$’000
240
245
a) Ernst & Young
Audit and other assurance services
Audit and review of financial statements
Compliance plan audit
20
–
Other assurance services
69
210
–
60
89
985
418
1,500
125
225
25
355
Total taxation services
150
580
Total remuneration of Ernst & Young
568
2,080
–
23
568
2,103
Agreed upon procedures engagements
Due diligence services
Total audit and other assurance services
Taxation services
Tax compliance services
Tax advisory services
b) PWC
Audit services
Compliance plan audit
Total auditors’ remuneration
31.
Offsetting financial assets and liabilities
Financial assets and liabilities are offset and the net amount reported in the balance sheet where the Group currently has a legally
enforceable right to offset the recognised amounts, and there is an intention to settle on a net basis or realise the asset and settle the
liability simultaneously. The Group has also entered into arrangements that do not meet the criteria for offsetting but still allow for
the related amounts to be set off in certain circumstances, such as bankruptcy or the termination of a contract.
Agreements with derivative counterparties are based on an ISDA Master Agreement. Under the terms of these arrangements, only where
certain credit events occur (such as default), the net position payable/ receivable to a single counterparty in the same currency will be
taken as owing and all the relevant arrangements terminated.
At 30 June 2017 and 30 June 2016 there were no financial assets and liabilities that were offset in the balance sheet.
ANNUAL REPORT 2017 | 61
32.
Parent entity information
As outlined in note 1(b), Aventus Kotara South Unit Trust is deemed to be the parent entity of the Group for financial reporting purposes.
a)
Summary financial information
The individual financial statements for Aventus Kotara South Unit Trust show the following aggregate amounts:
2017
$m
2016
$m
Profit for the year
11.7
16.9
Total comprehensive income for the year
11.7
16.9
30 June 2017
$m
30 June 2016
$m
0.5
0.5
Non-current assets
112.5
107.0
Total assets
113.0
107.5
(0.8)
(0.9)
Non-current liabilities
(56.6)
(51.2)
Total liabilities
(57.4)
(52.1)
Net assets
55.6
55.4
3.6
3.6
Retained earnings
52.0
51.8
Total equity
55.6
55.4
Statement of comprehensive income
Balance sheet
Current assets
Current liabilities
Issued capital
b)
Guarantees entered into by the parent entity
Aventus Kotara South Unit Trust had not provided any guarantees as at 30 June 2017 or 30 June 2016.
c)
Contingent liabilities of the parent entity
Aventus Kotara South Unit Trust did not have any contingent liabilities as at 30 June 2017 or 30 June 2016.
d) Contractual commitments
Aventus Kotara South Unit Trust did not have any contractual commitments as at 30 June 2017 or 30 June 2016.
e)
Determining the parent entity financial information
The financial information for Aventus Kotara South Unit Trust has been prepared on the same basis as the consolidated financial statements.