|More details on the 53rd week adjustment can be found here|
|More details on the accounting policies can be found here|
|GROUP FINANCIAL STATEMENTS|
|The financial targets are intended to apply in a benign to positive economic environment, ie one representing the ‘average’ growth rate of an economic cycle.|
|Average interest-bearing debt for the year||360.1||501.7|
|Average capital and reserves||2,895.3||2,487.4|
Average interest-bearing debt is calculated by grossing up the net interest paid of R48.6 million (2008: R59.7 million) by the average interest rate of 13.5% (2008: 11.9%).
|Food and liquor||15.0%|
|More details on the consolidated income statement and related notes can be found in|
|Other income (note 4)|
|Net finance costs (note 9)|
|Taxation (note 10)|
|Headline earnings (note 12)|
|GROUP FINANCIAL STATEMENTS|
|More details on the operational performance can be found in|
|Massdiscounters divisional review|
|Masswarehouse divisional review|
|Massbuild divisional review|
|Masscash divisional review|
|Comparable sales are sales figures quoted for stores that have traded, and will trade, for all 12 months of the current and prior year. These stores’ sales would therefore exclude new store openings or store closings in the current and prior years.
|New space has not been proportionately adjusted if the store was only open for part of the financial year.|
|Game stores opened||+3|
|Jeffreys Bay (Eastern Cape)|
|Kenilworth (Western Cape)|
|Vredenburg (western Cape)
|Game stores closed||-1|
|George (Western Cape)
|Dion Wired store opened||+1|
|Builders Warehouse store opened||+1|
|Builders Express stores closed||-2|
|Greenfields (Eastern Cape)|
|Queenstown (Eastern Cape)
|Builders Trade Deport store opened||+1|
|Builders Trade Depot stores acquired||+3|
|King Williams Town (Eastern Cape)|
|Gonubie (Eastern Cape)|
|Queenstown (Eastern Cape)
|Builders Trade Depot store closed||-1|
|Kempton Park (Gauteng)
|CBW stores acquired||+9|
|CBW store closed||-1|
|Total stores in 2009||256|
Employment and occupancy costs together represent 70.0% of the Group’s total expenses
|South African corporate taxation||28.0%|
|28.0% in 2008
|Secondary Tax on Companies||+3.8%|
|+3.8% in 2008
|+1.6% in 2008
|(0.4%) in 2008|
|Overall tax rate||32.6%|
|32.7% in 2008|
|TOTAL TAX CHARGE||R620.4m|
|R632.8m in 2008
|More details on the consolidated balance sheet and related notes can be found in|
|Property, plant and equipment (note 13)|
|Goodwill (note 14)|
|Other intangibles (note 15)|
|Investments (note 16)|
|Other financial assets (note 17)|
|Deferred taxation (note 18)|
|Inventories (note 19)|
|Trade and other receivables and prepayments (note 20)|
|Assets classified as held for sale (note 21)|
|Minority interest (note 24)|
|Non-current liabilities (note 25)|
|Non-current provisions (note 26)|
|Trade and other payabies (note 27)|
|Provisions (note 28)|
|Other current liabilities (note 29)|
|GROUP FINANCIAL STATEMENTS|
|Cash flow analysis|
Working capital movements can be volatile. Depending upon creditor payment cycles the extent of the movement tends to be overstated at month- and year-end and so is generally not indicative of the intra-year average.
‘Trading’ represents ‘Operating cash before working capital movements.’
Free cash flow’ represents cash inflow from ordinary trading, before cash outflow relating to the expansion or contraction of the business.
|More details on the consolidated cash flow can be found here|
|GROUP FINANCIAL STATEMENTS|
|More details on financial risk and sensitivity analyses can be found in note 40|
|GROUP FINANCIAL STATEMENTS|
|The detailed technical review can be found in note 2|
|GROUP FINANCIAL STATEMENTS|
|eXtensible business Reporting LanguageXBRL is a language for the electronic communication of business and financial data which may revolutionise business reporting around the world.|
Dictionaries used by XBRL. They define the specific tags for individual items of data (such as “profit”). Different taxonomies will be required for different financial reporting purposes. XBRL SA requires their own financial reporting taxonomies to reﬂect the South African local accounting regulations.
We continually strive to improve the quality and relevance of Massmarts external financial reporting. At the same time it is also necessary to ensure that our technical disclosure is of the highest standard, while keeping the details and explanations clear and simple even as the accounting standards become increasingly complex and technical. These efforts have been recognised in the Ernst & Young Excellence in Corporate Reporting Awards at which Massmart has received an Excellent rating for the past three years.
To make for meaningful comparison between the 2008 and 2009 financial years, all comparative figures shown in this report are comparing 2009 to the 52-week 2008 period, unless noted otherwise.
There were no major acquisitions concluded during the financial year, although the purchase of 51% of the Durban-based business, Cambridge Food, represented an important step in the development at the Groups Retail Cash and Carry strategy. This six-store business, together with the one-store Top Spot business based in Gauteng, contributed R525 million in sales in the 2009 financial year. Massbuild, specifically Builders Trade Depot, acquired the three-store Buildrite business based in the Eastern Cape. The combined cash purchase price for these acquisitions was R241.1 million which was financed using short-term debt facilities and gave rise to goodwill of R205.3 million.
With effect from the day immediately following the close of the 2008 financial year, the Massdiscounters consumer credit business and associated debtors book was sold for cash of R174 million. In 2008 this businesss net asset position was reflected as Assets held for sale. In 2009 this disposal had a negligible effect on the Groups financial performance but is expected to contribute positively to Massdiscounters profit growth as the economic cycle improves.
There were no significant changes in accounting policies during the year.
Since 2007, the results for Makro Zimbabwe have been deconsolidated as Massmart can no longer be said to be controlling the day-to-day management of that business following legislative changes in that country. Control is defined as the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities. The financial effect is minimal.
The Group has medium-term financial targets or measures that we believe represent optimal performance levels within the income statement, balance sheet, or the combination of both. Certain of these targets are stretch targets that will only be achieved in the medium-term and are through-the-cycle targets meaning that during a strongly negative or positive economic environment, we may under- or over-perform against those targets.
These target ratios are shown below:
|Medium-term target ratios||Definition|
|ROS > 5.5%||Return on sales (ROS) is the ratio of profit before tax to sales|
|ROE > 35%||Return on equity (ROE) is the ratio of headline earnings to average ordinary shareholders equity|
|Gearing < 30%||Gearing is the ratio of average long-term interest-bearing debt to average ordinary shareholders equity|
|Dividend cover of x 1.7||Dividend cover represents the ratio of headline earnings to dividends paid to ordinary shareholders|
This ratio combines all the key income statement elements, being sales, gross margin, supplier income, expenses (including depreciation and amortisation), and net interest. Every important financial aspect of the retail or wholesale business model is therefore captured in this ratio. In addition, the largest asset investment in the Divisions is net working capital (being inventory and trade receivables), less the associated funding liability (in trade payables). The relative success of managements impact on net working capital will therefore be reflected in changed net finance charges or receipts from one year to the next.
|Medium-term trading targets (%)||Actual 2009||target||benchmark|
As a Division reaches new levels of trading or operating efficiency that we believe are permanent, then that Divisions target ROS is increased. The Groups target ROS is derived by applying each Divisions target ROS to its actual sales.
Although Masswarehouse is operating above its medium-term target, the aggressive store opening programme of at least one new store per year for the next four years makes it possible that profitability may not improve in this Division during this time.
Masscash exceeded its target through a combination of the positive effects of higher Food inflation during the year, the inclusion of higher net margin Retail Cash and Carry stores, and the effect of losing approximately R550 million in low-margin cigarette sales. Masscash is vulnerable to a very low Food inflation environment and so with Food inflation trending lower and some categories are already in deflation, there remains the possibility that trading margins may contract in this Division in the 2010 financial year, despite the positives noted earlier.
Progress to date Massmarts current ROS is 4.4% (2008: 5.0%). With the exception of this financial year, Massmart has grown its ROS every year since 2000 and we believe that the target of 5.5% remains achievable in the medium term.
Massmart is committed to delivering superior returns to shareholders. The Groups medium-term targets are to exceed a 35% return on average ordinary shareholders equity.
Progress to date Massmarts current return on average shareholders equity is 41.7% (2008: 50.7%).
The Divisions are responsible for delivering operational returns, being the returns to net working capital and non-current assets excluding goodwill and trademarks. In addition to these operational returns, Massmart, through the Board and Executive Committee, is responsible for delivering investment returns that will also include the book value of intangibles (specifically goodwill arising from acquisitions), as well as setting the Groups gearing levels that will influence returns to shareholders and the overall risk profile. Depending upon the purchase price, retail and wholesale acquisitions tend to generate significant accounting goodwill owing to the relatively low net asset values of these business models.
The Divisions are recapitalised annually by Massmart with non-interest-bearing shareholders funds that are equivalent to the book value of long-term assets in each Division. Each therefore must fund its net working capital position through cash or interest-bearing debt, depending upon the characteristics of that business model. This process enables divisional returns to be evaluated and compared on a consistent basis across the Group, and from one year to the next. This policy has not yet been rigidly applied in Masscash owing to minority shareholders in that business.
Massmart prefers some level of gearing, up to a maximum of 30%, in order to leverage the return on shareholders equity but without introducing excessive financial risk to the Group. Given the Groups high cash generation and our historical preference for leasing rather than owning our stores, it is difficult to permanently or meaningfully gear (ie maintain a net interest-bearing debt position) the Group over the long term. It should be noted here however, that our stores lease obligations represent a significant form of permanent gearing (these lease obligations currently represent a discounted present value of approximately R5.4 billion (2008: R3.4 billion)).
Recently the Group has become comfortable to own rather than lease certain of its larger stand-alone store formats, specifically Makro and Builders Warehouse, and this shift will add incrementally to the Groups gearing. As regards financing any acquisitions, depending on that target companys cash profile and cash generation ability, this gearing ratio may be increased, but probably to no higher than 50%.
As the period-end balance sheet tends to be unrepresentative of the Groups average net cash or debt position during the year (showing higher cash balances as monthly creditors are paid after month-end), the Groups gearing levels are best calculated using the net interest paid (or received) for the period as a proxy.
Progress to date the Groups gearing was 12.4% (2008: 20.2%) for the financial year.
Massmarts current dividend policy is to pay total annual cash distributions representing a x 1.7 dividend cover ratio, unless circumstances dictate otherwise. The reference point for the calculation is headline earnings, which includes the effect of the Thuthukani IFRS 2 charge and associated dividend. No adjustment will be made to the dividend calculation for the unrealised or non-cash portion of any foreign exchange translation gain or loss, unless the figures become very material.
This ratio is not a target because it is already being achieved but is disclosed to give shareholders clarity on future dividend levels. The Board believes that this dividend cover ratio is appropriate given the Groups current and forecast cash generation, planned capital expenditure and gearing levels.
This financial year however, the Board resolved to maintain the dividend at the same level as 2008, despite this dividend policy and marginally lower headline earnings. It is certain that the dividend cover for the 2010 financial year will revert to the original policy of x 1.7 dividend cover.
The Board has no desire to build up a cash reserve and so will, where practical, reduce dividend cover and/or may execute a share buyback depending upon the current share price and our view of its valuation in order to return surplus cash to shareholders.
Historical dividend cover ratios:
|Dividend cover||x 1.55||x 1.70||x 1.70||x 2.00||x 2.00||x 2.00||x 2.50|
Massmarts Black Economic Empowerment (BEE) staff equity issue became effective from October 2006. Full details on this BEE staff equity issue were published in the June 2006 shareholders circular but the main financial points are repeated below:
At October 2006, the total IFRS 2 Share-based Payment charge arising from this BEE staff issue was R373 million. In terms of IFRS 2, this amount must be amortised over the life of the scheme, being six years, commencing from 1 October 2006. The current years charge was R67 million (2008: R67 million) and the charge for 2010 is anticipated to be R73 million. Current South African tax legislation does not allow any tax deduction associated with this non-cash charge.
Using the total IFRS 2 charge of R373 million relative to the Groups market capitalisation at the same date suggests that the total likely dilution to ordinary shareholders of this transaction will only be 3.3%. This total, however, does not take into account forfeitures by employees which will reduce the dilution effect.
|Operating expenses % of sales||13.6%||13.9%|
|Trading profit as % of sales||4.9%||5.1%|
|Foreign exchange (loss)/gain||(78.4)||62.5|
|Operating profit as % of sales||4.5%||5.1%|
|Net finance costs||(48.6)||(59.7)||18.6%|
|Profit before taxation||1,902.0||1,933.4||(1.6%)|
|Profit before taxation as % of sales||4.4%||5.0%|
|Profit for the year||1,281.6||1,300.6||(1.5%)|
|Including foreign exchange||1,207.1||1,261.9||(4.3%)|
|Excluding foreign exchange||1,263.5||1,216.9||3.8%|
|Headline earnings per share (cents):|
|Including foreign exchange||605.0||634.1||(4.6%)|
|Excluding foreign exchange||633.3||611.5||3.6%|
This review covers the consolidated income statement and the related notes.
Like most major international retailers, Massmart runs its internal accounting and administrative timetable using the retail calendar which treats each financial year as an exact 52-week period. This has the effect of a day per year being lost which is then caught up every seventh year by including a 53rd week in the financial calendar. This occurred in the previous financial year, 2008.
The prior years reported Groups earnings and cash are higher as a result of trading during this week which includes seven days of sales, the associated gross margin and a limited amount of variable expenses. A detailed reconciliation of the estimated impact of the 53rd week is shown here.
The Groups average product inflation rate, using the Groups sales mix, for the 2009 financial year was 11.4%. Inflation for each of the Groups major product categories is shown in the table alongside.
As noted in previous years, dramatic changes in product inflation from a range of approximately 5.0%8.0% are inevitably linked to significant changes in the Rand exchange rate. This certainly has affected inflation in Food and General Merchandise. As seen globally, Food inflation remained stubbornly high for the 2008 calendar year but began declining in the 2009 calendar year and as the Rand strengthened, the Group reported price deflation in certain Food commodity categories. General Merchandise which has been in deflation since 2005, saw inflation on the back of Rand weakness.
Looking ahead, due to the stronger Rand in 2009 there appears to be general downward pressure on product prices. South African core cost inflation however, remains at 5.0%8.0% and inevitably these cost pressures will feed into product prices.
Total sales of R43.1 billion increased by 10.7% over 2008. Comparable stores sales growth was 8.2% and non-comparable stores including acquisitions added 2.5%.
During the 2009 financial year the Group opened seven new stores, closed or sold five stores, and acquired 12 stores thereby increasing its trading area by an unweighted 3.8% to 1,087,459m². During the year, Builders Warehouse accurately measured all its stores, including those acquired in 2005, and restated its opening trading space by 34,744m². This same adjustment was therefore made to the Groups opening figure for trading space.
Gross margin of 18.0% is below the prior years 18.4% due to lower gross margins in Massdiscounters and Massbuild, and steady gross margins in Masscash and Makro. Lower gross margins in Massdiscounters were due to sales mix as customers purchased predominantly lower-margin promotional product. The significant inventory clearance activity in Massbuild, specifically Builders Warehouse, reduced margins in that Division.
The Groups gross margin will always be dependent upon the sales mix across the Divisions and the required trading aggression occasioned by competitor activity, but is expected to improve marginally over time owing to the increased contribution from the higher-margin Massbuild division. Gross profit includes rebates and other forms of income earned from suppliers as well as ongoing revenue from sales of cellular products and airtime.
Other income of R103.1 million (2008: R159.2 million) comprises royalties and franchise fees from in-store third parties, property rentals, investment income excluding interest, and sundry third party management and administration fees. The reason for the 35% decline is because the 2008 figure also included finance charges from Massdiscounters consumer credit book which are nil this year owing to the sale of this business unit.
|Depreciation and amortisation||(343.1)||(297.8)||(15.2%)|
|Impairment of assets||(1.6)||(4.7)||66.0%|
|Other operating costs||(1,405.8)||(1,427.3)||1.5%|
Total expenses represent 13.6% of sales, an improvement on the prior years 13.9% of sales. The major expense categories and significant expenses included in total expenses are discussed in more detail below.
Depreciation and amortisation is the Groups third largest cost category at 5.9% of total expenses. Owing to ongoing store refurbishments and new stores, the depreciation and amortisation charge increased by 15.2% which is ahead of sales growth, and will continue to increase ahead of sales growth due to the Groups capital expansion programme. Makro, Game and Builders Warehouse refurbish their stores on a regular basis, resulting in steadily higher depreciation charges.
Employment costs, the Groups single largest cost category at 50.7% of total expenses, are 8.9% higher than the prior year. Included in these figures are IFRS 2 Share-based Payments charges totalling R133.5 million (2008: R109.1 million) which arise from the Massmart Employee Share Trust, the Thuthukani BEE Staff Scheme and Black Scarce Skills Trust. Excluding this IFRS 2 charge, total employment costs are 8.4% higher than the prior year and, at 6.6% of sales, an improvement on last years equivalent figure of 6.7%. The Group employed 0.9% more employees (on a full-time equivalent basis or FTE) compared to 2008, despite several new stores and acquisitions, as IT-driven in-store labour scheduling improved the use and rotation of our employees during their working days. Most of the possible improvement in this area has now been achieved and future increases in FTEs will be slightly higher.
For the forthcoming financial year the Groups salary increases are between 6% and 8% and the wage increases, which have all been finalised, are in a range of 7% and 9%.
Occupancy costs, the Groups second biggest operating cost at 19.4% of total expenses, increased by 19.2%. As a percentage of sales, this figure, at 2.6%, is higher than the prior year equivalent of 2.4%. Property lease costs comprise only 76% of this total cost, the balance comprises associated property costs including municipal rates and services. Property lease costs increased by 14.3% while the balance of the expenses in this category increased by 38% due largely to significantly increased municipal rates and service fees. The lease-smoothing accounting policy applicable to operating leases (thereby affecting store leases) has the effect of keeping comparable-store lease charges broadly equal from one year to the next, and so any increase between the years would be from new stores. Another effect of this accounting policy is that annual lease escalations no longer increase the Groups lease charge. Adjusting for the non-cash lease-smoothing adjustment in both years shows that annual cash occupancy costs increased by 12.2%. As previously discussed, total net trading space increased by 3.8%.
The three major cost categories described above represent 76% of the Groups total expenses.
Other operating costs represent every other item of expense in the Group, including for example: insurance, bad debts, travel, professional fees, advertising and marketing, stationery and consumables. In total this category represents the most manageable, or variable, costs and so total costs in this category reduced by 1.5% from intense management focus. It is unlikely that this level of improvement will be sustained for more than another six months, thereafter this category will increase at a level approximating national inflation rates.
As noted in the summarised income statement above, included in operating profit is a net unrealised loss on foreign currency transactions and translations of R78.4 million (2008: net gain of R62.5 million). In the current year the realised and unrealised exchange differences from African stores totalled a loss of R116.9 million (2008: R58.7 million gain). A translation gain of R14.9 million (2008: R27.3 million gain) arose during the year from an investment in an offshore trading structure. Massmarts hedging policy resulted in a foreign exchange gain of R4.2 million (2008: R10.7 million loss) coupled with an associated adjustment to foreign creditors resulting in a gain of R19.4 million (2008: R12.8 million loss).
When a new store is opened, large once-off or exceptional operating costs can be incurred in preparing the store (including temporary staff, marketing initiatives, special promotions, signage, amongst others). These costs are referred to as store pre-opening costs and in 2009 amounted to R33.8 million (2008: R51.5 million, of which R12 million related to the opening of the new Makro store in that year).
Group trading profit, which is before accounting for the foreign currency translation movements, grew by 4.7% which is a great performance relative to the tough, and deteriorating, trading environment experienced for most of the 2009 financial year. Group operating profit, which includes the foreign currency translation movements, was 2.1% below the prior year and deteriorated from 5.1% to 4.5% of sales.
The Groups financial performance has been covered in detail above, but can broadly be summarised as:
Given the anticipated cost increases described above and the expected lower level of sales volumes for some part of the 2010 financial year, cost control and efficiency remain key imperatives for the Group.
Net interest paid was below the prior year due to lower commercial interest rates and working capital improvements. The net cash outflow from investing activities of R697.4 million, which is lower than the prior years R898.2 million, was also a contributing factor.
Taking into account anticipated capital expenditure and excluding any unforeseen developments or new initiatives, the Group will remain net geared for the next three to four years. Using net interest paid as a proxy, the Groups average net gearing for the 2009 financial year was 12.4% (2008: 20.2%).
The total tax charge represents an overall tax rate of 32.6% (2008: 32.7%). For several years two factors have caused the Groups tax rate to be higher than the standard South African corporate rate, the first is the charge from the Secondary Tax on Companies (STC) payable on net dividends paid, and the second is the effect of significant non-deductible expenses, specifically the IFRS 2 charge. In the current year, STC added 3.8% (2008: 3.5%) to the tax rate while the non-deductible IFRS 2 charge had a further adverse effect of 2.0% (2008: 1.6%).
Excluding the impact of STC and IFRS 2, Massmart expects its future effective tax rate to be at or near the South African corporate rate of 28%, although higher tax rates in certain foreign jurisdictions may marginally increase this.
Massmart is unconcerned at any specific element of historical tax risk in the Group, but there remains the uncertainty that material adjustments arising from potentially unfavourable tax assessments from the previous tax returns, some of which have not yet been assessed by SARS, could impact future tax charges. Extending this uncertainty is that SARS can reopen any tax assessment within three years of issuing such assessment.
Headline earnings of R1,207.1 million (2008: R1,261.9 million) are 4.3% lower than the prior year. Adjusting for the after-tax effect of the foreign currency translation movement, increases revised headline earnings to R1,263.5 million (2008: R1,216.9 million) representing growth of 3.8%.
Headline earnings per share (HEPS) of 605.0 cents is 4.6% lower than the 2008 HEPS of 634.1 cents. Adjusting for the after-tax effect of the foreign currency translation movement, increases revised HEPS to 633.3 cents (2008: 611.5 cents) representing growth of 3.6%.
After adjusting for the potential future conversion of 4.52 million shares (2008: 4.87 million), the diluted HEPS is 591.6 cents (2008: 647.2 cents).
|Assets classified as held for sale||||167.6|
|Equity and liabilities|
|Capital and reserves||3,054.7||2,735.8|
|Total equity and liabilities||12,526.9||11,900.9|
This review covers the consolidated balance sheet and the related notes.
|Property, plant and equipment||1,696.6||1,393.0|
|Other financial assets||256.7||226.7|
Property, plant and equipment and goodwill together represent almost 75% of the Groups total non-current assets.
Massmart continually refurbishes older stores and is building new stores, and so during this year expenditure of R598.9 million (2008: R508.0 million) was spent on property, plant and equipment. Of this, R295.4 million (2008: R243.4 million) was replacement capital expenditure, while the balance of R303.5 million (2008: R264.6 million) was invested in new capital assets, including new stores. Acquisitions added a further R33.0 million to Group property, plant and equipment.
Goodwill increased by R255.9 million, primarily reflecting the goodwill arising from this years acquisitions (R205.3 million) and from the acquisition of certain of the CBW store managers minority interests. Under IFRS all goodwill must be tested annually against the value of the business units with which it is associated and, if overstated, that goodwill must be impaired. There was no goodwill impairment necessary this year.
Other intangibles primarily represent computer software that IFRS requires to be disclosed in this category. In terms of IFRS the depreciation charge arising from this asset category is classified as an amortisation charge.
Capital expenditure for 2010 is budgeted to be R763 million and includes R85 million for the Massdiscounters Johannesburg-based Regional Distribution Centre (RDC) and the investment in 21 new stores to be opened during the 2010 financial year, representing new space growth of 7.0%.
Investments comprise mainly a R196.7 million (2008: R243.2 million) investment in an international treasury, shipping and trading business unit, revalued to reflect the foreign-denominated net assets within that business unit. The R52.4 million shown as a bare dominium revaluation represents the Groups proportionate share of the market value of the right to acquire bare dominiums in certain Makro stores.
Other financial assets of R256.7 million (2008: R226.7 million) include executive and employee loans of R201.6 million (2008: R178.8 million) owed by participants in the Massmart employee share purchase trust that attract zero percent interest. This loan amount reduces as employees sell their shares and repay the associated loans, and increases where executives elect to own Massmart shares, funded with these loans, rather than options issued by the trust. The finance lease deposit of R51.8 million is related to the financing of the Makro Strubens Valley store.
The deferred tax asset arises primarily from numerous temporary differences, including tax deductions on trademarks, the operating lease liability arising from the lease-smoothing accounting policy, and unutilised assessed losses. This net asset will reduce over time as the associated tax benefits are utilised.
|Trade and other receivables and prepayments||1,851.1||1,764.2|
|Cash and bank balances||1,055.8||1,059.6|
Net inventories represent approximately 51 days sales (using the historic basis), an improvement on the prior years figure of 55 days. Given the deteriorating trading outlook, during the financial year all Divisions reduced inventory levels in order to avoid being overstocked in a soft sales environment. As a consequence, inventory levels were lower than the prior year in Builders Warehouse and Masscash, and were only slightly higher in Makro and Massdiscounters.
In general, Massdiscounters, being a retail discounter with 93 stores, has the highest inventory levels and its sales days in inventory are almost double those for Massmarts wholesale businesses (Makro and Masscash). Builders Warehouse also has higher inventory days than the Group average given the broader and deeper merchandise range in its stores.
General Merchandise net inventory of R2,362.8 million (2008: R2,183.7 million) represents almost half of total Group inventory. Food net inventory at R1,429.0 million (2008: R1,469.6 million) is the second largest Group inventory category but has the fastest stock-turns.
Total trade and other receivables and prepayments, net of provisions, is 4.9% higher than the prior years figure. Included here are net trade accounts receivable of R1,077.6 million (2008: R1,074.7 million), which barely increased and is well below the rate of sales growth. This is the result of improved debtors collection at Shield (in Masscash) but is also from stricter credit-granting and monitoring across the Group in response to the difficult business conditions. Although trade credit is offered to certain customers in Massbuild and in Masscash, it is well controlled, insured with a credit risk insurer, and kept within the Groups parameters, and does not affect the Groups working capital. The improved situation is also reflected in lower allowances for doubtful debts at year-end, which reduced from 5.3% of total trade receivables to 4.7% at year-end.
For more detail, refer also to the commentary on credit risk in the Financial risks section.
Major items included in the total of R858.3 million are medium-term bank loans, capitalised finance leases, the operating lease liability arising from the lease-smoothing adjustment, non-current provisions and deferred tax.
Non-current interest-bearing liabilities are medium-term bank loans and this balance reduced during the financial year owing to the amortising payment profile on the two five-year loans. These loans of R250 million each were originally raised during the 2006 financial year to finance the Massbuild acquisitions and interest on both loans is fixed at 8.8% and 8.7% respectively.
Capitalised finance lease balances are R86.3 million (2008: R82.0 million).
The largest balance in non-current non-interest-bearing liabilities is the operating lease liability of R456.6 million (2008: R462.0 million) arising from the lease-smoothing accounting policy and which will be released over the remaining period of the Groups operating leases.
Included in non-current provisions is the long-term provision of R55.1 million (2008: R47.7 million) arising from the actuarial valuation of the Groups potential liability arising from post-retirement medical aid contributions owed to current and future retirees. This liability is unfunded. With effect from 1999, post-retirement medical aid benefits were no longer offered to new employees joining the Group.
The deferred tax liability arises primarily from prepayments and property, plant and equipment.
|Trade and other payables||7,670.3||7,380.0|
|Other current liabilities||358.3||146.2|
Included in the total trade and other payables figure are trade payables of R6,128.2 million (2008: R5,928.1 million) representing approximately 56 days of cost of sales (using the historic basis), which is lower than the prior years figure of 60 days. As noted earlier, owing to payments to creditors being made shortly after each month-end, the Group trade payables balances at year-end are not representative of the average during the remaining financial period. The amount by which the year-end trade payables is overstated in comparison to the average cannot be accurately calculated but is approximately R1 billion.
The current taxation liability reflects the Groups liability for provisional corporate tax payments that are generally payable within a few days of the financial year-end.
Major items in Other current liabilities include R129.3 million being the short-term portion of the medium-term loans noted above. Also included is a R120.0 million financial liability that arises due to the 49% minority shareholder of Cambridge Food having a right to Put this shareholding to Massmart during the latter part of calendar 2010 at a pre-agreed multiple of that businesss earnings.
The waterfall graph below illustrates the cash generated by the Group and then how the cash was applied. Free cash flow is commonly used in business to describe the cash with which the Board can decide to either invest in further growth and/or return the cash to shareholders as dividends or share buybacks, and in 2009 the Groups free cash flow was R1.4 billion.
Massmarts cash flow waterfall (Rm)
|Cash flow from operating activities|
|Operating cash before working capital movements||2,398.2||2,394.9|
|Working capital movements||63.8||(73.2)|
|Cash generated from operations||2,462.0||2,321.7|
|Net cash inflow from operating activities||888.6||929.5|
Operating cash before working capital movements is very similar to the prior year figure and closely approximates this years operating profit before depreciation, amortisation and impairment of R2,373.7 million, demonstrating the fundamental cash underpin to Massmarts earnings.
Cash taxation paid increased owing to the growth in taxable income.
The 22.2% increase in the total cash dividend paid is significantly higher than the Groups growth in headline earnings. Due to the cash dividend payment in any financial year being the total of the prior years final dividend and the current years interim dividend, the growth in headline earnings will not necessarily be similar to the growth in the cash dividend. The positive 53rd week effect on the prior years final dividend is approximately 17 cents per share or R68 million.
|Cash flow from investing activities|
|Investment to maintain operations||(354.5)||(268.3)|
|Investment to expand operations||(340.1)||(309.6)|
|Proceeds on disposal of property, plant and equipment||9.0||5.2|
|Proceeds on disposal of assets classified as held for sale||174.3|||
|Investment in subsidiaries||(198.5)|||
|Disposal of subsidiary||4.3|||
|Other investing activities||8.1||(325.5)|
|Net cash outflow from investing activities||(697.4)||(898.2)|
|Cash flow from financing activities|
|Net cash outflow from financing activities||(160.7)||(222.7)|
|Net decrease in cash and cash equivalents||30.5||(191.4)|
|Foreign exchange movements taken to statement of|
|changes in equity||(27.3)||4.6|
|Cash and cash equivalents at the beginning of the year||1,021.9||1,208.7|
|Cash and cash equivalents at the end of the year||1,025.1||1,021.9|
Total capital expenditure (replacement and expansion) was R694.6 million, an increase on the prior years total of R577.9 million.
The R174.3 million proceeds on disposal of assets classified as held for sale are from the sale of the Massdiscounters consumer credit book and business, effective on the first day of the 2009 financial year.
The Investment in subsidiaries has been described in more detail in the Acquisitions paragraph here.
Liquidity risk is considered low owing to the Groups conservative funding structure and its high cash generation. Massmarts liquidity requirements are continually assessed through the Groups cash management and treasury function.
The Group has total banking facilities, incorporating overnight, short- and medium-term borrowings, letters of credit, forward exchange contracts and electronic fund transfers, of R2,548 million (2008: R2,951 million). As at June 2009, total interest-bearing debt amounted to R388.0 million (2008: R413.9 million).
As the Group begins to build inventory levels for the festive season, net interest-bearing debt will increase up to a maximum of approximately R2.0 billion in October/November, but will reduce rapidly as Christmas and year-end trading accelerates with commensurately higher cash proceeds.
Interest rate exposure is actively monitored owing to the Groups significant intra-month cash movements and the seasonal changes in its net funding profile during the financial year. As noted above, interest rates on the two medium-term bank loans are fixed at 8.8% and 8.7% respectively.
Of the Groups total financial liabilities of R8.2 billion, 93% or R7.6 billion of this is represented by non-interest-bearing trade and other payables funding.
Credit is available to wholesale customers at Makro, Massbuild and Masscash, and is adequately controlled by using appropriately trained personnel, applying credit granting criteria, continual monitoring and the use of software tools. A portion of the trade debtors book in Masscash is insured with an international insurance company and a further portion is secured through general notarial bonds, pledges and other forms of security. Similarly, the trade debtors books in Builders Warehouse and Trade Depot are also insured with an international insurance company.
Where possible and practical, currency risk in the Group is actively managed. All foreign-denominated trading liabilities are covered by matching forward-exchange contracts. At financial year-end, there were open forward exchange contracts totalling R377.3 million (2008: R461.6 million) of which 98% were US Dollar liabilities.
The sensitivity of the Group to this exposure is shown in note 40. In brief, if the Rand strengthened by 5% from the year-end rate of R7,94/US Dollar, there would be a R1.3 million charge, while a 5% weakening would give rise to a R1.3 million gain.
Foreign-denominated assets are not covered by forward exchange contracts, as these are permanent assets held for the long term.
The appropriate accounting policies, supported by sound and prudent management judgement and estimates, have been consistently applied.
The Groups accounting policies are governed by IFRS and the AC 500 series as issued by the Accounting Practices Board. Guidance has been obtained from IFRICs and circulars effective on 5 October 2009. Owing to the nature and volume of Exposure Drafts (EDs), no review has been provided.
The Group believes that accounting standards set the minimum requirement for financial reporting. The financial statements in this annual report have been prepared with the aim of exposing the reader to a very detailed view of the numbers, using a simplified approach, in the hope of facilitating a deeper and informed understanding of the business.
XBRL is becoming a standard means of communicating information between businesses and on the internet. It provides major benefits in the preparation, analysis and communication of business information. It offers cost savings, greater efficiency and improved accuracy and reliability to all those involved in supplying or using financial data.
In South Africa, the development and drive for adoption is done by XBRL SA, a not-for-profit organisation, which currently has about 25 members and is growing. These members include large corporate organisations, audit firms, regulators and accounting software vendors. The main purpose of this organisation is to create awareness within the South African market, while the members contribute to the development of taxonomies relevant specifically to South African reporting requirements (JSE listings requirements, Companies Act Fourth Schedule disclosure requirements, etc).
A few reasons for the slow acceptance in South Africa is that too few people have XBRL experience, software companies are not promoting XBRL and regulators cannot receive information in XBRL format. Given the worldwide growth of XBRL over the past decade, the growing acceptance of IFRS and increased globalisation of business, it is inevitable that South Africa will follow. It is expected that the road to adoption of XBRL in South Africa will be started with a voluntary filing program and later, companies will be mandated to use XBRL as a format for filing purposes.
Massmart has not yet adopted XBRL, but intends to do so in time. This project will require resources and time to implement successfully and we are currently in the research phase.
The Board has formally considered the going-concern assertion for Massmart and its subsidiaries and believes that it is appropriate for the forthcoming financial year. See here for more detail.
As always, I would like to acknowledge and pay tribute to the high-quality performances and significant efforts invested by my financial colleagues and their teams at all the Massmart Divisions and at the Massmart corporate office.
Chief Financial Officer
5 October 2009