Wrap Text
Unaudited Interim Results for the six months ended 31 December 2016
SUPER GROUP LIMITED
(Incorporated in the Republic of South Africa)
Registration number 1943/016107/06
Share code: SPG
ISIN: ZAE000161832
("Super Group" or "the Group" or "the company")
Super Group Limited
Unaudited Interim Results
for the six months ended 31 December 2016
RESULTS AT A GLANCE
For the six months ended 31 December 2016
+15.1%
Revenue
R14,1 billion
+22.0%
EBITA
R1,1 billion
+17.4%
Operating profit
R1,0 billion
+16.0%
Profit before taxation
R0,9 billion
-6.6%
EPS
144 cents
+3.2%
Core HEPS
164 cents
+11.3%
Cash generated from operations
R1,6 billion
+0.9%
NAV per share (since 30 June 2016)
2 217 cents
INTRODUCTION
Super Group reported a satisfactory set of results for the six months ended 31 December 2016 despite the
prevailing difficult market conditions being experienced in many of the Group's operations. SG Fleet
Australia made a significant contribution to the Group's results after the inclusion of the NLC results for the
full period and the contributions from Fleet Hire (UK) and Motiva (UK) for five months and one month,
respectively. SG IN tIME's results were also included for the full period compared to only two months in the
prior reporting period. Dealerships SA's results included the addition of the nine Western Cape dealerships
acquired from Sandown Motor Holdings with effect from September 2016.
Super Group's international footprint has increased substantially with the non-South African businesses
contributing 38% and 58% respectively, to revenue and operating profit. The foreign earnings are subject
to exchange rate volatility.
In the previous comparable period the earnings included acquisition costs of R88,8 million and a once-off
foreign exchange profit of R101,3 million on the SG IN tIME forward exchange contract. Acquisition costs
in the current period were R30,9 million. If the acquisition costs and the once-off forex profit were excluded
from the results, underlying earnings before interest, taxation and amortisation of Purchase Price Allocation
(PPA) intangibles (EBITA), operating profit and profit before taxation would have increased by 27.1%,
22.7% and 21.9%, respectively (Note 1).
The weighted average number of shares increased by 9.2% from the prior comparable period, of which
6.2% was a result of the rights issue in October 2015, and 2.8% from the accelerated
bookbuild in December 2015. The equity raised in the aforementioned rights issue was to partly fund the
SG IN tIME acquisition and the accelerated book build related to the NLC acquisition.
During the period under review, Super Group concluded transactions that are explained in more detail in
the Financial Performance section and the Divisional Review section of this document.
Note 1: The financial information, as referenced in this sentence, constitutes pro forma financial
information and has not been reviewed and reported on by the company's external auditors.
The pro forma financial information is the responsibility of the Groups' Board of directors and is
presented for illustrative purposes only. Because of its nature, the pro forma financial information
may not fairly present items in the Statement of Comprehensive Income.
FINANCIAL PERFORMANCE
Group revenue increased by 15.1% to R14,1 billion (December 2015: R12,2 billion) mainly as a result of
the inclusion of NLC and SG IN tIME for the full period, the acquisitions as well as the commendable
turnaround in SG Coal's results.
EBITA was up by 22.0% to R1,126 million (December 2015: R923 million). The amortisation of PPA
intangibles increased by 124.8% to R89 million (December 2015: R40 million) primarily due to the inclusion
of NLC's and SG IN tIME's results for the full period.
Operating profit increased by 17.4% to R1,037 million (December 2015: R883 million), mainly as a result
of the acquisitions and the improved performance by SG Coal within Supply Chain Africa.
The increase in net finance costs of 28.7% to R124 million (December 2015: R97 million) is attributable to
the higher borrowings necessary to fund the various acquisitions by SG Fleet and the acquisition of the
Western Cape dealerships. The average interest rate paid on borrowings was 6.2% (December 2015: 5.9%)
and the average interest rate earned on cash was 3.9% (December 2015: 4.1%).
Profit before taxation increased by 16.0% to R913 million (December 2015: R786 million). The effective tax
rate increased to 26.5% (December 2015: 23.6%) primarily as a result of the increase in profits in territories
that have higher corporate tax rates.
Earnings per share (EPS) and headline earnings per share (HEPS) decreased by 6.6% to 143,7 cents
(December 2015: 153,9 cents) and 9.5% to 144,1 cents (December 2015: 159,2 cents), respectively, mainly
due to the impact of the increased weighted number of shares and the once-off foreign exchange profit on
the SG IN tIME forward exchange contract in the prior comparable period. Core HEPS increased by 3.2%
to 163,5 cents (December 2015: 158,5 cents). Core HEPS excludes the amortisation of PPA intangibles,
acquisition costs and the Broad-Based Black Economic Empowerment (B-BBEE) scheme related costs,
after tax and non-controlling interests. Core HEPS in the prior comparable period also excludes the once-
off profit made on the foreign exchange contract. The increase of 9.2% in the weighted average number of
shares in issue was due to the rights issue and book build concluded in October 2015 and December 2015,
respectively, for the SG IN tIME and NLC acquisitions.
The increase in total assets of 2.3% to R23,3 billion (30 June 2016: R22,8 billion) is mainly as a result of
the newly acquired assets of Fleet Hire and Motiva by SG Fleet and the nine Western Cape dealerships
during the period under review. The Group's Return on Net Operating Assets, after tax and excluding the
effects of acquisitions during the period, was 11.3% (June 2016: 12.8%).
Super Group's net debt position at 31 December 2016 increased by 48.8% or R971 million to R2,960 million,
with R468 million attributable to FML borrowings, R217 million attributable to the Fleet Hire and Motiva
acquisition funding and a R209 million increase in asset-based borrowings. The Group's total gearing, as
at 31 December 2016, was 31.6% (30 June 2016: 21.4%). The net asset value per share increased by
0.9% for the period to 2 216,5 cents at 31 December 2016 (30 June 2016: 2 196,4 cents).
Operating cash flow increased by 14.0% for the period to R1,414 million (December 2015: R1,241 million)
mainly due to the increase in earnings before interest, taxation, depreciation and amortisation (EBITDA).
Cash generated from operations, after working capital, increased by 11.3% to R1,551 million
(December 2015: R1,394 million).
DIVISIONAL REVIEW
Supply Chain
Six months ended Six months ended Year ended
R'000 Change % 31 December 31 December 30 June
2016 2015 2016
Revenue 5 321 788 4 507 415 9 421 638
Supply Chain Africa 3.6 4 320 536 4 168 570 8 021 631
Supply Chain Europe Nm 1 001 252 338 845 1 400 007
EBITA 371 724 328 761 648 015
Supply Chain Africa (5.3) 278 190 293 818 497 905
Supply Chain Europe Nm 93 534 34 943 150 110
Operating profit 316 056 296 452 555 398
Supply Chain Africa (4.7) 260 931 273 821 459 056
Supply Chain Europe Nm 55 125 22 631 96 342
Operating margin (%)
Supply Chain Africa 6.0 6.6 5.7
Supply Chain Europe 5.5 6.7 6.9
Profit before taxation 276 666 253 562 457 869
Supply Chain Africa 2.6 243 548 237 445 390 154
Supply Chain Europe Nm 33 118 16 117 67 715
Net operating assets 5 716 540 6 076 582 5 922 863
Supply Chain Africa (from 30 June
2016) 5.0 3 425 132 3 302 117 3 263 231
Supply Chain Europe (from 30
June 2016) (13.8) 2 291 408 2 774 465 2 659 632
The majority of Supply Chain Africa's businesses delivered satisfactory performances. SG Coal posted
much improved results as opposed to the loss made in the prior comparable period. Super Rent delivered
a strong performance on the extension of a number of historic contracts. African Logistics, in US Dollar-
terms, reported results in line with the previous period, however, the effect of the exchange rate volatility
resulted in a R4 million loss for the period versus a R38 million profit in the prior period. African Logistics
were also affected by the average transport rate decline of 17%. Supply Chain South Africa's trading
environment remains challenging and highly competitive. SG Consumer reported good results as a result
of new FMCG contracts. SG Convenience's results were negatively impacted by the loss of the Monster
energy drink distribution contract following The Coca-Cola Company investing in Monster in the United
States of America. SG Mobility and VSc Solutions performed in line with expectations. Digistics experienced
volume decrease on the back of declining Quick Service Restaurant spend. Phola Coaches diversified its
business into the education industry with a positive impact on its results. SG Freight's performance was
negatively impacted by falling South African transport rates. Sherwood's results were adversely affected by
the Thengashep project coming to an end during the period and the decision to continue with this project is
dependent on the Ghana Government raising the necessary funding. SG Agility (previously Micor) has been
disclosed as an equity-accounted investee.
Supply Chain Europe's results of SG IN tIME, a Time-critical Delivery Services company headquartered
in Germany, continued to be impacted by a decline in automotive parts volumes, partly mitigated by cost
savings across the business. The lower parts volumes are largely attributable to the Volkswagen emissions
scandal which has affected time-critical delivery volumes related to this OEM and the automotive parts
suppliers in general. The results are not comparable as only two months' results were included for the six
months ended 31 December 2015. The results were adequate given the market conditions. The amortisation of
PPA intangibles for the period amounted to R38 million.
Fleet Solutions
Six months ended Six months ended Year ended
R'000 Change % 31 December 31 December 30 June
2016 2015 2016
Revenue 1 726 413 1 225 754 2 935 788
FleetAfrica 2.0 326 685 320 310 732 716
SG Fleet 54.6 1 399 728 905 444 2 203 072
EBITA 547 486 367 924 963 003
FleetAfrica 8.0 78 262 72 434 163 301
SG Fleet 58.8 469 224 295 490 799 702
Operating profit 516 729 363 721 931 541
FleetAfrica 8.0 78 262 72 434 163 301
SG Fleet 50.5 438 467 291 287 768 240
Operating margin (%)
FleetAfrica 24.0 22.6 22.3
SG Fleet 31.3 32.2 34.9
Profit before taxation 469 584 344 303 840 207
FleetAfrica 7.5 70 068 65 196 142 103
SG Fleet 43.1 399 516 279 107 698 104
Net operating assets 4 475 538 3 903 515 3 762 966
FleetAfrica (from 30 June 2016) (0.7) 952 222 958 724 959 276
SG Fleet (from 30 June 2016) 25.7 3 523 316 2 944 791 2 803 690
FleetAfrica delivered a solid performance for the six months ended 31 December 2016. The Transnet and
other major contracts are performing well. The implementation of the City of Tshwane emergency vehicles
contract commenced during the period under review with the roll-out of the fleet to continue in 2017. No
orders on the National Department of Transport maintenance contract of 14,000 vehicles have as yet been
implemented.
SG Fleet reported an excellent set of results with the results boosted by the inclusion of NLC's results for
the full period and Fleet Hire (UK) and Motiva (UK) results for five months and one month, respectively.
The deterioration of the Rand against the Australian Dollar positively impacted the final results of
Super Group to an amount of R28,1 million (December 2015: R4,2 million).
Dealerships
Six months ended Six months ended Year ended
R'000 Change % 31 December 31 December 30 June
2016 2015 2016
Revenue 7 043 257 6 505 646 13 583 928
Dealerships SA 26.4 4 261 576 3 372 000 6 637 676
Dealerships UK (11.2) 2 781 681 3 133 646 6 946 252
EBITA 214 635 183 776 388 291
Dealerships SA 32.6 140 396 105 886 210 303
Dealerships UK (4.7) 74 239 77 890 177 988
Operating profit 211 952 180 644 381 853
Dealerships SA 32.6 140 396 105 886 210 303
Dealerships UK (4.3) 71 556 74 758 171 550
Operating margin (%)
Dealerships SA 3.3 3.1 3.2
Dealerships UK 2.6 2.4 2.5
Profit before taxation 150 477 138 459 293 510
Dealerships SA 24.4 105 029 84 445 177 310
Dealerships UK (15.9) 45 448 54 014 116 200
Net operating assets 3 016 612 2 372 958 2 287 664
Dealerships SA (from 30 June
2016) 130.6 1 635 949 636 344 709 349
Dealerships UK (from 30 June
2016) (12.5) 1 380 663 1 736 614 1 578 315
Dealerships SA reported a commendable set of results despite local market conditions. The NAAMSA
dealer market reported a 13.4% decline in new vehicle sales for the period ended 31 December 2016.
Despite the Dealerships new vehicle sales having declined by 3.1% for this period, the Group again
outperformed the market by 10.3%. Used vehicle sales increased by a satisfactory 8.6%. The results
include the nine Western Cape dealerships acquired from Sandown Motor Holdings Proprietary Limited, a
subsidiary of Mercedes-Benz AG, effective 1 September 2016. The Parts and Services business continued
to perform well. The Western Cape dealership acquisition, increased used vehicle sales, strict overhead
control and working capital management, resulted in Dealerships increasing its operating margin to 3.3%
(December 2015: 3.1%).
Dealerships UK, being the 100% interest in Allen Ford (UK), performed in line with expectations with an
overall vehicle sales growth of 2.0%. New vehicle sales growth of 1.2% and used vehicle sales growth of
4.1% were achieved during the period. The Ford and Kia operations all performed above market sales
benchmarks and the contribution from services was satisfactory. The strengthening of the Rand
against the GBP negatively impacted the interim results of the Group by R8,8 million (December 2015:
positively impacted results by R9,0 million).
Services
The Services segment includes the Corporate, Insurance and the Mauritius operations. The Services
segment performed well on the back of the solid performance by Treasury together with other recoveries.
OUTLOOK
The South African economy has stagnated for a prolonged period, dropping overall growth in 2016 to its
lowest level in seven years. The outlook for 2017 is expected to be restrained due to subdued global
demand for resources and a myriad of political and economic issues. The South African environment in
particular remains susceptible to negative political behaviour and corruption.
Africa's growth, in general terms, is also being adversely affected by the stronger US$, weaker oil and
commodity prices, and political uncertainty. The Group will monitor the performance of its African Logistics'
businesses and continues to introduce mitigating strategies as may be required in this environment.
The Australian economy has performed well despite lower commodity prices. The major issues that could
moderate growth in this region are the car industry shutdown and China's continued economic slowdown.
Ford exited its manufacturing operations last year, with Toyota and Holden to follow this year. An estimated
40,000 job losses are expected. The resources downturn and low commodity prices are also expected to
continue. Nevertheless, SG Fleet will continue to leverage off its strong competitive position to create quality
product offerings and strengthen its customer relationships and market position.
Germany has an election this year and the outlook remains uncertain and potentially complicated by the
need to derive Brexit solutions.
The Brexit referendum vote has slightly reduced growth prospects for the United Kingdom and increased
volatility, as reflected by the large currency depreciation experienced towards the latter part of 2016.
The Group is, however, cautiously optimistic regarding growth prospects across its businesses. The Group
strategy of being an innovative, integrated mobility solutions company is resolute and should provide
modest growth for the remainder of the financial year.
No interim dividend for the period ended 31 December 2016 has been declared.
The Unaudited Condensed Consolidated Financial Statements for the six months ended 31 December
2016 and the forward looking information contained in the Outlook section have not been reviewed
and reported on by the company's external auditors. The Unaudited Condensed Consolidated Financial
Statements will be available on the Group's website after 08:30 on Tuesday, 21 February 2017.
The presentation to the investor community can be viewed on the Group's website after 12:00.
Copies of the full announcement are available on request from Nigel Redford, Company Secretary,
nigel.redford@supergrp.com. The Group's website is www.supergroup.co.za.
On behalf of the Board
P Vallet P Mountford
Chairman of the company Chief Executive Officer
20 February 2017
Sandton
BASIS OF PREPARATION AND ACCOUNTING POLICIES
The Condensed Consolidated Interim Financial Statements are prepared in accordance with International
Financial Reporting Standards (IFRS), (IAS) 34 Interim Financial Reporting, the SAICA Financial Reporting
Guides as issued by the Accounting Practices Committee and Financial Pronouncements as issued by
Financial Reporting Standards Council and the requirements of the Companies Act of South Arica.
The accounting policies applied in the preparation of the Condensed Consolidated Interim Financial
Statements are in terms of IFRS and are consistent with those applied in the previous Consolidated Annual
Financial Statements. The definitions of capital items, core headline earnings and related adjustments are
included in the accounting policies in the June 2016 Consolidated Annual Financial Statements. There were
no standards or amendments to standards that are relevant to and became effective for the first time in
Super Group's financial year commencing 1 July 2016.
The Condensed Consolidated Interim Financial Statements are presented in Rand, which is the company's
functional currency and the group's presentation currency.
These results have been compiled under the supervision of the Chief Financial Officer, Colin Brown,
CA(SA), BCompt (Hons), MBL.
Condensed consolidated statement
of comprehensive income
Six-month Six-month
period ended period ended Year ended
31 December 31 December 30 June
2016 2015 2016
Unaudited Unaudited Audited
R'000 R'000 R'000
Revenue 14 094 915 12 242 460 25 949 004
Depreciation and amortisation (excluding amortisation of PPA intangibles) (345 266) (325 087) (656 822)
Operating expenditure - excluding capital items (12 619 204) (10 971 804) (23 219 796)
Operating (expenditure)/income - capital items (4 526) (23 010) 10 134
EBITA 1 125 919 922 559 2 082 520
Amortisation of PPA intangibles (89 108) (39 644) (130 517)
Operating profit 1 036 811 882 915 1 952 003
Net finance charges (124 220) (96 503) (254 657)
Profit before income tax 912 591 786 412 1 697 346
Income tax expense (241 940) (185 253) (438 594)
Profit for the period 670 651 601 159 1 258 752
Profit for the period attributable to:
Non-controlling interests 170 857 110 610 272 798
Equity holders of Super Group 499 794 490 549 985 954
670 651 601 159 1 258 752
Other comprehensive income
Translation adjustment# (515 542) 591 230 380 342
Effective portion of hedge# (8 114) (236) (15 645)
Tax effect of effective portion of hedge# 2 247 - 4 423
Revaluation of land and buildings* - - 101 979
Tax effect of revaluation of land and buildings* - - (23 237)
Other comprehensive income for the period (net of tax) (521 409) 590 994 447 862
Total comprehensive income for the period (net of tax) 149 242 1 192 153 1 706 614
Total comprehensive income for the period attributable to:
Non-controlling interests (NCI) 27 057 288 248 407 791
Equity holders of Super Group 122 185 903 905 1 298 823
149 242 1 192 153 1 706 614
RECONCILIATION OF HEADLINE EARNINGS
Profit attributable to equity holders of Super Group 499 794 490 549 985 954
Capital items after tax and NCI 1 631 16 820 (13 495)
Headline earnings for the period 501 425 507 369 972 459
RECONCILIATION OF CORE HEADLINE EARNINGS
Headline earnings for the period 501 425 507 369 972 459
Acquisition costs after tax and NCI 18 350 69 208 71 890
FEC gain on acquisition after tax and NCI - (98 283) (98 283)
B-BBEE costs after tax and NCI 7 702 6 193 12 733
Amortisation of intangible assets arising on business combinations after tax and NCI 41 325 20 714 65 348
Core headline earnings for the period 568 802 505 201 1 024 147
Earnings per share (cents)
Basic 143.7 153.9 296.6
Diluted 141.4 150.9 291.3
Headline earnings per share (cents)
Basic 144.1 159.2 292.6
Diluted 141.9 156.1 287.3
Core headline earnings per share (cents)
Basic 163.5 158.5 308.1
Diluted 160.9 155.4 302.6
#Item of other comprehensive income which will be reclassified to profit or loss in the event of deconsolidation of relevant subsidiary.
* Items of other comprehensive income which will not be reclassified to profit or loss.
Condensed consolidated statement
of financial position
31 December 31 December 30 June
2016 2015 2016
Unaudited Unaudited Audited
R'000 R'000 R'000
ASSETS
Non-current assets 13 756 408 13 333 263 12 862 527
Property, plant and equipment 3 637 144 3 448 462 3 431 286
Investment property 143 200 139 200 143 200
Full maintenance lease assets 1 661 732 1 223 495 1 144 622
Intangible assets 1 314 727 1 523 440 1 400 757
Goodwill 6 675 689 6 555 437 6 333 276
Investments and other non-current assets 98 232 113 656 124 904
Deferred tax assets 225 684 329 573 284 482
Current assets 9 570 792 9 532 254 9 935 093
Inventories 2 952 608 3 009 520 3 053 994
Trade receivables 2 731 748 2 612 618 2 610 871
Sundry receivables 1 349 499 1 057 223 1 142 318
Cash and cash equivalents 2 536 937 2 852 893 3 127 910
Total assets 23 327 200 22 865 517 22 797 620
EQUITY AND LIABILITIES
Capital and reserves
Capital and reserves attributable to equity holders of Super Group 7 731 094 7 120 771 7 614 120
Non-controlling interests 1 640 439 1 553 158 1 687 673
Total equity 9 371 533 8 673 929 9 301 793
LIABILITIES
Non-current liabilities 6 167 661 6 297 109 5 765 635
Fund reserves 575 158 531 903 536 175
Non-controlling interest put options and other liabilities 342 526 451 501 402 749
Full maintenance lease borrowings 732 630 562 310 523 619
Interest-bearing borrowings 3 829 625 4 048 887 3 627 830
Provisions 83 631 116 388 92 008
Deferred tax liabilities 604 091 586 120 583 254
Current liabilities 7 788 006 7 894 479 7 730 192
Non-controlling interest put option liability 114 822 64 358 -
Full maintenance lease borrowings 361 624 108 167 102 174
Interest-bearing borrowings 572 979 896 434 863 046
Trade and other payables 6 499 849 6 379 865 6 491 231
Income tax payable 83 634 132 521 54 925
Provisions 155 098 313 134 218 816
Total equity and liabilities 23 327 200 22 865 517 22 797 620
Condensed consolidated statement
of cash flow
Six-month Six-month
period ended period ended Year ended
31 December 31 December 30 June
2016 2015 2016
Unaudited Unaudited Audited
R'000 R'000 R'000
Cash flows from operating activities
Operating cash flow 1 414 463 1 240 828 2 651 508
Working capital inflow 136 996 153 604 245 471
Cash generated from operations 1 551 459 1 394 432 2 896 979
Finance costs paid (197 427) (147 801) (387 018)
Investment income and interest received 82 632 59 428 142 029
Income tax paid (156 467) (257 461) (552 678)
Dividend paid to non-controlling interest (114 128) (95 630) (186 481)
Net cash generated from operating activities 1 166 069 952 968 1 912 831
Cash flows from investing activities
Net additions to property, plant and equipment (375 239) (167 648) (320 603)
Net additions to full maintenance lease assets (143 401) (228 291) (285 281)
Net additions to intangible assets (20 584) (11 480) (36 912)
Proceeds on disposal of assets held-for-sale - 48 065 48 065
Acquisition of businesses (net of cash acquired) (1 250 266) (1 857 297) (1 848 874)
Dividends received from equity-accounted investee 9 785 3 000 18 048
Other investing activities 41 272 7 040 19 902
Net cash outflow from investing activities (1 738 433) (2 206 611) (2 405 655)
Cash flows from financing activities
Share issues net of expenses - 1 227 115 1 226 950
Net shares sold/(repurchased) 6 439 (2 575) (570)
Additional investment in existing subsidiary (32 909) - (81 447)
Net interest-bearing borrowings raised 206 247 471 701 214 065
Net full maintenance lease borrowings (repaid)/raised (39 407) 63 843 29 935
Net cash inflow from financing activities 140 370 1 760 084 1 388 933
Net (decrease)/increase in cash and cash equivalents (431 994) 506 441 896 109
Net cash and cash equivalents at beginning of the period 3 127 910 2 122 908 2 122 908
Effect of foreign exchange on cash and cash equivalents (158 979) 223 544 108 893
Cash and cash equivalents at end of the period 2 536 937 2 852 893 3 127 910
Condensed consolidated statement of changes in equity
Share
Stated Share Share Other Retained buyback Non-controlling Total
capital capital premium reserves earnings reserve Total interest equity
R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000
Balance at 30 June 2015 - Audited - 315 334 1 746 798 846 378 2 547 444 (434 003) 5 021 951 910 729 5 932 680
Other comprehensive income - - - 413 356 - - 413 356 177 638 590 994
Translation adjustment - - - 413 479 - - 413 479 177 751 591 230
Effective portion of hedge - - - (123) - - (123) (113) (236)
Profit for the period - - - - 490 549 - 490 549 110 610 601 159
Total comprehensive income for the period - - - 413 356 490 549 - 903 905 288 248 1 192 153
Realisation of revaluation reserve through depreciation - - - (271) 271 - - - -
Shares issued for cash - 33 751 833 658 - - 32 591 900 000 - 900 000
Share issue expenses - rights offer - - (29 397) - - - (29 397) - (29 397)
Transfer to stated capital 2 900 144 (349 085) (2 551 059) - - - - - -
Bookbuild shares issue for cash2 360 000 - - - - - 360 000 - 360 000
Share issue expenses - bookbuild (3 488) - - - - - (3 488) - (3 488)
Share-based payment reserve movement - - - - 15 576 - 15 576 2 542 18 118
Share options exercised - - - - (39 549) - (39 549) (6 096) (45 645)
B-BBEE good leaver options exercised1 - - - - (1 569) - (1 569) - (1 569)
Movement in treasury shares - - - - - 44 639 44 639 - 44 639
Dividends paid to NCI - - - - - - - (95 630) (95 630)
Deferred tax recorded directly in equity on movement in
options - - - - 21 333 - 21 333 593 21 926
NCI put options movement - - - - (229 294) - (229 294) - (229 294)
Transactions with equity partners - NLC - - - - 156 664 - 156 664 204 296 360 960
NCI recognised in respect of subsidiaries acquired - IN tIME - - - - - - - 248 476 248 476
Balance at 31 December 2015 - Unaudited 3 256 656 - - 1 259 463 2 961 425 (356 773) 7 120 771 1 553 158 8 673 929
Other comprehensive income - - - (100 487) - - (100 487) (42 645) (143 132)
Translation adjustment - - - (173 499) - - (173 499) (37 389) (210 888)
Effective portion of hedge - - - (8 037) - - (8 037) (7 372) (15 409)
Tax effect of effective portion of hedge - - - 2 307 - - 2 307 2 116 4 423
Revaluation of land and buildings - - - 101 979 - - 101 979 - 101 979
Tax effect of revaluation of land and buildings - - - (23 237) - - (23 237) - (23 237)
Profit for the period - - - - 495 405 - 495 405 162 188 657 593
Total comprehensive income for the period - - - (100 487) 495 405 - 394 918 119 543 514 461
Realisation of revaluation reserve through depreciation - - - (965) 965 - - - -
Share issue expenses - rights offer - - (165) - - - (165) - (165)
Transfer to stated capital (165) - 165 - - - - - -
Share-based payment reserve movement - - - - 22 838 - 22 838 3 001 25 839
Share options exercised - - - - (53 220) - (53 220) (86) (53 306)
B-BBEE good leaver options exercised1 - - - - (4 391) - (4 391) - (4 391)
Movement in treasury shares - - - - - 59 702 59 702 - 59 702
Dividends paid to NCI - - - - - - - (90 851) (90 851)
Deferred tax recorded directly in equity on movement in
options - - - - (1 099) - (1 099) 925 (174)
NCI put options movement - - - - 102 988 - 102 988 - 102 988
Transactions with equity partners - SG Coal - - - - (19 238) - (19 238) 104 446 85 208
Transactions with equity partners - SG Fleet - - - - (8 984) - (8 984) (2 463) (11 447)
Balance at 30 June 2016 - Audited 3 256 491 - - 1 158 011 3 496 689 (297 071) 7 614 120 1 687 673 9 301 793
Other comprehensive income - - - (377 609) - - (377 609) (143 800) (521 409)
Translation adjustment - - - (374 542) - - (374 542) (141 000) (515 542)
Effective portion of hedge - - - (4 242) - - (4 242) (3 872) (8 114)
Tax effect of effective portion of hedge - - - 1 175 - - 1 175 1 072 2 247
Profit for the period - - - - 499 794 - 499 794 170 857 670 651
Total comprehensive income for the period - - - (377 609) 499 794 - 122 185 27 057 149 242
Realisation of revaluation reserve through depreciation - - - (39) 39 - - - -
Share-based payment reserve movement - - - - 18 750 - 18 750 2 011 20 761
Share options exercised - - - - (78 292) - (78 292) (454) (78 746)
B-BBEE good leaver options exercised1 - - - - (2 412) - (2 412) - (2 412)
Movement in treasury shares - - - - - 87 597 87 597 - 87 597
Dividends paid to NCI - - - - - - - (114 128) (114 128)
Deferred tax recorded directly in equity on movement in
options - - - - (2 345) - (2 345) (1 144) (3 489)
NCI put options movement - - - - (23 399) - (23 399) - (23 399)
Transactions with equity partners - SG Fleet3 - - - - (25 047) - (25 047) (7 862) (32 909)
Transactions with equity partners - Fleet Hire3 - - - - 13 478 - 13 478 18 817 32 295
Transactions with equity partners - Motiva3 - - - - 6 459 - 6 459 10 128 16 587
NCI recognised in respect of subsidiaries acquired - Legend3 - - - - - - - 18 341 18 341
Balance at 31 December 2016 - Unaudited 3 256 491 - - 780 363 3 903 714 (209 474) 7 731 094 1 640 439 9 371 533
1 A good leaver is an employee who participated in the Broad-Based Black Economic Empowerment Scheme whose employment was terminated due to their death, retrenchment or sale
of the subsidiary or business whom employed the participant.
2 A bookbuild is an offer of shares to selected investors of the company.
3 Refer to business combinations note.
Services and intercompany
Super Group Supply Chain Africa Supply Chain Europe Fleet Africa SG Fleet Dealerships SA Dealerships UK
eliminations
Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month Six-month
period ended period ended period ended period ended period ended period ended period ended period ended period ended period ended period ended period ended period ended period ended period ended period ended
31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December 31 December
2016 2015 2016 2015 2016 2015 2016 2015 2016 2015 2016 2015 2016 2015 2016 2015
Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited
R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000
Revenue 14 094 915 12 242 460 4 320 536 4 168 570 1 001 252 338 845 326 685 320 310 1 399 728 905 444 4 261 576 3 372 000 2 781 681 3 133 646 3 457 3 645
Depreciation and amortisation (excluding amortisation of PPA
intangibles) (345 266) (325 087) (169 953) (187 543) (5 916) (1 666) (84 204) (70 688) (60 701) (37 458) (8 464) (12 689) (8 063) (7 823) (7 965) (7 220)
Net operating expenditure - excluding capital items (12 619 204) (10 971 804) (3 867 561) (3 689 612) (901 792) (302 201) (164 219) (177 188) (870 005) (572 752) (4 112 727) (3 253 414) (2 699 379) (3 047 933) (3 521) 71 296
Operating expenditure - capital items (4 526) (23 010) (4 832) 2 403 (10) (35) - - 202 256 11 (11) - - 103 (25 623)
EBITA 1 125 919 922 559 278 190 293 818 93 534 34 943 78 262 72 434 469 224 295 490 140 396 105 886 74 239 77 890 (7 926) 42 098
Amortisation of PPA intangibles (89 108) (39 644) (17 259) (19 997) (38 409) (12 312) - - (30 757) (4 203) - - (2 683) (3 132) - -
Operating profit 1 036 811 882 915 260 931 273 821 55 125 22 631 78 262 72 434 438 467 291 287 140 396 105 886 71 556 74 758 (7 926) 42 098
Net finance charges (124 220) (96 503) (17 383) (36 376) (22 007) (6 514) (8 194) (7 238) (38 951) (12 180) (35 367) (21 441) (26 108) (20 744) 23 790 7 990
Profit before tax 912 591 786 412 243 548 237 445 33 118 16 117 70 068 65 196 399 516 279 107 105 029 84 445 45 448 54 014 15 864 50 088
Net capex 539 224 407 419 189 116 103 254 10 205 5 506 107 939 193 154 65 783 49 884 45 845 10 557 98 015 11 845 22 321 33 219
Services and intercompany
Super Group Supply Chain Africa Supply Chain Europe Fleet Africa SG Fleet Dealerships SA Dealerships UK
eliminations
As at As at As at As at As at As at As at As at As at As at As at As at As at As at As at As at
31 December 30 June 31 December 30 June 31 December 30 June 31 December 30 June 31 December 30 June 31 December 30 June 31 December 30 June 31 December 30 June
2016 2016 2016 2016 2016 2016 2016 2016 2016 2016 2016 2016 2016 2016 2016 2016
Unaudited Audited Unaudited Audited Unaudited Audited Unaudited Audited Unaudited Audited Unaudited Audited Unaudited Audited Unaudited Audited
R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000 R'000
ASSETS
Non-current assets
Property, plant and equipment 3 637 144 3 431 286 1 950 340 1 861 987 38 602 40 212 1 632 1 732 44 692 31 054 410 610 351 595 392 436 355 400 798 832 789 306
Investment property 143 200 143 200 - - - - - - - - - - - - 143 200 143 200
Full maintenance lease assets 1 661 732 1 144 622 - - - - 967 280 967 547 694 452 177 075 - - - - - -
Intangible assets 1 314 727 1 400 757 78 859 84 658 499 763 604 686 - - 671 926 640 887 - - 53 814 65 196 10 365 5 330
Goodwill 6 675 689 6 333 276 639 909 588 890 1 619 422 1 831 111 87 822 87 822 3 396 630 3 226 787 552 465 159 705 379 441 438 961 - -
Investments and other non-current assets 98 232 124 904 49 647 26 650 - - - - - - - - - - 48 585 98 254
Current assets
Inventories 2 952 608 3 053 994 426 185 419 052 1 472 1 089 - 174 115 061 57 365 1 403 099 773 756 1 006 791 1 802 558 - -
Trade receivables 2 731 748 2 610 871 1 209 981 1 250 495 310 441 388 433 94 168 125 141 619 561 449 933 290 729 134 677 172 549 223 822 34 319 38 370
Sundry receivables 1 349 499 1 142 318 843 618 680 690 9 057 12 223 34 360 26 065 130 734 85 488 12 484 7 152 20 074 94 753 299 172 235 947
Intercompany trade receivables - - 13 489 13 329 - - 850 4 703 - - 805 701 - - (15 144) (18 733)
SEGMENT ASSETS 20 564 579 19 385 228 5 212 028 4 925 751 2 478 757 2 877 754 1 186 112 1 213 184 5 673 056 4 668 589 2 670 192 1 427 586 2 025 105 2 980 690 1 319 329 1 291 674
LIABILITIES
Non-current liabilities
Long-term borrowings 4 562 255 4 151 449 534 945 440 762 765 898 901 147 407 403 444 265 1 785 017 1 393 844 - - 499 992 606 431 569 000 365 000
Non-controlling interest put options and other liabilities 342 526 402 749 48 832 124 825 173 891 189 616 - - 21 969 28 341 46 476 44 999 - - 51 358 14 968
Fund reserves 575 158 536 175 - - - - 75 643 83 955 499 515 452 220 - - - - - -
Long-term provisions 83 631 92 008 - 2 078 2 327 2 631 - - 77 578 78 772 - - - - 3 726 8 527
Current liabilities
Short-term borrowings 934 603 965 220 326 827 212 448 4 221 4 581 57 877 51 394 539 785 215 433 - - - - 5 893 481 364
Non-controlling interest put option 114 822 - 114 822 - - - - - - - - - - - - -
Trade and other payables and provisions 6 654 947 6 710 047 1 687 472 1 578 286 185 022 215 491 86 251 91 159 1 549 597 1 305 531 1 885 746 1 218 909 1 126 269 2 140 856 134 590 159 815
Intercompany trade payables - - 38 624 44 057 - - 7 426 6 800 - - 749 1 562 - - (46 799) (52 419)
SEGMENT LIABILITIES 13 267 942 12 857 648 2 751 522 2 402 456 1 131 359 1 313 466 634 600 677 573 4 473 461 3 474 141 1 932 971 1 265 470 1 626 261 2 747 287 717 768 977 255
Net operating assets 14 144 069 12 875 023 3 425 132 3 263 231 2 291 408 2 659 632 952 222 959 276 3 523 316 2 803 690 1 635 949 709 349 1 380 663 1 578 315 935 379 901 530
Business combinations
Interest Purchase
Nature of Operating acquired price
Subsidiaries and businesses acquired business segment Date acquired (%) R'000
Western Cape Dealerships Dealerships Dealerships SA 1 September 2016 100 699 301
Fleet Hire Holdings Limited (Fleet Hire) Fleet management SG Fleet 4 August 2016 100 367 465
Motiva Group Limited (Motiva) Fleet management SG Fleet 30 November 2016 100 249 004
ABF Legend Logistics Proprietary Limited Logistics Supply Chain Africa 30 September 2016 75 110 547
(Legend)
Purchase price 1 426 317
Western Cape
Dealerships Fleet Hire Motiva Legend Total
Net cost on acquisition of businesses R'000 R'000 R'000 R'000 R'000
Fair value of assets acquired and liabilities assumed at
date of acquisition:
Assets
Property, plant and equipment 21 615 4 850 1 165 96 531 124 161
Intangible assets - 82 802 48 004 12 364 143 170
Full maintenance lease assets - 124 902 447 790 - 572 692
Goodwill 392 760 334 310 189 266 55 523 971 859
Inventories 618 693 9 681 9 097 2 189 639 660
Trade and other receivables 4 504 79 677 63 438 51 471 199 090
Provision for impairment of trade receivables - (373) - (3 469) (3 842)
Taxation receivable - 309 - - 309
Cash and cash equivalents - 19 455 53 890 18 277 91 622
1 037 572 655 613 812 650 232 886 2 738 721
Liabilities
Fund reserves - 45 141 26 414 - 71 555
Interest-bearing borrowings - - - 45 650 45 650
Full maintenance lease borrowings - 124 193 425 337 - 549 530
Deferred tax liabilities - 13 456 14 796 12 879 41 131
Trade and other payables 335 563 102 024 91 006 41 498 570 091
Income tax payable - - 4 513 3 803 8 316
Provisions 2 708 3 334 1 580 168 7 790
338 271 288 148 563 646 103 998 1 294 063
Fair value of net assets acquired 699 301 367 465 249 004 128 888 1 444 658
Less: Non-controlling interest - - - (18 341) (18 341)
Purchase price 699 301 367 465 249 004 110 547 1 426 317
Deferred contingent purchase consideration - - - (35 547) (35 547)
Equity shares of SG Fleet transferred - (32 295) (16 587) - (48 882)
Cash consideration transferred 699 301 335 170 232 417 75 000 1 341 888
Cash acquired - (19 455) (53 890) (18 277) (91 622)
Cash outflow 699 301 315 715 178 527 56 723 1 250 266
The acquisition of the Western Cape dealerships will allow the Group to expand the Mercedes Benz dealerships footprint.
The acquisition of Fleet Hire and Motiva will bolster the United Kingdom SG Fleet division. The Group performed a purchase price
allocation exercise on Fleet Hire and Motiva whereby intangible assets acquired were seperately valued. The valuation, using projected
financial information led to the recognition of customer contracts and relationships of R82,8 million and R45,9 million for Fleet Hire and
Motiva respectively.
The acquisition of Legend will strengthen the Supply Chain Africa division. The Group performed a purchase price allocation exercise
on Legend whereby intangible assets acquired were separately valued. The valuation, using projected financial information led to the
recognition of R12,4 million in respect of customer contracts.
The non-controlling interests have been calculated using the present ownership instruments' proportionate share in the recognised
amounts of the acquiree's identifiable net assets.
The values identified in relation to the acquisitions are provisional as at 31 December 2016.
Goodwill has been recognised on the acquisition of Western Cape Dealerships, Fleet Hire, Motiva and Legend amounting to R392,8 million,
R334,3 million, R189,3 million and R55,5 million respectively.
Goodwill is attributable mainly to the skills and technical talent of the workforce and synergies expected to be achieved from integrating
the acquired businesses into the Group's various operations. None of the goodwill is expected to be deductible for tax purposes.
The acquisition related costs of R28,8 million relating to these acquisitions are included in the consolidated statement of comprehensive
income.
Western Cape
Dealerships Fleet Hire Motiva Legend Total
Impact of the acquisitions on the results of the Group R'000 R'000 R'000 R'000 R'000
From the dates of acquisition, the acquired businesses
contributed:
Revenue 996 899 114 310 24 431 123 123 1 258 763
Profit after tax and amortisation of PPA intangibles 9 070 * 1 486 12 015 *
Attributable profit to equity holders of Super Group1 9 070 * 777 9 011 *
1Profit after tax, after non-controlling interest (excluding acquisition related costs).
*Due to the significant integration activities it is not practical to derive a meaningful profit contribution.
Western Cape
Impact of the acquisitions on the results of the Group - Dealerships Fleet Hire Motiva Legend Total
had they occurred on 1 July 2016 R'000 R'000 R'000 R'000 R'000
From 1 July 2016 the businesses would have contributed:
Revenue 1 483 513 132 057 193 172 228 500 2 037 242
Profit after tax and amortisation of PPA intangibles 12 630 * 5 227 25 754 *
Attributable profit to equity holders of Super Group1 12 630 * 2 732 19 316 *
1Profit after tax, after non-controlling interest (excluding acquisition related costs).
*Due to the significant integration activities it is not practical to derive a meaningful profit contribution.
SG Fleet
Net costs on increase in existing shareholding in subsidiaries R'000
Non-controlling interest 7 862
Effect of transactions between equity partners on equity 25 047
Cash outflow 32 909
During the year the Group purchased an additional 0.37% in SG Fleet for R32,9 million.
Fleet Hire Motiva Total
Net proceeds on decrease in existing shareholding in subsidiaries R'000 R'000 R'000
Non-controlling interest 18 817 10 128 28 945
Effect of transactions between equity partners on equity 13 478 6 459 19 937
32 295 16 587 48 882
Equity shares of SG Fleet transferred on purchase of Fleet Hire (32 295) - (32 295)
Equity shares of SG Fleet transferred on purchase of Motiva - (16 587) (16 587)
Cash inflow - - -
SG Fleet issued a total of 1 239 043 shares to the sellers of Fleet Hire and Motiva as part payment for the acquisitions, resulting in a
dilution of 0.25% of the Group's shareholding.
Salient features
Six-month Six-month
period period
ended ended Year ended
31 December 31 December 30 June
2016 2015 2016
Unaudited Unaudited Audited
R'000 R'000 R'000
1. Interest-bearing borrowings
SG Fleet interest-bearing borrowings 1 695 645 1 603 720 1 479 144
Asset-based borrowings 861 955 829 381 653 210
Corporate bond 206 818 477 599 478 398
Acquisition borrowings - Allen Ford 342 881 538 711 466 667
Acquisition borrowings - Germany 770 120 956 851 905 727
Property and other borrowings 525 185 539 059 507 730
4 402 604 4 945 321 4 490 876
2. Share statistics
Total issued less treasury shares ('000) 348 793 345 166 346 671
Weighted number of shares ('000) 347 863 318 698 332 387
Diluted weighted number of shares ('000) 353 425 325 104 338 447
Net asset value per share (cents)1 2 216,5 2 063,0 2 196,4
1Net asset value per share is calculated as the capital and reserves attributable to equity
shareholders of Super Group divided by the total issued less treasury shares.
3.Capital commitments
Authorised but not yet contracted for capital commitments, excluding full maintenance
lease assets. 544 825 339 465 555 355
Capital commitments will be funded from normal operating cash flows and the utilisation of
existing borrowings facilities.
4.Related party transactions
The Group, in the ordinary course of business, entered into various sales and purchase
transactions on an arm's length basis with related parties.
5.Subsequent events
The transfer and payment of the Century City property which is included in the purchase
agreement of the Western Cape dealerships became effective in January 2017. The
property has been valued at R191 million.
Other than the matters disclosed, the directors are not aware of any other matters or
circumstance arising subsequent to the reporting date up to the date of this report, which
will affect these results.
6.Significant events
SG Fleet Group Limited acquisition of Fleet Hire
SG Fleet Group Limited acquired Fleet Hire effective 4 August 2016 for a purchase consideration of R367,5 million. The statement of financial position
as at 31 December 2016 has been impacted by increases in full maintenance lease assets of R98,2 million, intangible assets of R72,1 million, goodwill of
R303,8 million, trade and other receivables of R33,5 million, full maintenance lease borrowings of R98,4 million and deferred tax liability of R11,6 million as
a result of this acquisition. Trading relating to the five months ended 31 December 2016 has been included in the Statement of Comprehensive Income.
SG Fleet Group Limited acquisition of Motiva
SG Fleet Group Limited acquired Motiva effective 30 November 2016 for a purchase consideration of R249,0 million. The statement of financial position
as at 31 December 2016 has been impacted by increases in full maintenance lease assets of R427,6 million, intangible assets of R45,7 million, goodwill of
R181,9 million, full maintenance lease borrowings of R210,3 million and a deferred tax liability of R14,1 million as a result of the acquisition. Trading relating
to the one month ended 31 December 2016 has been included in the Statement of Comprehensive Income.
Mercedes-Benz dealerships acquisition
The Group acquired the Western Cape dealerships business from Sandown Motor Holdings Proprietary Limited effective 1 September 2016 for a purchase
consideration of R699,3 million. The statement of financial position as at 31 December 2016 has been impacted by increases in goodwill of R392,8 million,
inventories of R554,8 million, trade and other receivables of R116,1 million and trade and other payables of R654,4 million as a result of the acquisition.
Trading relating to the four months ended 31 December 2016 has been included in the Statement of Comprehensive Income.
The table below reflects the movement in the exchange rates from the prior reporting periods:
31 December 31 December %
2016 2015 change
Average currency rate to the South African Rand:
Australian Dollar 10,54 9,81 7.4
US Dollar 13,99 13,62 2.7
Euro 15,34 15,02 2.1
Great British Pound 17,89 20,88 (14.3)
31 December 30 June %
2016 2016 change
Closing currency rate to the South African Rand:
Australian Dollar 9,90 10,98 (9.8)
US Dollar 13,74 14,73 (6.7)
Euro 14,45 16,34 (11.6)
Great British Pound 16,95 19,61 (13.6)
The non-South African operations account for 54% (June 2016: 58%) and 56% (June 2016: 60%) of the Group's total assets and liabilities respectively.
The non-South African operations generated 38% (December 2015: 37%) and 58% (December 2015: 52%) of the Group's revenue and operating profit
respectively.
The non-South African operations revenue, operating profit and profit before tax increased from the prior comparable period by 19%, 29% and
22% respectively.
7.Fair value
Hierarchy
Level 2 Level 3
R'000 R'000 Valuation technique
Property, plant and equipment - Land, buildings and 1 559 817 Valuation performed by Onyx valuation services in June 2016.
leasehold improvements The valuation model considers the present value of net cash
flows to be generated from these properties, taking into
Investment properties 143 200 account expected rental growth rate, void period, occupancy
rate, lease incentive costs such as rent-free periods and other
costs not paid by tenants. The expected net cash flows are
discounted using risk-adjusted discount rates. Among other
factors, the discount rate estimation considers the quality of
a building and its location (prime vs secondary), tenant credit
quality and lease terms.
Deferred contingent purchase consideration receivable 59 358 This valuation is calculated as the amount receivable
- GWM discounted using a pre-tax rate of 9,5% and assessed for
recoverability.
Deferred contingent purchase consideration payable 36 391 An obligation exists at acquisition date resulting from the
- Legend possibility of the acquiree's aggregate profit after tax for the
three-year period ending 30 June 2019 exceeding R60 million.
The deferred contingent purchase consideration is calculated
by applying 75% to every R1 excess over the R60 million
aggregate profit after tax. The present value of this obligation is
determined using a pre-tax discount rate of 9.5%. The date of
exercise is the second business day after the aggregate profit
after tax is agreed.
FEC assets 2 032 The fair values are based on broker quotes. Similar contracts
are traded in an active market and reflect the actual
FEC liabilities 6 816 transactions in similar instruments.
Digistics put option 114 822 This put option has been based on the average non-controlling
interest non-proportionate share of the profit after tax for the
last three financial years preceding 1 October 2017 at a price
earnings ratio of 6.5. The present value has been determined
using a pre-tax discount rate of 9.5%.
Legend put option 37 676 This put option is calculated as the fair value of the business
at exercise date of the option, by present valuing the free
cash flows for a 10-year period post the date of exercise. The
present value is determined by using a pre-tax discount rate of
9.5%. The option can be exercised on 1 October 2019.
IN tIME put option 173 891 This put option is calculated as the fair value determined
by using the average audited EBITDA for the three years
preceding the put option exercise date at a price earnings
multiple of 7.5, adjusted for net debt. The present value has
been determined using a pre-tax discount rate of 7.3%. The put
option can be exercised from 30 June 2020 to 30 June 2025.
The carrying value of all other financial instruments approximates the fair value of the financial instruments as at 31 December 2016.
Movement in level 3 financial instruments measured at fair value
The following table shows a reconciliation from the opening to closing balances of level 3 financial instruments carried at fair value:
31 December 2016
Financial asset/(liability) - Deferred contingent purchase consideration receivable/(payable) R'000
Opening balance 57 462
Subsidiary acquired - Legend (35 547)
Fair value adjustment to profit and loss 1 052
Closing balance 22 967
Financial liabilities - Put option liabilities
Opening balance 302 990
Movement through statement of changes in equity 23 399
Subsidiary acquired 36 802
Fair value adjustment (13 403)
Closing balance 326 389
Sensitivity analysis
Deferred contingent purchase consideration
The significant assumptions included in the fair value measurement of the deferred contingent purchase consideration for Legend are based on the
projected income that is not observable in the market. The following table shows how the fair value of the Legend payable would change if the projected
income assumption was increased by 100bps:
Fair value Increase in liability
R'000 R'000
Legend - Deferred contingent purchase consideration payable 36 391 774
Due to the Group having disposed of GWM in the prior year, the deferred contingent purchase consideration of R60 million is certain and has been
discounted to 31 December 2016.
Put options
The significant assumption included in the fair value measurement of the put option liabilities relates to the projected income that is not observable in the
market. The following table shows how the fair value of the liabilities would change if the significant assumption was increased by 100bps:
Fair value Increase in liability
R'000 R'000
Digistics 114 822 382
Legend 37 676 323
IN tIME 173 891 3 795
8. Capital items
Six-month Six-month
period ended period ended
31 December 31 December Year ended
2016 2015 30 June 2016
Unaudited Unaudited Audited
R'000 R'000 2016
(Reversal of impairment)/impairment of property, plant and equipment, intangible assets
and full maintenance lease vehicles (14) 16 229 19 715
Impairment of equity-accounted investee - 9 000 22 620
Profit on sale of business - - (39 629)
Fair value adjustment to investment property - - (4 000)
Loss/(profit) on sale of property, plant and equipment 4 540 (2 219) (8 840)
Capital items before tax and NCI 4 526 23 010 (10 134)
Tax effect of capital items (1 263) (3 920) (2 297)
NCI effect of capital items (1 632) (2 270) (1 064)
Capital items after tax and NCI 1 631 16 820 (13 495)
CORPORATE INFORMATION
Directors
Executive: P Mountford (Chief Executive Officer) and C Brown (Chief Financial Officer)
Non-executive: P Vallet* (Chairman of the company), Dr E Banda*, M Cassim*, V Chitalu* #,
J Newbury* and D Rose*
*Independent #Zambian
Company Secretary
N Redford
Registered office
27 Impala Road, Chislehurston, Sandton, 2196
Transfer secretaries
Computershare Investor Services Proprietary Limited
(Registration number 2004/003647/07)
Rosebank Towers, 15 Biermann Avenue,Rosebank,2196
(PO Box 61051, Marshalltown, 2107)
Sponsor
Deutsche Securities (SA) Proprietary Limited
(Registration number 1995/011798/07)
3 Exchange Square, 87 Maude Street, Sandton, 2196
Investor Relations
Keyter Rech Investor Solutions CC
(Registration number 2008/156985/23)
5 2nd Road, Hyde Park, 2196
www.supergroup.co.za
Date: 20/02/2017 03:30:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE').
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct,
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
information disseminated through SENS.
Sharenet Sites 
