Appendix 1 Release to NZX Full Year Preliminary Announcements and Full Year Results Sky Network Television Limited Results for announcement to the market Reporting Period Previous Reporting Period 12 months to 30 June 2016 12 months to 30 June 2015 Amount (000s) $928,200 Percentage change 0.1% increase $147,123 $146,718 14.4% decrease 14.5% decrease $146,718 14.5% decrease Interim/Final Dividend Amount per security Final $.15 Imputed amount per security $.058333 Record Date Dividend Payment Date 9 September 2016 16 September 2016 Revenue from ordinary activities Net profit (loss) Profit (loss) from ordinary activities after tax attributable to security holder. Net profit (loss) attributable to security holders. Comments: The results include one off costs of $13.4 million incurred in relation to the planned acquisition of Vodafone NZ. Excluding these one off costs, SKY’s underlying net profit was $157 million. Also refer management commentary attached. Page 1 of 1 SKY NETWORK TELEVISION LIMITED SUMMARISED ANNUAL REPORT 20l6 A 2 CHIEF EXECUTIVE’S LETTER WE NEED TO ENSURE THAT SKY CONTINUES TO BE IN THE RIGHT PLACE AT THE RIGHT TIME. Dear shareholders This is the 15th CEO letter that has been my pleasure to send to you. My goal, as always, is to write this letter as if it was going to an overseas shareholder whose only knowledge about the company was gleaned from this annual report. The financial information contained in this report is quite detailed but still only gives you a financial snapshot of the business. In this letter I try to keep you up to date with the financial and non-financial trends I am seeing. SKY is a multi-platform entertainment company. We deliver a wide range of content every day to our customers, including movies, television series, music, sports, documentaries, news and much more. INDUSTRY DISRUPTION The opening topic in each of my last two letters has centered on the ongoing change in the media industry. When I joined SKY in 1991 the three nationwide Free to Air channels (FTA) did not start their programing day until 3pm. Video stores renting out “videos” were everywhere and jam packed on Friday and Saturday nights. Now we have numerous nationwide and regional FTA channels which schedule content 24 hours a day, and any number of online options. I cannot remember the last time I saw a Blockbuster store or a VCR machine for sale. Back in 1991, SKY was in the right place at the right time as New Zealanders looked for more options than what normal FTAs could offer. We need to ensure that SKY continues to be in the right place at the right time. Two years ago if you asked me how SKY was doing I would have said we have the right content mix for New Zealand and the best delivery platform for the majority of New Zealand. My biggest concerns would have been the new business models that the roll out of the Ultra-Fast Broadband (UFB) would bring. In fact with 4G we started seeing a younger generation consuming more video on their mobile devices and telecommunications companies entering the content game. These firms were offering “triple play options” of voice, internet and video content. And more worrisome some telecommunication firms were acquiring content and giving it away to drive data usage of their broadband customers. PENDING MERGER After much debate at Board level we determined the best option for SKY’s future was an amalgamation with Vodafone New Zealand. I am pleased many of you felt the same way with 99% of voting shareholders agreeing to the decision. The shareholders agreed to increase SKY’s outstanding shares from 397 million to 798 million and using these additional shares as well as cash to buy Vodafone New Zealand from Vodafone Group Plc. The result will have Vodafone Group Plc being a 51% owner of the merged companies of SKY and Vodafone New Zealand. There are still two hurdles to clear. We need to get clearance from the Commerce Commission and the Overseas Investment Authority, a date for a Commerce Commission decision has been set for 11 November this year. I think it is our best option. As I will discuss later, in the last few years the roll out of UFB and changing demographics have generated the launch of numerous new business models. These changes have challenged all incumbent media players both in New Zealand and the rest of the world. This merger will give 3 “ The SKY and Vodafone merger will give us a pathway to deliver content to the next generation of customers.” 81% of all US smartphone users now stream video on their devices. This usage was being driven primarily by users under the age of 25. us a pathway to deliver content to the next generation of customers. NEW TRENDS A Macquarie Report issued in 2015 said that in 2004 advertising on the Internet accounted for less than 1% of total advertising revenue, but by 2014 the figure had increased to 24.7%. While it has impacted television advertising revenue, most of the revenue has been diverted from newspapers who have seen their share of revenue drop from 38.1% of total advertising spend in New Zealand to 20.3%, a significant decrease. In that same report it said that data used by fixed-line broadband subscribers rose from 10GBs in 2011 to 32GBs a month in 2014. Mobile phone usage, which I think is the next frontier in video consumption, has seen data usage double from the previous year. In another report issued by a firm called NPD in March 2016, it was claimed that 81% of all US smartphone users now stream video on their devices. This usage was being driven primarily by users under the age of 25. This age group spends twice as much time watching video content on YouTube and Netflix apps compared to users over the age of 25. While the majority of video streaming occurs over the Wi-Fi network, smartphones users now rely on mobile data more than ever. According to the “NPD Smartmeter”, an opt-in metering application that tracks live smartphone and tablet usage behavior, the average US smartphone user consumes close to 3GB of mobile data per month, with video streaming services driving data consumption. NEW BUSINESS MODELS We have successfully launched both NEON, a general entertainment Subscription Video on Demand Service (SVOD) and FAN PASS which allows an individual to order SKY Sport Channels 1 through 4 for a day, week or month. These are considered OTT (Over the Top) services which use the internet for delivery. The biggest concern any traditional pay television company has in launching these OTT services is ensuring that they expand your subscriber base as opposed to cannibalising it. And to this degree we have been successful. As of 30 June 2016 we had 852,679 subscribers between our traditional subscribers and new OTT customers, an increase on the 2014/2015 financial year. Each month we look at all new internet based customers and so far we are seeing less than 3% of them were traditional SKY subscribers in the previous three months. It is important to note that at this stage these new internet based services are not as shareholder friendly as our traditional core satellite subscribers. Keep in mind when we first went from SKY’s original UHF based three channel offering, to the first of our satellite offering, our financials were negative on each conversion for the first few years. Likewise the same financial pain was felt when the original satellite customers migrated to the first of the MY SKY decoders and again later on when they upgraded to high definition. That said, the new internet based customers typically don’t require much in the way of capital expenditure. The subscriber typically provides their 4 WE HAVE INTELLECTUAL PROPERTY OF YEARS OF EXPERIENCE THAT TELLS US EXACTLY WHAT EVERY PIECE OF CONTENT IS WORTH TO NEW ZEALANDERS. own decoder in the form of a computer, Smart TV or smartphone. The subscriber does a self-install connecting to the available Wi-Fi as opposed to SKY rolling out a truck and installing. There is also very limited customer interaction with customer service representatives. And finally these internet offerings can ramp up much faster than we could in the traditional business because of the need we have for lead time to acquire vehicles, contractors and train technicians. On the other hand internet based customers have no problems in disconnecting one week and re-subscribing a few weeks later. With multiple offerings in the market they will go and sample all of them one at a time selecting and watching their programming jewels before moving on to the next SVOD service. I think the biggest problem is that these services tend to be priced too low to be commercially viable. A good example is Netflix, the largest SVOD company in the world with over 80 million subscribers. In its latest quarterly results they reported US $2,105,204,000 in revenues and US $40,755,000 in profits or a 1.9% profit margin. They are the most profitable and largest SVOD service in the world with a profit significantly less than ours. FINANCIAL STATEMENT COMPARISONS In comparing this year’s financial statements to last year there are a couple things you should know. The first one is that in preparation for the Vodafone New Zealand acquisition we performed a large amount of due diligence. This involved hiring the best experts we could and contracting Citibank who acted as our advisor. The due diligence cost came to about $13 million. This figure is a one off expense and there was no similar expenditure in last year’s account. The other big jump in costs for the year ending 30 June 2016 was in programing expenditures. In a lot of industries competition normally results in a price war. In the content industry it becomes an arms race. Content deals that we have signed over the last three years are now being recognised in the year ending 30 June 2016 and 30 June 2017. CONTENT COSTS At SKY we know that we do our customers no favour by paying whatever it takes to win every bid. We walk that fine line between trying to retain or obtain all the content our customers want yet acquiring it at a price they will accept. One of the two greatest strengths we have is that we have built the best platform to amortise content in New Zealand (and by “built” I mean digesting large financial losses for a decade before we could get to a critical size). Other companies can and have outbid us for content but we can break even at a higher price than anyone else. In these periods one cannot take the stand to win every content fight at all costs. The second advantage is that we have intellectual property of years of experience that tells us exactly what every piece of content is worth to New Zealanders. But this does not mean we win every time. Over the years there have been periods of a surge in innovation where new entrants entered the field typically around a technical advancement. In the 1990s two telecommunication companies (Telecom and Saturn) both started laying cable for broadcasting television and started acquiring content at prices we were not prepared to match. While the prices seemed too high we spent far more time studying their business model to see if we should transition our UHF system to cable. We instead went with a satellite delivery model where we could cover all of New Zealand. In around 2000, Telecom’s TIVO (a digital TV recorder service) launched and started outbidding us for pay-perview rights. We did not see a business model that had limited content and required an upfront $500 investment by customers making sense for a large segment of the population. After the TIVO model collapsed, rights costs returned to normal. A few years later FreeView was announced promising many more FTA channels. Existing FTAs, including Prime, were promised additional bandwidth for new FTA channels. All the other networks took advantage of the grant. We felt that tripling the number of FTAs would not triple the number of viewers. As a result Content costs initially went up, while viewers were spread out across many more options. Over the next few years the existing FTAs converted their new channels into Plus 1s (a second channel that is just a delayed channel) thus giving one the ability to earn two revenue streams from the same content. Content costs soon reduced. In the last three years there has been a resurgence in content costs. It is somewhat ironic. There has never been more television content. This year the industry is on track to produce a staggering 425 original scripted series in English up from a record output a few years ago of 371. That doesn’t factor in the additional reality shows, sports, movies or children’s programmes. So we have more programmes than ever before, costing more than ever before, on more platforms than ever before, spread over a similar population size during the same size day. Even in sport, a field of endeavour that you think is impervious to expansion, entrepreneurs are inventing or “recreating” new sports. A good example is darts. It was once only seen in pubs. Now it is the highest rated sports event on our platform over the Christmas holidays. With the oversupply of content and a deflationary economic environment one would expect the price of content to hit an all-time low. Sadly that has not been the case. 5 ONCE AGAIN BLAME TECHNICAL INNOVATION The roll out of the UFB has been another technical innovation that allowed new business models to launch. Some of these new competitors are not “burdened with our knowledge” of what the content deals are worth. They get excited about creating new business models to deliver content and then they have to go out and buy content to test their model. UFB allowed companies like Coliseum and SVOD companies to launch three years ago. Over the following three years we lost the English Premier League, The Professional Golfers’ Association, The European Golfers’ Association, The Ladies Professional Golfers’ Association and other European Rugby competitions. Lightbox, Quickflix and Netflix all launched and started hoovering up content on the entertainment side. Once again pundits predicted the demise of SKY. The content market had become irrational. In these situations we have three options. We can take the stand not to ever lose a content fight. While that is a staunch position it will eventually lead to a situation where we are the strongest content company ever to go bankrupt. We can take the stand where we refuse to pay anything more than what we know the content is worth but then we run the risk of being the strongest principled company to ever go bankrupt. Instead we took the middle road. We took a deep breath, analysed the competing models, revalued the content and determined what we could lose and what we needed to hold on to. In that transition, as well as a couple of others before, the key step we took was to lock down the most important content. The content rule applies now as well. We have locked down SANZAR Rugby, Cricket, the NRL and Netball. In addition, we locked down the FIFA World Cups until 2022 and the Olympic Games through to 2024. The gold standard with premium entertainment is HBO, which provides SKY and Prime with such shows as Game of Thrones and True Detective. If there was one studio you would not want to lose to a competitor during a difficult time, it would be Disney. In addition to their Star Wars Franchise and great movies in general, they also own the Marvel stable which holds the record of winning 12 straight opening box office weekends in a row. For our linear channels we have protected Discovery, Viacom and Disney. This cornerstone content along with another 400 contracts improves our navigation through the siege. These insurance policies came at a cost. In securing important movies, sports, television series and channels we have seen our content costs go up by the largest dollar amount in our history. Our biggest agreement we have is the SANZAR rugby contract. This five year deal started in January 2016. CHURN You will note our churn was up for the year. It was 17.5% vs last year’s 14.5%. While I am always disappointed when churn goes up this has been the hardest year we have ever encountered. We had more competitors launch against us than all the other years combined. We also sadly scored an “own goal”. In late 2015 we launched new software to our MY SKY boxes that greatly enhanced viewing options by allowing our customers to download additional content on demand via the internet. While this improvement was much beloved by the majority of customers (we now have over a million downloads a month), a sizeable number of customers had trouble reading the new font that came with the new software. The font was improved but not before we broke the trust of some subscribers. ADVERTISING REVENUES Our Advertising Sales Department continues to defy industry results. Selling television air time has never been more of a challenge. In seven of the last nine quarters television advertising has declined year on year. In the two improved quarters revenue increases were driven by the success SKY had in selling advertising for the 2015 Rugby and Cricket World Cups. I believe there are two reasons for this decline. As mentioned earlier the consumer has more options to view content than ever before and it is growing. This makes it particularly hard on large linear channels who currently dominate viewing ratings. When I arrived in New Zealand in 1995 the three free to air channels combined had 95% of the ratings in the country. Now you would have to combine the top 100 TV channels to get to 95%. The second biggest impact is caused by video on demand. Be it SVOD competitors, social media platforms like YouTube or Facebook or existing linear channels offering catch-up, the “appointment viewing” concept that built up the strength of linear channels has now truly been broken. Finally don’t forget to attend the AGM which will take place at the Pullman Hotel Auckland, (Regatta Room D), Corner Princes Street and Waterloo, Auckland, on 20 October 2016, commencing at 2.00pm. John Fellet Chief Executive Officer 6 2016 FINANCIALS FINANCIAL OVERVIEW FINANCIAL TRENDS DIRECTORS’ RESPONSIBILITY STATEMENT CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME CONSOLIDATED BALANCE SHEET CONSOLIDATED STATEMENT OF CHANGES IN EQUITY CONSOLIDATED STATEMENT OF CASH FLOWS NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS INDEPENDENT AUDITORS’ REPORT 7 11 13 14 15 16 17 18 45 SKY ANNUAL REPORT 2016 7 FINANCIAL OVERVIEW SUMMARY The net profit after tax has decreased to $147.1 million for the year ended 30 June 2016, a decrease of 14.4% on the previous year’s net profit after tax of $171.8 million. Earnings before interest, tax, depreciation and amortisation (“EBITDA”) decreased by 14.3% to $325.3 million. Operating expenses include costs relating to the acquisition of Vodafone NZ of $13.4 million. Adjusted EBIDTA would be $338.7 million, a decrease of 10.8% from the prior year. The results are summarised as follows: For the years ended 30 June IN NZD MILLIONS 2016 2015 % inc/(dec) Financial performance data Total revenue 928.2 927.5 0.1 Total operating expenses 602.9 547.7 10.1 325.3 379.8 (14.3) 100.2 119.2 (15.9) 20.1 21.7 (7.4) 205.0 238.9 (14.2) 57.9 67.1 (13.7) 147.1 171.8 (14.4) EBITDA Less Depreciation, amortisation and impairment Net finance costs Net profit before income tax Income tax expense Profit after tax 16% PROFIT 6% INCOME TAX 2% FINANCIAL EXPENSES 11% DEPRECIATION, AMORTISATION AND IMPAIRMENT INCOME STATEMENT CATEGORIES AS A % OF REVENUE 65% OPERATING EXPENSES 8 FINANCIAL OVERVIEW (CONTINUED) REVENUE ANALYSIS SKY’s total revenue increased to $928.2 million, as follows: For the years ended 30 June IN NZD MILLIONS 2016 2015 % inc/(dec) (16.7) Residential – Digital 160.3 192.5 Residential – MYSKY 592.8 567.5 4.5 79.3 71.2 11.4 0.1 Other subscription revenue Total subscription revenue 832.4 831.2 Advertising 74.0 69.5 6.5 Installation and other revenue 21.8 26.8 (18.7) 95.8 96.3 (0.5) 928.2 927.5 0.1 Total other revenue Total revenue Residential subscription revenue decreased marginally by 0.9% to $753.1 million due to fewer satellite customers. The decrease is mainly due to a lower uptake of premium services (Sports and Movies) and lower pay-per-view buys. Other subscription revenue includes commercial revenue earned from SKY subscriptions at hotels, motels, restaurants and bars throughout New Zealand, revenue derived from transmission of programming for third parties and revenue from other subscriptions services such as NEON, FAN PASS and IGLOO. This revenue increased 11.4% to $79.3 million in 2016. Advertising sales revenue increased by 6.5% to $74.0 million in 2016. Pay television advertising revenues increased from $45.2 million in 2015 to $49.3 million in 2016, an increase of 9.1% whilst Prime revenues increased from $24.3 million in 2015 to $24.7 million in 2016, partly due to additional revenue from the Rugby World Cup earned in the current year. Installation and other revenues decreased by 18.7% to $21.8 million in 2016. This is mainly the result of low installation revenue due to customers moving to lower price services and lower outside broadcasting revenue. 17% RESIDENTIAL DIGITAL 2% INSTALLATION AND OTHER REVENUE 8% ADVERTISING 9% OTHER SUBSCRIPTION REVENUE REVENUE SPLIT 64% RESIDENTIAL MYSKY 9 EXPENSE ANALYSIS A breakdown of SKY’s operating expenses for 2016 and 2015 is provided below: IN NZD MILLIONS 2016 2016 % of revenue 2015 2015 % of revenue % inc/(dec) Programming 331.1 35.7 296.6 32.0 11.6 Subscriber related costs 106.3 11.5 107.1 11.5 (0.7) Broadcasting and infrastructure 96.0 10.3 91.2 9.8 5.4 Other costs 69.5 7.5 52.9 5.7 31.4 100.2 10.8 119.2 12.9 (15.9) 703.1 75.8 667.0 71.9 5.4 Depreciation, amortisation and impairment Total operating expenses Programming costs comprise both the costs of purchasing programme rights and also programme operating costs. Programme rights costs include the costs of sports rights, pass-through channel rights (e.g. Disney Channel, Living Channel, etc.), movies (including PPV) and music rights. Programme operating costs include the costs of producing live sports events, satellite and fibre linking costs and in-house studio produced shows. SKY’s programming expenses have increased to 35.7% of revenue in 2016, from 32.0% in 2015. The higher programming costs in 2016 included the rights costs of the Rugby World Cup as well as the new SANZAAR contract from 1 January 2016, costs relating to On Demand content and new channels such as “Turbo and TLC”. A significant proportion of SKY’s programme rights costs are in Australian dollars (AUD) dollars and United States dollars (USD). This means the NZ dollar cost included in SKY’s accounts is affected by the strength of the NZ dollar during a particular year and by SKY’s foreign exchange hedging policy. The board’s policy is to hedge a minimum of 85% of the forecast exposures over 0 to 12 months, up to 50% of variable exposures over 13 to 24 months and up to 30% over 25 to 36 months. Fixed price contracts denominated in foreign currencies are fully hedged at the time of placing the order. Subscriber related costs include the costs of servicing and monitoring equipment installed at subscribers’ homes, indirect installation costs, the costs of SKY’s customer service department, sales and marketing costs and general administrative costs associated with SKY’s ten provincial offices. In 2016, subscriber related costs decreased marginally to $106.3 million. 10% OTHER COSTS 14% DEPRECIATION, AMORTISATION AND IMPAIRMENT EXPENSES SPLIT 14% BROADCASTING AND INFRASTRUCTURE 15% SUBSCRIBER RELATED COSTS 47% PROGRAMMING 10 FINANCIAL OVERVIEW (CONTINUED) EXPENSE ANALYSIS (CONTINUED) Broadcasting and infrastructure costs consist of transmission and linking costs for transmitting SKY, Prime and IGLOO’s television signals from its studios in Auckland to other locations in New Zealand and the costs of operating SKY’s television stations at Mt Wellington and Albany. The costs of leasing seven transponders on the Optus D1 satellite are included, as is the cost of high definition television broadcasting. Broadcasting and infrastructure costs have increased by 5.4% to $96.0 million or 10.3% of revenue compared to 9.8% in the prior year due to increased internet delivery costs for on demand content and OTT products (NEON, FANPASS). Other costs include advertising costs, the overhead costs relating to corporate management and the affiliated businesses such as IGLOO and FATSO. These costs have increased by 31.4% to $69.5 million from $52.9 million in the prior year due mainly to the professional fees of $13.4 million incurred in relation to the planned acquisition of Vodafone NZ which was announced in July 2016 (refer note 17 of the financial statements). Depreciation, amortisation and impairment costs include depreciation charges for subscriber equipment including satellite dishes and decoders owned by SKY and fixed assets such as television station facilities. Depreciation, amortisation and impairment costs have decreased by 15.9% to $100.2 million for the current year due to many assets being fully depreciated. Impairment charges in the current year were $NiI compared with $10.7 million in the prior year. Finance costs, net have decreased marginally from $21.7 million to $20.1 million. The reduction in interest is due to reduced interest rates on the floating rate borrowings which are not hedged. SKY’s weighted average interest rates are as follows: Bank loans 2016 2015 6.19% 6.46% Bonds 5.33% 5.40% Finance lease 0.00% 6.80% 5.47% 5.66% Combined weighted average Capital expenditure SKY’s capital expenditure over the last five years is summarised as follows: IN NZD MILLIONS 2016 2015 2014 2013 Subscriber equipment 63.8 22.8 20.6 22.9 57.4 Installation costs 32.6 29.7 36.9 40.2 48.9 – – – – 2.6 HD broadcasting truck Other Total capital expenditure 2012 32.4 63.0 35.5 19.3 28.0 128.8 115.5 93.0 82.4 136.9 Capital expenditure increased by $13.3 million in 2016 to $128.8 million. Subscriber equipment expenditure increased substantially by $41.0 million due to the acquisition of the new internet enabled decoders being rolled out to customers to replace the old legacy digital decoders. Installation costs were marginally up by $2.9 million. Other capital expenditure of $32.4 million included $15.9 million of software additions (mainly internet connectivity for SKY’s decoders), $5.8 million of other plant and equipment, as well as $10.7 million of capital work in progress. SKY ANNUAL REPORT 2016 11 FINANCIAL TRENDS INCOME STATEMENT – FIVE YEAR SUMMARY IN NZD 000 2016 2015 2014 2013 2012 Total revenue 928,200 927,525 909,001 885,024 843,074 Total operating expenses (1) (4) 602,914 547,756 529,961 531,884 507,052 325,286 379,769 379,040 353,140 336,022 100,241 119,194 126,143 134,260 134,119 19,684 21,696 27,097 29,193 29,346 For the year ended 30 June EBITDA (2) (4) Less Depreciation and amortisation Net interest expense and financing charges Unrealised losses/(gains) on currency and other Net profit before income tax (4) 371 – 1,293 692 923 204,990 238,879 224,507 188,995 171,634 2015 2014 2013 2012 BALANCE SHEET – FIVE YEAR SUMMARY IN NZD 000 2016 As at 30 June Property, plant, equipment and non-tangible intangibles 331,157 299,243 302,929 338,002 388,646 Goodwill 1,425,331 1,425,331 1,426,393 1,424,494 1,424,494 Total assets 1,943,564 1,942,021 1,865,369 1,900,293 1,962,467 348,085 350,763 387,191 483,786 472,469 Total debt and lease liabilities Working capital (3) Total liabilities Total equity (35,230) (36,285) (48,325) (39,790) (20,717) 612,641 604,818 624,205 718,396 708,603 1,330,923 1,337,203 1,241,164 1,181,897 1,253,864 (1) Exclusive of depreciation and amortisation. (2) Net profit before income tax, interest expense, depreciation and amortisation, unrealised gains and losses on currency and interest rate swaps. (3) Working capital excludes current borrowing, bonds and derivative financial instruments. (4) xclusion of Vodafone acquisition costs of $13,371,000 (refer note 3) would result in a normalised adjusted EBITDA of $338,657,000 and adjusted net profit before E income tax of $218,361,000. 12 FINANCIAL TRENDS (CONTINUED) DEPRECIATION AND CAPITAL EXPENDITURE IN NZD 000 2016 2015 2014 2013 2012 Depreciation 100,241 119,194 126,143 134,260 134,119 Capital expenditure 128,800 115,500 93,000 82,400 136,900 2016 2015 2014 2013 2012 11.0 HISTORY OF DIVIDEND PAYMENTS (BY CALENDAR YEAR IN CENTS PER SHARE) Interim dividend (paid in March) Final dividend (paid in September) Total ordinary dividend Special dividend Total dividend paid 15.0 15.0 14.0 12.0 – 15.0 15.0 12.0 11.0 15.0 30.0 29.0 24.0 22.0 – – – – 32.0 15.0 30.0 29.0 24.0 54.0 2015 2014 2013 2012 851,561 865,055 855,898 846,931 79.54 77.52 75.83 71.93 14.5% 13.2% 14.4% 14.2% SUBSCRIBER BASE The following operating data has been taken from the Company records and is not audited. 2016 As at 30 June Total subscribers Average monthly revenue per residential subscriber Gross churn (1) (2) 852,679 78.63 17.5% (1) Includes IGLOO, NEON and FAN PASS not included in previous periods. Gross churn refers to the percentage of residential subscribers over the 12-month period ended on the date shown who terminated their satellite pay TV subscription net of existing subscribers who transferred their service to new residences during the period. (2) 13 DIRECTORS’ RESPONSIBILITY STATEMENT The directors of Sky Network Television Limited (the Group) are responsible for ensuring that the financial statements of the Group present fairly the financial position of the Group as at 30 June 2016 and the results of its operations and cash flows for the year ended on that date. The directors consider that the financial statements of the Group have been prepared using appropriate accounting policies, consistently applied and supported by reasonable judgements and estimates and that all relevant financial reporting and accounting standards have been followed. The directors believe that proper accounting records have been kept which enable, with reasonable accuracy, the determination of the financial position of the Group and facilitate compliance of the financial statements with the Financial Markets Conduct Act 2013. The directors consider they have taken adequate steps to safeguard the assets of the Group and to prevent and detect fraud and other irregularities. The directors have pleasure in presenting the financial statements of the Group for the year ended 30 June 2016. The board of directors of Sky Network Television Limited authorise these financial statements for issue on 25 August 2016. For and on behalf of the board of directors Peter Macourt Chairman John Waller Director 25 August 2016 14 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME For the year ended 30 June 2016 IN NZD 000 Total revenue Notes 2016 2015 2 928,200 927,525 Expenses Programming 331,050 296,559 Subscriber related costs 106,340 107,136 96,040 91,184 100,241 119,194 Broadcasting and infrastructure Depreciation, amortisation and impairment 3 Other costs Operating profit Finance costs, net 4 Profit before tax Income tax expense 5 Profit for the year 69,484 52,877 703,155 666,950 225,045 260,575 20,055 21,696 204,990 238,879 57,867 67,115 147,123 171,764 146,718 171,581 Attributable to: Equity holders of the Company Non-controlling interests 405 183 147,123 171,764 37.70 44.09 147,123 171,764 (49,989) 56,972 Earnings per share Basic and diluted earnings per share (cents) 13 OTHER COMPREHENSIVE INCOME Profit for the year Items that may be reclassified subsequently to profit and loss Cash flow hedges Income tax effect Other comprehensive income for the year, net of income tax Total comprehensive income for the year 13 13,997 (15,951) (35,992) 41,021 111,131 212,785 110,726 212,602 Attributable to: Equity holders of the Company Non-controlling interest 405 183 111,131 212,785 15 CONSOLIDATED BALANCE SHEET As at 30 June 2016 IN NZD 000 Notes 2016 2015 Current assets Cash and cash equivalents Trade and other receivables Programme rights inventory Derivative financial instruments 22,863 17,895 6 70,030 69,509 7 79,765 72,813 12 2,982 28,424 175,640 188,641 Non-current assets Property, plant and equipment 8 283,316 282,219 Intangible assets 9 1,473,172 1,442,355 1 4,832 – 12 6,604 28,806 1,767,924 1,753,380 1,943,564 1,942,021 Available for sale investment Derivative financial instruments Total assets Current liabilities Bonds 11 199,912 – Lease liabilities 11 – 3,294 Trade and other payables 10 200,817 184,218 7,071 12,284 Income tax payable Derivative financial instruments 12 9,670 1,320 417,470 201,116 Non-current liabilities Bank loans 11 49,468 49,424 Bonds 11 98,705 298,045 5 36,047 48,438 12 10,951 7,795 195,171 403,702 612,641 604,818 577,403 577,403 Deferred tax Derivative financial instruments Total liabilities Equity Share capital 13 Hedging reserve 13 Retained earnings Total equity attributable to equity holders of the Company Non-controlling interest Total equity Total equity and liabilities Peter Macourt Chairman For and on behalf of the board 25 August 2016 John Waller Director (5,112) 30,880 757,417 727,441 1,329,708 1,335,724 1,215 1,479 1,330,923 1,337,203 1,943,564 1,942,021 16 CONSOLIDATED STATEMENT OF CHANGES IN EQUITY For the year ended 30 June 2016 ATTRIBUTABLE TO OWNERS OF THE PARENT Total Noncontrolling interest Total equity 727,441 1,335,724 1,479 1,337,203 – 146,718 146,718 405 147,123 (35,992) – (35,992) – (35,992) (35,992) 146,718 110,726 405 111,131 – – (116,742) (116,742) (669) (117,411) – – (14,965) (14,965) – (14,965) Share capital Hedging reserve Retained earnings 577,403 30,880 – – – Dividend paid Supplementary dividends IN NZD 000 Notes For the year ending 30 June 2016 Balance at 1 July 2015 Profit for the year Cash flow hedges, net of tax 13 Total comprehensive income for the year Transactions with owners in their capacity as owners Foreign investor tax credits Balance at 30 June 2016 – – 14,965 14,965 – 14,965 – – (116,742) (116,742) (669) (117,411) 577,403 (5,112) 757,417 1,329,708 1,215 1,330,923 577,403 (10,141) 672,605 1,239,867 1,297 1,241,164 – – 171,581 171,581 183 171,764 For the year ending 30 June 2015 Balance at 1 July 2014 Profit for the year Cash flow hedges, net of tax – 41,021 – 41,021 – 41,021 – 41,021 171,581 212,602 183 212,785 Change in non-controlling interest – – (3) (3) (1) (4) Dividend paid – – (116,742) (116,742) – (116,742) Supplementary dividends – – (14,317) (14,317) – (14,317) Total comprehensive income for the year 13 Transactions with owners in their capacity as owners Foreign investor tax credits Balance at 30 June 2015 – – 14,317 14,317 – 14,317 – – (116,745) (116,745) (1) (116,746) 577,403 30,880 727,441 1,335,724 1,479 1,337,203 17 CONSOLIDATED STATEMENT OF CASH FLOWS For the year ended 30 June 2016 IN NZD 000 Notes 2016 2015 204,990 238,879 119,194 Cash flows from operating activities Profit before tax Adjustments for: Depreciation, amortisation and impairment 3 100,241 Unrealised foreign exchange loss 4 305 423 Interest expense 4 20,379 22,496 Bad debts and movement in provision for doubtful debts 3 2,427 3,328 Amortisation of bond issue costs 4 573 571 419 263 Other non-cash items Movement in working capital items: (Increase)decrease in receivables (2,736) 2,589 Increase in payables 23,576 11,518 Increase in programme rights Cash generated from operations Interest paid Income tax paid Net cash from operating activities (6,952) (29,924) 343,222 369,337 (20,920) (22,756) (46,458) (63,666) 275,844 282,915 Cash flows from investing activities Proceeds from sale of property, plant and equipment Acquisition of property, plant, equipment and intangibles Acquisition of available for sale investment 1 Net cash used in investing activities – 46 (128,803) (115,462) (4,832) – (133,635) (115,416) Cash flows from financing activities Repayment of borrowings – bank loan 11 (103,000) (126,000) Advances received – bank loan 11 103,000 96,000 Payment of finance lease liabilities (3,294) (7,375) Payment of bank facility fees (1,571) (1,022) Dividend paid to minority shareholders Dividends paid Net cash used in financing activities Net increase/(decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year (669) – (131,707) (131,059) (137,241) (169,456) 4,968 (1,957) 17,895 19,852 22,863 17,895 18 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS For the year ended 30 June 2016 1. GENERAL INFORMATION This section sets out the Group’s accounting policies that relate to the financial statements as a whole. Where an accounting policy is specific to one note, the policy is described in the note to which it relates. SKY Network Television Limited (SKY) is a Company incorporated and domiciled in New Zealand. The address of its registered office is 10 Panorama Road, Mt Wellington, Auckland, New Zealand. The consolidated financial statements of the Group for the year ended 30 June 2016 comprise the Company, Sky Network Television Limited and its subsidiaries. SKY is a company registered under the Companies Act 1993 and is a reporting entity under Part 7 of the Financial Markets Conduct Act 2013. The Group’s primary activity is to operate as a provider of multi-channel, pay television and free-to-air television services in New Zealand. These financial statements were authorised for issue by the Board on 25 August 2016. Basis of preparation The financial statements of the Group have been prepared in accordance with the requirements of Part 7 of the Financial Markets Conduct Act 2013, the NZX Main Board Listing Rules and the ASX Listing Rules. Accounting policies applied in these financial statements comply with NZ IFRS effective for the year beginning 1 July 2015, as applicable to SKY as a profit-oriented entity. The Group financial statements are in compliance with International Financial Reporting Standards (IFRS). These financial statements are prepared on the basis of historical cost except where otherwise identified. The financial statements are presented in New Zealand dollars. Group structure The Group has a majority share in the following subsidiaries, all of which are incorporated in and have their principal place of business in New Zealand: Name of Entity Principal Activity Parent Interest held 2016 2015 SKY DMX Music Limited Commercial Music SKY 50.50% 50.50% SKY Ventures Limited (previously Cricket Max Limited) Investment SKY 100.00% 100.00% Media Finance Limited Non-trading SKY 100.00% 100.00% Outside Broadcasting Limited Broadcasting services SKY 100.00% 100.00% Screen Enterprises Limited Online DVD rental SKY 100.00% 100.00% Igloo Limited Multi-channel pay television SKY 100.00% 100.00% Believe It Or Not Limited Entertainment quizzes SKY 51.00% 51.00% During the year Cricket Max Limited was renamed SKY Ventures Limited and given a mandate by the Board to undertake minority equity investments in certain early stage companies which are aligned to the Group’s strategic objectives. In March 2016 SKY Ventures acquired a 15.79% interest in 90 Seconds Pty Limited (a cloud video production company) for a cost of $4.8 million. This investment is classified as an available for sale financial asset, recognised initially and subsequently at fair value, with changes in fair value recognised in other comprehensive income. During the prior year the Group sold its interest in SKY Arena Limited. Basis of consolidation The Group financial statements consolidate the financial statements of the Company and its subsidiaries. The acquisition method of accounting is used to account for the acquisition of subsidiaries and businesses by the Group. The consideration transferred in a business combination is measured at fair value, which is calculated as the sum of the acquisition date fair value of the assets transferred and the liabilities incurred. Each identifiable asset and liability is generally measured at its acquisition date fair value except if another NZ IFRS requires another measurement basis. The excess of the consideration of the acquisition and the amount of any non-controlling interest in the acquired company, less the Group’s share of the net of the acquisition date amounts of the identifiable assets acquired and the liabilities assumed is recognised as goodwill. Acquisition related costs are expensed as incurred. 19 1. GENERAL INFORMATION (CONTINUED) Subsidiaries Subsidiaries are entities that are controlled, either directly or indirectly, by the Group. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns from its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date on which control ceases. Intragroup balances and any unrealised gains and losses or income and expenses arising from intragroup transactions, are eliminated in preparing the consolidated financial statements. Unrealised losses are eliminated in the same way as are unrealised gains unless the transaction provides evidence of an impairment of the asset transferred. Transactions with non-controlling interests Transactions with non-controlling interests that do not result in loss of control are accounted for as equity transactions – that is, as transactions with the owners in their capacity as owners. The difference between fair value of any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is recorded in equity. Gains or losses on disposals to non-controlling interests are also recorded in equity. New standards, amendments and interpretations Other than NZ IFRS 9 “Financial Instruments’, NZ IFRS 15 “Revenue from contracts with customers” and NZ IFRS 16 “Leases”, there are no new standards, amendments or interpretations that have been issued and effective, or not yet effective, that are expected to have a significant impact on the Group. The Group has yet to assess the full impact of NZ IFRS 9 (effective date: 1 January 2018), NZ IFRS 15 (effective date: 1 January 2018) and NZ IFRS 16 (effective date: 1 January 2019). Goods and services tax (GST) The statement of comprehensive income and statement of cash flows have been prepared so that all components are stated exclusive of GST. All items in the balance sheet are stated net of GST, with the exception of receivables and payables, which include GST invoiced. Segmental reporting Operating segments are reported in a manner consistent with the internal reporting provided to SKY’s group of executive directors who are the chief operating decision-makers. SKY’s group of executive directors is responsible for allocating resources and assessing performance of the operating segments. SKY operates in a single business segment; the provision of multi-channel television services in New Zealand. 2. REVENUE IN NZD 000 Residential satellite subscriptions 2016 2015 753,115 760,000 Other subscriptions 79,286 71,183 Advertising 74,046 69,540 Other revenue 21,753 26,802 928,200 927,525 Revenue comprises the fair value of the sales of goods and services, net of goods and services tax and is recognised as follows: Subscription revenue – over the period to which the subscription relates. Unearned subscriptions and deferred revenues are revenues that have been invoiced relating to services not yet performed, principally subscriptions paid in advance (refer note 10); Advertising revenue – over the period in which the advertising is screened; Other revenue – when the product has been delivered to the customer or retailer or in the accounting period in which the actual service is provided. Other revenue comprises revenues received from installation of decoders and other non-subscriber related revenue. 20 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 3. OPERATING EXPENSES Profit before tax includes the following separate expenses/(credits): IN NZD 000 Notes 2016 2015 Depreciation of property, plant and equipment (1) 8 89,086 99,023 Impairment of property, plant and equipment 8 – 1,981 Amortisation of intangibles 9 11,155 9,468 Impairment of intangibles 9 – 8,722 100,241 119,194 Depreciation, amortisation and impairment Total depreciation, amortisation and impairment Bad and doubtful debts Movement in provision (218) (27) 2,427 3,328 2,209 3,301 264 269 Audit of regulatory returns 6 6 Other assurance services (3) 1 1 Agreed upon procedures 6 – 27 27 Net write-off Total bad and doubtful debts 6 Fees paid to external auditors Audit fees paid to principal auditors (2) Other services by principal auditors (4) Advisory services by principal auditors Treasury Consulting services (5) Total fees to external auditors Professional fees in relation to acquisition of Vodafone NZ Employee costs (6) KiwiSaver employer contributions Donations Operating lease and rental expenses 8 – 312 303 13,371 – 100,674 93,672 2,244 1,977 366 347 37,265 39,523 12,172 12,132 Related party transactions Remuneration of key personnel (included in employee costs) Directors’ fees Total related party transactions 626 619 12,798 12,751 (1) The majority of depreciation, amortisation and impairment relates to broadcasting assets (refer note 8 and 9). (2) The audit fee includes the fee for both the annual audit of the financial statements and the review of the interim financial statements. (3) Other assurance services comprise reporting on trust deed requirements. (4) Agreed upon procedures were undertaken in relation to the Special Shareholders Meeting. (5) Consulting services in relation to the economic contribution of the NZ film and TV sector. (6) All employee costs are short-term employee benefits. Leases under which all the risks and benefits of ownership are substantially retained by the lessor are classified as operating leases. Operating lease payments are recognised as an expense in the periods the amounts are payable. Employee entitlements to salaries and wages and annual leave, to be settled within 12 months of the reporting date represent present obligations resulting from employees’ services provided up to the reporting date, calculated at undiscounted amounts based on remuneration rates that the Group expects to pay. Bonus plans are recognised as a liability and an expense for bonuses based on a formula that takes into account the economic value added by employees during the reporting period. The Group recognises this provision where contractually obliged or where there is a past practice that has created a constructive obligation. 21 4. FINANCE COSTS, NET IN NZD 000 2016 2015 Finance income Interest income (695) (800) (695) (800) 2,127 3,570 15,995 16,412 31 571 573 571 Finance expense Interest expense on bank loans Interest expense on bonds Finance lease interest Amortisation of bond costs Bank facility finance fees Total interest expense (net) Unrealised exchange (gain)/loss – foreign currency payables Unrealised exchange loss/(gain) – foreign currency hedges Realised exchange gain – foreign currency payables Realised exchange (loss)/gain – foreign currency hedges 1,653 1,372 20,379 22,496 (4,962) 4,742 5,267 (4,319) (484) (418) 550 (5) 20,055 21,696 Interest income is recognised on a time-proportion basis using the effective interest method, which is the rate that exactly discounts estimated future cash flow receipts through the expected life of the financial asset to that asset’s net carrying amount. Borrowing costs directly attributable to acquisition, construction or production of an asset that takes a substantial period of time to prepare for its intended use are capitalised as part of the cost of the respective assets. All other borrowing costs are expensed in the period in which they are incurred. Borrowing costs consist of interest and other costs that the Group incurs with the borrowing of funds. Transactions in foreign currencies are translated at the foreign exchange rate ruling at the date of the transaction. Non-monetary items carried at fair value that are denominated in foreign currencies are translated to New Zealand dollars at the rates prevailing on the date when the fair value was determined. Non-monetary items that are measured in terms of historical cost in a foreign currency are not re-translated. Foreign exchange gains and losses resulting from the settlement of foreign currency transactions and from the translation at the year-end exchange rate of monetary assets and liabilities denominated in foreign currencies are recognised in profit and loss except where hedge accounting is applied and foreign exchange gains and losses are deferred in other comprehensive income. 22 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 5. TAXATION Income tax expense The total charge for the year can be reconciled to the accounting profit as follows: IN NZD 000 Profit before tax 2016 2015 204,990 238,879 57,397 66,886 Prima facie tax expense at 28% Non deductible expenses 585 613 (115) (171) – (213) 57,867 67,115 56,261 69,683 Prior year adjustment Other Income tax expense Allocated between Current tax payable Deferred tax Income tax expense 1,606 (2,568) 57,867 67,115 Imputation credits IN NZD 000 Imputation credits available for subsequent reporting periods based on a tax rate of 28%. 2016 2015 77,347 67,066 The above amounts represent the balance of the imputation account as at the end of the reporting period adjusted for: • Imputation credits that will arise from the payment of the amount of the provision for income tax. • Imputation debits that will arise from the payment of dividends (excluding the final dividend announced in August). Availability of these credits is subject to continuity of ownership requirements. Current income tax expense Income tax expense represents the sum of the tax currently payable and deferred tax, except to the extent that it relates to items recognised directly in other comprehensive income, in which case the tax expense is also recognised in other comprehensive income. The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in profit and loss because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Group’s liability for current tax is calculated using the rates that have been enacted or substantively enacted by the balance date. 23 5. TAXATION (CONTINUED) Deferred tax liabilities and (assets) The following are the major deferred tax liabilities and assets and the movements thereon during the current and prior reporting periods. IN NZD 000 Notes Other Hedges through equity Total 28,978 (1,576) 12,008 48,438 – – – (13,997) (13,997) 2,888 2,139 (3,421) – 1,606 36,047 Fixed assets Leased assets 9,028 For the year ended 30 June 2016 At 1 July 2015 NZ IAS 39 hedging adjustment credited direct to other comprehensive income 13 (Credited)/charged to profit and loss Balance at 30 June 2016 11,916 31,117 (4,997) (1,989) Deferred tax reversing within 12 months 2,610 (5,348) (4,997) (721) (8,456) Deferred tax to reverse after more than 12 months 9,306 36,465 – (1,268) 44,503 11,916 31,117 (4,997) (1,989) 36,047 16,647 26,378 (4,027) (3,943) 35,055 – – – 15,951 15,951 (Credited)/charged to profit and loss (7,619) 2,600 2,451 – (2,568) Balance at 30 June 2015 48,438 For the year ended 30 June 2015 At 1 July 2014 NZ IAS 39 hedging adjustment credited direct to other comprehensive income 13 9,028 28,978 (1,576) 12,008 Deferred tax reversing within 12 months 2,409 (114) (1,576) 5,676 6,395 Deferred tax to reverse after more than 12 months 6,619 29,092 – 6,332 42,043 9,028 28,978 (1,576) 12,008 48,438 Certain deferred tax assets and liabilities have been offset as allowed under NZ IAS 12 where there is a legally enforceable right to set off current tax assets against current tax liabilities and where the deferred tax assets and liabilities are levied by the same taxation authority. Deferred income tax is provided in full, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. Deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction, other than a business combination, that at the time of the transaction neither affects accounting nor taxable profit or loss. Deferred income tax is determined using tax rates that have been enacted or substantively enacted by the balance date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled. Deferred income tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised. Key estimates and assumptions Deferred tax assets are recognised for unused tax losses and other deductible temporary differences to the extent that it is probable that taxable profit will be available against which the losses and other deductible temporary differences can be utilised. Significant management judgement is required to determine the amount of deferred tax assets that can be recognised based upon the likely timing and level of future taxable profits. No deferred tax asset has been recognised in relation to Igloo Limited’s (IGLOO) accumulated losses of $12,150,000 (30 June 2015: $12,150,000). Those tax losses can be carried forward for use against future taxable profits of IGLOO subject to meeting the requirements of the income tax legislation including shareholder continuity. 24 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 6. TRADE AND OTHER RECEIVABLES IN NZD 000 Note Trade receivables Less provision for impairment of receivables Trade receivables – net 2016 2015 62,120 64,404 (763) (981) 61,357 63,423 Other receivables 678 830 Prepaid expenses 7,995 5,256 70,030 69,509 Balance at end of year Deduct prepaid expenses (7,995) (5,256) 14 62,035 64,253 Impairment Gross Balance financial instruments Gross IN NZD 000 2016 Impairment 2015 Residential subscribers 36,435 244 40,653 531 Commercial subscribers 5,269 54 4,792 13 10,190 – 10,046 – 7,057 103 6,111 156 129 17 102 9 3,040 345 2,700 272 62,120 763 64,404 981 Wholesale customers Advertising Commercial music Other Trade and other receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment. Collectability of trade receivables is reviewed on an on-going basis. Debts which are known to be uncollectible are written off. A provision for impairment of trade receivables is established when there is objective evidence, such as default or delinquency in payments, that the Group will not be able to collect all amounts due according to the original terms of the receivables. The amount of the provision is the difference between the asset’s carrying amount and the present value of the estimated future cash flows, discounted at the effective interest rate. The amount of the provision is expensed in profit and loss. 25 6. TRADE AND OTHER RECEIVABLES (CONTINUED) As at 30 June, the ageing analysis of trade receivables is as follows: 2016 IN NZD 000 Neither past due nor impaired Not past due 2015 Past due but not impaired Impaired Neither past due nor impaired Past due but not impaired Impaired 53,359 – 11 55,589 – – Past due 0-30 days – 5,863 65 – 6,380 51 Past due 31-60 days – 1,005 40 – 1,105 88 Past due 61-90 days – 331 215 – 225 258 Greater than 90 days – 799 432 – 124 584 53,359 7,998 763 55,589 7,834 981 Accounts receivables relating to advertising sales are individually impaired when it is clear that the debt is unlikely to be recovered. Impairment for all other trade receivables is calculated as a percentage of overdue subscribers in various time buckets based on historical performance of subscriber payments. Movements in the provision for impairment of receivables were as follows: IN NZD 000 Notes 2016 981 1,008 3 2,209 3,301 (2,427) (3,328) 763 981 Opening balance Charged during the year Utilised during the year Closing balance 2015 The creation and release of the provision for impaired receivables has been included in subscriber related costs in profit and loss. Amounts charged to the allowance account are generally written off when there is no expectation of receiving additional cash. The maximum exposure to credit risk at the reporting date is the fair value of each class of receivable. The Group does not hold any collateral as security. 7. PROGRAMME RIGHTS INVENTORY IN NZD 000 Cost 2016 2015 147,670 136,983 Less utilisation (67,905) (64,170) Balance at end of year 79,765 72,813 The current year programme rights’ utilisation charge of $271,658,000 (2015: $236,868,000) is included within programming expenses in profit and loss. Programme rights are recognised at cost, as an asset in the balance sheet provided the programme is available and the rights period has commenced at the balance date. Long-term sports rights are executory contracts as the obligation to pay for the rights does not arise until the event has been delivered. Most sports rights contracts are, however, payable in advance and as such, are recognised only to the extent of the portion of the amount paid not yet utilised. Rights are expensed over the period they relate to on a proportionate basis depending on the type of programme right and the expected screening dates, generally not exceeding twelve months. Any rights not expected to be utilised are written off during the period. 26 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 8. PROPERTY, PLANT AND EQUIPMENT IN NZD 000 Land, buildings and leasehold improvements Broadcasting Decoders and associated and studio equipment equipment Capitalised installation costs Other plant and equipment Projects under development Total 1,212,998 For the year ended 30 June 2016 Cost Balance at 1 July 2015 Transfer between categories Transfer to software assets 58,199 158,539 452,128 427,338 78,241 38,553 2,409 78 – – 2,043 (4,530) – – – – – – (26,023) (26,023) Additions 2,986 703 67,292 32,559 2,039 10,655 116,234 Disposals (5) (4,052) (39,038) (56,367) (772) – (100,234) 63,589 155,268 480,382 403,530 81,551 18,655 1,202,975 18,213 130,152 398,063 336,924 47,427 – 930,779 2,266 9,501 30,169 39,189 7,961 – 89,086 Balance at 30 June 2016 Accumulated depreciation Balance at 1 July 2015 Depreciation for the year Disposals (1) (4,042) (39,038) (56,367) (758) – (100,206) Balance at 30 June 2016 20,478 135,611 389,194 319,746 54,630 – 919,659 Net book value at 30 June 2016 43,111 19,657 91,188 83,784 26,921 18,655 283,316 51,103 154,687 536,104 579,571 69,433 22,844 1,413,742 115 9,909 – – 3,793 (13,817) – – – – – – (991) (991) 7,134 8,606 22,298 29,692 7,656 30,517 105,903 For the year ended 30 June 2015 Cost Balance at 1 July 2014 Transfer between categories Transfer to software assets Additions Disposals Balance at 30 June 2015 Accumulated depreciation Balance at 1 July 2014 Depreciation for the year Impairment charge (153) (14,663) (106,274) (181,925) (2,641) – (305,656) 58,199 158,539 452,128 427,338 78,241 38,553 1,212,998 16,262 134,781 469,025 475,068 40,149 – 1,135,285 1,996 10,009 35,312 43,781 7,925 – 99,023 – – – – 1,981 – 1,981 (45) (14,638) (106,274) (181,925) (2,628) – (305,510) Balance at 30 June 2015 18,213 130,152 398,063 336,924 47,427 – 930,779 Net book value at 30 June 2015 39,986 28,387 54,065 90,414 30,814 38,553 282,219 Disposals Land, buildings and leasehold improvements at 30 June 2016 includes land with a cost of $8,820,000 (30 June 2015: $8,820,000). In the current year there are no assets subject to finance leases. In the prior year the net book value of assets held by subsidiaries and subject to finance leases totalled $2,825,000 of which $2,457,000 was included in broadcasting and studio equipment and $368,000 was included in other plant and equipment. Depreciation related to broadcasting assets (including decoders and capitalised installation costs) of $78,859,000 (30 June 2015: $89,102,000) accounts for the majority of the total depreciation charge. Due to immateriality of the remaining depreciation, no allocation has been made across expense categories in profit and loss. 27 8. PROPERTY, PLANT AND EQUIPMENT (CONTINUED) Property, plant and equipment are stated at cost less accumulated depreciation and impairment losses except land which is shown at cost less impairment. Cost includes expenditure that is directly attributable to the acquisition of the items. Capitalised installation costs are represented by the cost of satellite dishes, installation costs and direct labour costs. Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant and equipment. Subsequent costs are included in the asset’s carrying amount or recognised as a separate asset, as appropriate, only when it is probable that the future economic benefits embodied within the item will flow to the Group and the cost of the item can be measured reliably. The cost of additions to plant and other assets constructed by the Group consist of all appropriate costs of development, construction and installation, comprising material, labour, direct overhead and transport costs. For qualifying assets directly attributable interest costs incurred during the period required to complete and prepare the asset for its intended use are capitalised as part of the total cost. All other costs are recognised in profit and loss as an expense as incurred. Additions in the current year include $575,000 of capitalised labour costs (30 June 2015: $1,686,000) Costs may also include transfers from equity of any gains or losses on qualifying cash flow hedges of foreign currency purchases of property, plant and equipment. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and recognised in other costs in profit and loss. Depreciation Property, plant and equipment are depreciated using the straight-line method so as to allocate the costs of assets to their residual values over their estimated useful lives as follows: Assets Time Land Nil Leasehold improvements 5 – 50 years Buildings 50 years Broadcasting and studio equipment 5 – 10 years Decoders and associated equipment 4 – 5 years Other plant and equipment 3 – 10 years Capitalised installation costs 5 years Projects under development are not depreciated until commissioned. The assets’ residual values and useful lives are reviewed, and adjusted if appropriate, at each balance date. Key estimates and assumptions The estimated life of technical assets such as decoders and other broadcasting assets is based on management’s best estimates. Changes in technology may result in the economic life of these assets being different from that estimated previously. The board and management regularly review economic life assumptions of these assets as part of management reporting procedures. 28 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 9. INTANGIBLE ASSETS Software Broadcasting rights Other intangibles Indefinite life goodwill Total Balance at 1 July 2015 96,849 2,185 3,167 1,426,293 1,528,494 Transfer from projects under development 26,023 – – – 26,023 Additions 15,949 – – – 15,949 IN NZD 000 For the year ended 30 June 2016 Cost Disposals (5,228) – – – (5,228) 133,593 2,185 3,167 1,426,293 1,565,238 Balance at 1 July 2015 81,535 564 3,078 962 86,139 Amortisation for the year 10,300 855 – – 11,155 Disposals (5,228) – – – (5,228) Balance at 30 June 2016 86,607 1,419 3,078 962 92,066 Net book value at 30 June 2016 46,986 766 89 1,425,331 1,473,172 88,206 2,185 3,167 1,426,293 1,519,851 Balance at 30 June 2016 Accumulated amortisation For the year ended 30 June 2015 Cost Balance at 1 July 2014 991 – – – 991 Additions Transfer from projects under development 8,789 – – – 8,789 Disposals (1,137) – – – (1,137) 96,849 2,185 3,167 1,426,293 1,528,494 65,551 457 3,078 – 69,086 9,361 107 – – 9,468 7,760 – – 962 8,722 (1,137) – – – (1,137) Balance at 30 June 2015 Accumulated amortisation Balance at 1 July 2014 Amortisation for the year Impairment charge Disposals Balance at 30 June 2015 81,535 564 3,078 962 86,139 Net book value at 30 June 2015 15,314 1,621 89 1,425,331 1,442,355 The majority of the amortisation and impairment charge relates to broadcasting intangibles. Consequently no allocation has been made across expense categories in profit and loss. Goodwill represents the excess of the cost of acquisition over the fair value of the Group’s share of the net identifiable assets, liabilities and contingent liabilities of the acquired subsidiary at the date of acquisition and the fair value of the non-controlling interest in the acquiree. The goodwill balance is allocated to the Group’s single operating segment. The majority of the goodwill ($1,422,115,000) arose as a result of the acquisition of SKY by Independent Newspapers Limited (INL) in 2005. Subsequent acquisitions have resulted in immaterial increases to goodwill. Broadcasting rights, consisting of UHF spectrum licences, are recognised at cost and are amortised on a straight-line basis over the lesser of the period of the licence term and 20 years. Software development costs recognised as assets are amortised over their estimated useful lives (three to five years). Direct costs associated with the development of broadcasting and business software for internal use are capitalised where it is probable that the asset will generate future economic benefits. Capitalised costs include external direct costs of materials and services consumed and direct payroll-related costs for employees (including contractors) directly associated with the project and interest costs incurred during the development stage of a project. Additions in the current year to software include $9,591,000 of accumulated capitalised labour costs, $5,707,000 of which were incurred in the current year (30 June 2015: $1,672,000). 29 9. INTANGIBLE ASSETS (CONTINUED) Key estimates and assumptions Assets that are subject to amortisation and depreciation are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value-in-use. Impairment losses in the prior year represent the write-down of certain intangible assets where the estimated recoverable amount is less than the carrying value. In the prior year the impairment loss of $7,760,000 represented the write-down of certain intangible assets relating to new products to the recoverable amount. The impairment was recognised because it is considered unlikely that these products will generate future cash flows in excess of the carrying value. Assets that have an indefinite useful life, for example goodwill, are not subject to amortisation and are tested at each reporting date for impairment and whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The Group operates as a single business segment and monitors goodwill for the business as a whole. If the testing indicates the carrying value exceeds the recoverable amount, goodwill is considered to be impaired. The recoverable amounts of cash generating units (CGU’s) have been determined based on value-in-use calculations. The value-in-use calculation is based on estimated future cash flows derived from the most recent financial budgets and forecasts approved by management for the next five years and incorporates a present value calculation based on a long term growth rate of 0% and a pre-tax discount rate of 12.5%. In the prior year the long term growth rate was 0.0% and the pre-tax discount rate was 12.5%. Key assumptions are subscriber numbers, churn rates, foreign exchange rates, expected changes to revenue and costs and a discount rate based on current market rates adjusted for risks specific to the business. Growth rates are based on expected forecasts and changes in prices and direct costs based on past practice and expectations of future changes in the market. The Group also compares its estimated recoverable amount with the market capitalisation value at the balance date. Sensitivity of recoverable amounts The assessment of value-in-use is most sensitive to the assumptions made for the net gain in subscriber numbers and the USD/NZD exchange rate. Based on the sensitivity analysis carried out, directors believe that no reasonable change in any of the key assumptions would cause the carrying value of goodwill to exceed its recoverable amount. 30 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 10. TRADE AND OTHER PAYABLES IN NZD 000 2016 2015 Trade payables Note 84,302 75,582 Unearned subscriptions and deferred revenue 66,175 66,238 Employee entitlements 15,353 13,495 Accruals 34,987 28,903 200,817 184,218 Balance at end of year Less Unearned subscriptions and deferred revenue 14 Balance financial instruments (66,175) (66,238) 134,642 117,980 Trade and other payables are initially measured at fair value and are subsequently measured at amortised cost, using the effective interest method. 11. BORROWINGS 2016 IN NZD 000 Bank loans 2015 Current Non-current Total Current Non-current Total – 49,468 49,468 – 49,424 49,424 199,912 98,705 298,617 – 298,045 298,045 – – – 3,294 – 3,294 199,912 148,173 348,085 3,294 347,469 350,763 2016 2015 199,912 3,294 Between one and five years 49,468 249,037 More than five years 98,705 98,432 348,085 350,763 Bonds Lease liabilities Repayment terms IN NZD 000 Less than one year Bank Loans The Group has a four year revolving credit bank facility expiring 17 July 2020 from a syndicate of banks comprising ANZ National Bank Limited, Bank of New Zealand, Commonwealth Bank of Australia and Westpac Bank. In July 2015, SKY increased the facility limit from $200 million to $250 million. In June 2016, the facility limit was increased to $350 million. Interest is charged on drawings under the facility at a rate between 1.45% and 2.15% per annum above the average bid rate for the purchase of bank accepted bills of exchange. There is a commitment fee payable on the undrawn balance of the facility of between 0.96% and 0.64% per annum. There are no required repayment tranches of the facility. The facility can be partially or fully cancelled at SKY’s discretion. In July 2016 the bank facility limit was decreased to $300 million. In the prior year, SKY decreased its facility limit from $400 million to $200 million. No security other than a negative pledge over the total Group’s assets has been provided. Cash balances held with the Bank of New Zealand are subject to a netting arrangement. Bank overdrafts of $2,744,000 (30 June 2015: $3,022,000) have been set off against the cash balances. Interest-bearing borrowings are recognised initially at fair value less attributable transaction costs. Subsequent to initial recognition, interest-bearing borrowings are stated at amortised cost with any difference between cost and redemption value being recognised in profit and loss over the period of the borrowings, using the effective interest method. Arrangement fees are amortised over the term of the loan facility. Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after the balance date. Cash and cash equivalents comprise cash balances and call deposits with maturities of three months or less. Bank overdrafts that are repayable on demand and which form an integral part of the Group’s cash management are included as a component of cash and cash equivalents for the purpose of the statement of cash flows. 31 11. BORROWINGS (CONTINUED) Bonds On 16 October 2006, the Group issued bonds for a value of $200 million which were fully subscribed (Bond A). On 31 March 2014 the Group issued bonds for a value of $100 million which were fully subscribed (Bond B). Terms and conditions of outstanding bonds are as follows: 2016 2015 Bond A Bond B Bond A Bond B 6.25% Nominal interest rate 3.38% 6.25% 4.43% Market yield 4.97% 4.01% 5.48% 4.72% Issue date 16-Oct-06 31-Mar-14 16-Oct-06 31-Mar-14 Date of maturity 16-Oct-16 31-Mar-21 16-Oct-16 31-Mar-21 Carrying amount 199,912 98,705 199,613 98,432 Fair value 199,000 109,644 199,200 107,655 Face value 200,000 100,000 200,000 100,000 IN NZD 000 Bonds are recognised initially at fair value less costs of issue. Costs of issue are amortised over the period of the bonds. Subsequent to initial recognition, bonds are stated at amortised cost with any difference between cost and redemption value being recognised in profit and loss over the period of the bonds, using the effective interest method. Bonds are classified in the balance sheet as non-current liabilities unless settlement of the liability is due within twelve months after the balance date. The difference between carrying amount and fair value has not been recognised in the financial statements as the bonds are intended to be held until maturity. Lease Liabilities The Group has no obligations under finance leases in the current year. The prior year obligation of $3,294,000 has been repaid in full. Interest paid in the current period includes $31,000 (2015: $571,000) relating to finance leases. The effective interest rate is 6.8%. The fair value of the finance lease liabilities at 30 June 2016 was $Nil (30 June 2015: $3,294,000). Leases in terms of which the Group assumes substantially all the risks and rewards of ownership are classified as finance leases. Assets acquired under finance leases are included as non-current assets in the balance sheet. The lower of fair value and the present value of the minimum lease payments is recognised as an asset at the beginning of the lease term and depreciated on a straight-line basis over the shorter of the lease term or the expected useful life of the leased asset. A corresponding liability is also established and each lease payment is allocated between the liability and interest expense so as to produce a constant period rate of interest on the remaining balance of the liability. 32 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 12. DERIVATIVE FINANCIAL INSTRUMENTS 2016 IN NZD 000 Notes Interest rate swaps – cash flow hedges 2015 Assets Liabilities Notional amounts Assets Liabilities Notional amounts – (9,663) 198,000 9 (8,132) 188,000 Interest rate swaps – fair value through profit and loss 105 – 10,000 – – – Total interest rate derivatives 105 (9,663) 208,000 9 (8,132) 188,000 9,481 (7,594) 478,778 51,662 (979) 501,589 – (3,364) 55,057 5,559 (4) 41,071 9,481 (10,958) 533,835 57,221 (983) 542,660 9,586 (20,621) 741,835 57,230 (9,115) 730,660 2,982 (9,670) 279,281 28,424 (1,320) 253,160 Forward foreign exchange contracts – cash flow hedges Forward foreign exchange contracts – dedesignated Total forward foreign exchange derivatives Analysed as: Current Non-current Derivatives used for hedging – cash flow hedges 14 At fair value through profit or loss 14 6,604 (10,951) 462,554 28,806 (7,795) 477,500 9,586 (20,621) 741,835 57,230 (9,115) 730,660 9,481 (17,257) 676,778 51,671 (9,111) 689,589 105 (3,364) 65,057 5,559 (4) 41,071 9,586 (20,621) 741,835 57,230 (9,115) 730,660 Exchange rates Foreign exchange rates used at balance date for the New Zealand dollar are: 2016 2015 USD 0.7091 0.6802 AUD 0.9544 0.8864 GBP 0.5276 0.4333 EUR 0.6385 0.6091 JPY 72.7466 83.2497 Forward foreign exchange contracts The hedged highly probable forecast transactions denominated in foreign currency are expected to occur at various dates during the next 36 months. Gains and losses recognised in the hedging reserve in equity (note 13) on forward exchange contracts as of 30 June 2016 are recognised in profit and loss in the period or periods during which the hedged forecast transaction affects profit and loss. Generally, the gain or loss is recognised as a basis price adjustment for the purchase of programme rights, and is written off to profit and loss over the rights’ period. Credit risk – derivative financial instruments The maximum exposure to credit risk on the derivative financial instruments is the value of the derivative assets’ receivable portion of $9,586,000 (2015: $57,230,000). 33 12. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED) Exposure to currency risk The Group’s exposure to foreign currency risk that has been covered by forward foreign exchange contracts is as follows: 2016 IN NZD 000 Foreign currency payables Dedesignated forward exchange contracts Net balance sheet exposure Forward exchange contracts (for forecasted transactions) Total forward exchange contracts 2015 USD AUD Other USD AUD (26,592) (24,542) – (24,970) (21,653) Other – 34,251 20,806 – 24,772 16,299 – 7,659 (3,736) – (198) (5,354) – 326,853 151,248 677 375,613 124,845 1,131 361,104 172,054 677 400,385 141,144 1,131 Sensitivity analysis A 10% strengthening or weakening of the NZD against the following currencies as at 30 June would have resulted in changes to equity (hedging reserve) and unrealised gain/losses (before tax) as shown below. Based on historical movements, a 10% increase or decrease in the NZD is considered to be a reasonable estimate. This analysis assumes that all other variables, in particular interest rates, remain constant. The analysis is performed on the same basis for the prior year. 10% rate increase 10% rate decrease Equity Profit or loss Equity Profit or loss USD – 2,417 – (2,954) AUD – 2,230 – (2,726) USD (29,112) (2,812) 35,582 3,437 AUD (13,018) (1,843) 15,911 2,253 (62) – 75 – (42,192) (8) 51,568 10 USD – 1,968 – (2,413) AUD – 2,270 – (2,774) USD (35,991) (2,669) 43,989 3,262 AUD (11,579) (1,525) 14,153 1,864 (108) – 132 – (47,678) 44 58,274 (61) IN NZD 000 gain/(loss) As at 30 June 2016 Foreign currency payables Foreign exchange hedges Other As at 30 June 2015 Foreign currency payables Foreign exchange hedges Other 34 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 12. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED) Interest rates During the year ended 30 June 2016, interest rates on borrowings varied in the range of 3.2% to 6.5% (2015: 2.6% to 6.5%). The Group’s interest rate structure is as follows: 2016 IN NZD 000 Effective Notes interest rate 2015 Effective Current Non-current interest rate Current Non-current Assets Cash and cash equivalents 2.02% 22,863 – 3.28% 17,895 – Liabilities Bank loans 11 6.19% – (49,468) 6.46% – (49,424) Bonds 11 5.33% (199,912) (98,705) 5.40% – (298,045) Lease liabilities 11 – – – 6.80% (3,294) – – 198,000 – 188,000 Derivatives Floating to fixed interest rate swaps Fixed to floating interest rate swaps – 10,000 – – (177,049) 59,827 14,601 (159,469) Gains and losses recognised in the hedging reserve in equity (note 13) on interest rate hedges as at 30 June 2016 will be continuously released to profit and loss within finance cost until the repayment of the bank borrowings and bonds. It is anticipated that the revolving credit facility will be utilised to repay the bond due on 16th October 2016. The interest rate swaps currently designated to the bond will be redesignated to the floating rate debt. Sensitivity analysis for interest-bearing instruments A change of 100 basis points in interest rates on the reporting date, would have (increased)/decreased equity (hedging reserve) and profit or loss (before tax) by the amounts shown below. Based on historical movements a 100 basis point movement is considered to be a reasonably possible estimate. The analysis is performed on the same basis for the prior year. This analysis assumes that all other variables remain constant. 100 BP increase IN NZD 000 gain/(loss) 100 BP decrease Equity Profit and loss Equity Profit and loss (266) As at 30 June 2016 Expense/(income) Variable rate instruments – bank loans Interest rate hedges – cash flow – 266 – (3,507) – 3,633 – (3,507) 266 3,633 (266) – 314 – (314) As at 30 June 2015 Expense/(income) Variable rate instruments – bank loans Interest rate hedges – cash flow (5,026) – 5,240 – (5,026) 314 5,240 (314) 35 12. DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED) Derivative financial instruments are used to hedge the Group’s exposure to foreign exchange and interest rate risks. The Group does not hold or issue derivatives for trading purposes. However derivatives that do not qualify for hedge accounting are accounted for as trading instruments. Derivative financial instruments are initially recognised at fair value on the date a derivative contract is entered into and are re-measured at their fair value at subsequent reporting dates. The method of recognising the resulting gain or loss depends on whether the derivative is designated as a hedging instrument and, if so, the nature of the item being hedged. At inception the Group documents the relationship between hedging instruments and hedged items, as well as its risk management objective and strategy for undertaking various hedge transactions. This process includes linking all derivatives designated as hedges to specific assets and liabilities or to specific firm commitments or forecast transactions. The Group also documents its assessment, both at hedge inception and on an on-going basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows of hedged items. Derivatives consist mainly of currency forwards and interest rate swaps. The fair value is recognised in the hedging reserve within equity until such time as the hedged item will affect profit and loss. The amounts accumulated in equity are either released to profit and loss or used to adjust the carrying value of assets purchased. For example, when hedging forecast purchases of programme rights in foreign currency, the gains and losses previously deferred in equity are transferred from equity and included in the initial measurement of the cost of the programme rights. The deferred amounts are ultimately recognised in programme rights’ expenses in profit and loss. Amounts accumulated in the hedging reserve in equity on interest rate swaps are recycled in profit and loss in the periods when the hedged item affects profit and loss (for example when the forecast interest payment that is hedged is made). The gain or loss relating to any ineffective portion is recognised in profit and loss as “interest rate swaps – fair value” in finance costs. The gain or loss relating to interest rate swaps which do not qualify for hedge accounting is recognised in profit and loss within the interest expense charge in “finance costs, net”. When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognised when the forecast transaction is ultimately recognised in profit and loss. When a forecast transaction is no longer expected to occur, the cumulative gain or loss that was reported in equity is immediately transferred to profit and loss. Changes in the fair value of any derivative instruments that do not qualify for hedge accounting are recognised immediately in profit and loss. 36 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 13. EQUITY Share capital Shares on issue at 30 June 2016 and 30 June 2015 Number of shares (000) Ordinary shares (NZD 000) 389,140 577,403 Ordinary shares are fully paid and have no par value. The shares rank equally, carry voting rights and participate in distributions. Earnings per share Basic earnings per share Basic earnings per share are calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year. 2016 2015 Profit after tax attributable to equity holders of Parent (NZD 000) 146,718 171,581 Weighted average number of ordinary shares on issue (thousands) 389,140 389,140 37.70 44.09 Basic earnings per share (cents) Weighted average number of ordinary shares Number Number Issued ordinary shares at beginning of year 389,139,785 389,139,785 Issued ordinary shares at end of year 389,139,785 389,139,785 389,139,785 389,139,785 Weighted average number of ordinary shares Diluted earnings per share Diluted earnings per share is calculated by adjusting the weighted average of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. SKY had no dilutive potential ordinary shares during the current or prior period. Hedging reserve IN NZD 000 Notes Balance at 1 July 2016 2015 30,880 (10,141) (44,681) 59,060 (3,865) (131) Cash flow hedges Unrealised gains/(losses) during the year Transfer to basis price adjustment programme rights inventory Transfer to operating expenses Deferred tax Balance at end of year 5 (1,443) (1,957) 13,997 (15,951) (35,992) 41,021 (5,112) 30,880 37 14. FINANCIAL RISK MANAGEMENT Financial risk management objectives The Group undertakes transactions in a range of financial instruments which include cash and cash deposits, receivables, payables, derivatives and various forms of borrowings including bonds and bank loans. These activities result in exposure to financial risks that include market risk (currency risk, fair value interest rate risk, cash flow interest rate risk and price risk), credit risk and liquidity risk. The Group seeks to minimise the effects of currency and interest rate risks by using derivative financial instruments to hedge these risk exposures. The use of financial derivatives is governed by the Group’s policies approved by the board of directors, which provides written principles on foreign exchange risk, interest rate risk, credit risk, the use of financial derivatives and non-derivative financial instruments, and the investment of excess liquidity. The Group does not enter into or trade financial instruments, including derivative financial instruments, for speculative purposes. The Corporate Treasury function reports monthly to the board of directors. The board has an audit and risk committee which is responsible for developing and monitoring the Group’s risk management policies. Market risk Market risk is the risk that changes in market prices, such as foreign exchange rates and interest rates will affect the Group’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return on risk. The Group buys and sells derivatives in the ordinary course of business, and also incurs financial liabilities, in order to manage market risks. All such transactions are carried out within the guidelines set by the board. Generally the Group seeks to apply hedge accounting in order to manage income statement volatility. a) Foreign exchange risk The Group is exposed to foreign exchange risk arising from various currency exposures primarily with respect to the Australian dollar and the United States dollar in relation to purchases of programme rights and the lease of transponders on the satellite. Foreign exchange risk arises when purchases are denominated in a currency that is not the entity’s functional currency. The net position in each foreign currency is managed by using forward currency contracts and foreign currency options and collars to limit the Group’s exposure to currency risk. The Group’s risk management policy is to hedge foreign capital expenditure (Capex) and foreign operating expenditure (Opex) in accordance with the following parameters. Approximately 90% of anticipated transactions in each major currency qualify as ‘highly probable’ forecast transactions for hedge accounting purposes. Capex Capex order greater than NZD $250,000 Opex Fixed commitments Opex Variable commitments Period Minimum hedging Maximum hedging Time of issuing order 100% 100% Up to 3 years 100% 100% > 3 years 0% 100% 0-12 months 85% 95% 13-24 months 0% 50% 25-26 months 0% 30% 38 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 14. FINANCIAL RISK MANAGEMENT (CONTINUED) b) Cash flow and fair value interest rate risk The Group’s interest rate risk arises from long-term borrowings. Borrowings issued at variable rates expose the Group to cash flow interest rate risk. Borrowings issued at fixed rates expose the Group to fair value interest rate risk. Group policy is to maintain its borrowings in fixed rate instruments as follows: Variable rate borrowings Period Minimum hedging Maximum hedging 1-3 years 20% 80% 3-5 years 20% 60% 5-10 years 0% 30% The Group manages its cash flow interest rate risk by using floating-to-fixed interest rate swaps. Such interest rate swaps have the economic effect of converting borrowings from floating rates to fixed rates. Under the interest rate swaps, the Group agrees with other parties to exchange, at specified intervals (quarterly), the difference between fixed contract rates and floating rate interest amounts calculated by reference to the agreed notional principal amounts. The Group also enters into fixed-to-floating interest rate swaps to hedge fair value interest rate risk arising where it has borrowed at fixed rates. c) Price risk The Group does not have any price risk exposure. Credit risk Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations and arises from cash and cash equivalents, deposits with banks, derivative financial instruments and the Group’s receivables from customers. The Group has no significant concentrations of credit risk. Credit risk with respect to trade receivables is limited due to the large number of subscribers included in the Group’s subscriber base. In addition, receivables balances are monitored on an on-going basis with the result that the Group’s exposure to bad debts is not significant. The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of trade receivables. The main components of this allowance are a specific loss component that relates to individually significant exposures, and a collective loss component established for groups of similar assets in respect of losses that have been incurred but not yet identified. The collective loss allowance is determined based on historical data of payment statistics for similar financial assets. The maximum exposure is the carrying amount as disclosed in note 6. Derivative counterparties and cash transactions are limited to high credit quality financial institutions. The Group has policies that limit the amount of credit exposure to any one financial institution. Liquidity risk Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. Prudent liquidity risk management implies maintaining sufficient cash and cash equivalents, the availability of funding through an adequate amount of committed credit facilities and the ability to close out market positions. The Group aims to maintain flexibility in funding by keeping committed credit lines available. Management monitors the Group’s cash requirements on a daily basis against expected cash flows based on a rolling daily cash flow forecast for at least 90 days in advance. In addition the Group compares actual cash flow reserves against forecast and budget on a monthly basis. The Group had an undrawn facility balance of $300,000,000 (June 2015: $150,000,000) that can be drawn down to meet short-term working capital requirements as well as repayment of the bond on 16 October 2016. On 17 July 2015, there was an increase in the facility limit of $50,000,000 and on 28 June 2016 the facility limit was increased by another $100,000,000). 39 14. FINANCIAL RISK MANAGEMENT (CONTINUED) The table below analyses the Group’s financial liabilities into relevant maturity groupings based on the remaining period from the balance date to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows, including interest payments in respect of financial liabilities and the net settled interest rate derivatives that are in a loss position at balance date. Balances due within 12 months equal their carrying value as the impact of discounting is not significant. IN NZD 000 Notes Carrying amount Contractual cash flows Less than one year 1-2 years 2-5 years > 5 years At 30 June 2016 Non derivative financial liabilities Secured bank loans 11 49,468 (57,688) (1,900) (1,900) (53,888) – Bonds 11 298,617 (333,068) (209,630) (6,250) (117,188) – Trade and other payables 10 134,642 (134,642) (134,642) – – – Forward exchange contracts used for hedging – net outflow/inflow (1) 12 10,958 (11,159) (9,041) (1,440) (678) – Interest rate swaps (1) 12 Derivative financial liabilities 9,663 (8,867) (4,325) (3,099) (1,443) – 503,348 (545,424) (359,538) (12,689) (173,197) – At 30 June 2015 Non derivative financial liabilities Secured bank loans 11 49,424 (59,720) (2,430) (2,430) (54,860) – Lease liabilities 11 3,294 (3,294) (3,294) – – – Bonds 11 298,045 (347,448) (15,110) (208,896) (6,250) (117,192) Trade and other payables 10 117,980 (117,980) (117,980) – – – Forward exchange contracts used for hedging – net outflow/inflow (1) 12 983 (986) (986) – – – Interest rate swaps (1) 12 8,132 (6,260) (2,090) (2,077) (2,093) – 477,858 (535,688) (141,890) (213,403) (63,203) (117,192) Derivative financial liabilities (1) The table excludes the contractual cash flows of the interest rate swaps and forward exchange contracts which are included in assets. 40 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 14. FINANCIAL RISK MANAGEMENT (CONTINUED) The table below analyses the Group’s foreign exchange derivative financial instruments which will be settled on a gross basis into relevant maturity groupings based on the remaining period at the balance date to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows. Inflows have been calculated using balance date spot rates. Contractual cash flows foreign exchange amount Contractual cash flows Less than one year 1-2 years 3-5 years USD (361,104) (163,481) (76,474) (121,149) AUD (172,054) (105,123) (47,279) (19,652) YEN (677) (677) – – IN NZD 000 Exchange rate At 30 June 2016 Forward foreign exchange contracts Outflow (at FX hedge rate) Inflow (at year end market rate) USD 0.7091 251,727 354,994 160,715 75,180 119,099 AUD 0.9544 158,981 166,577 101,777 45,774 19,026 YEN 72.7466 49,329 678 678 – – (11,586) (6,111) (2,799) (2,676) USD (400,384) (155,592) (74,825) (169,967) AUD (141,144) (96,437) (44,707) – YEN (1,131) (1,131) – – At 30 June 2015 Forward foreign exchange contracts Outflow (at FX hedge rate) Inflow (at year end market rate) USD 0.6802 294,736 433,308 177,038 79,851 176,419 AUD 0.8864 130,139 146,817 99,607 47,210 – YEN 83.2497 98,658 1,185 1,185 – – 38,651 24,670 7,529 6,452 Capital risk management The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. The Group’s overall strategy for capital risk management remains unchanged from 2015. The capital structure of the Group consists of debt which includes the borrowings disclosed in note 11, cash and cash equivalents and equity attributable to equity holders of the Parent comprising share capital, hedging reserve and retained earnings as disclosed in note 13. It is anticipated that the Group’s revolving credit facility will be utilised to repay the bond due for repayment on 16 October 2016. The board reviews the Group’s capital structure on a regular basis. The Group has a facility agreement in place with a syndicate of banks and a retail bond issue as described in note 11. 41 14. FINANCIAL RISK MANAGEMENT (CONTINUED) The gearing ratio at the year-end was as follows: IN NZD 000 Debt Note 2016 2015 11 348,085 350,763 (22,863) (17,895) Cash and cash equivalents Net debt Equity Net debt to equity ratio 325,222 332,868 1,330,923 1,337,203 24% 25% The Group’s bank loan facility is subject to a number of covenants, including interest and debt cover ratios, calculated and reported quarterly, with which it has complied for the entire year reported (2015: complied). Fair value estimation The methods used to estimate the fair value of financial instruments are as follows: Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2: I nputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices). Level 3: Inputs for the asset or liability that are not based on observable market data (that is unobservable inputs), for example discounted cash flow. SKY’s financial assets and liabilities carried at fair value are valued on a level 2 basis other than the available for sale investment (refer note 1) that is valued on a level 3 basis. IN NZD 000 Note 2016 2015 Trading derivatives – dedesignated or not hedge accounted 12 105 5,559 Derivatives used for hedging – cash flow hedges 12 9,481 51,671 1 4,832 – 14,418 57,230 Assets measured at fair value Available for sale investment Total assets Liabilities measured at fair value Trading derivatives – dedesignated or not hedge accounted 12 (3,364) (4) Derivatives used for hedging – cash flow hedges 12 (17,257) (9,111) (20,621) (9,115) Total liabilities The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques. These valuation techniques maximise the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2. The Group uses a variety of methods and assumptions that are based on market conditions existing at each balance date. Techniques, such as estimated discounted cash flows, are used to determine the fair value of financial instruments. The fair value of forward exchange contracts is based on market forward foreign exchange rates at year end. The fair value of interest rate swaps is the estimated amount that the Group would receive or pay to terminate the swap at the reporting date, taking into account current interest rates, observable yield curves and the current creditworthiness of the swap counterparties. 42 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 14. FINANCIAL RISK MANAGEMENT (CONTINUED) Fair value of financial instruments carried at amortised cost 2016 Notes 2015 Carrying Amount Fair Value Carrying Amount Fair Value 22,863 22,863 17,895 17,895 62,035 62,035 64,253 64,253 84,898 84,898 82,148 82,148 49,468 44,366 49,424 48,759 Financial assets Loans and receivables Cash and cash equivalents Trade and other receivables 6 Total assets Financial liabilities held at amortised cost Bank loans 11 Lease liabilities 11 – – 3,294 3,294 Bonds 11 298,617 308,644 298,045 306,865 Trade and other payables 10 134,642 134,642 117,980 117,980 482,727 487,652 468,743 476,898 Total liabilities The fair values of financial assets and financial liabilities are determined as follows: Cash and short-term deposits, trade and other receivables carried at amortised cost, trade and other payables, and other current liabilities approximate their carrying amounts largely due to the short-term maturities of these instruments. The fair value of quoted notes and bonds is based on price quotations at the reporting date being a level 1 basis. The fair value of loans from banks and lease liabilities is estimated on a level 3 basis by discounting future cash flows using rates currently available for debt on similar terms, credit risk and remaining maturities. The fair value of related party receivables is estimated on a level 3 basis by discounting future cash flows using rates currently available for deposits on similar terms. Classification Financial assets are classified in the following categories: at fair value through profit or loss, or loans and receivables. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition and re-evaluates this designation at each reporting date. All purchases and sales of financial assets are recognised on the trade date, which is the date that the Group commits to purchase the assets. Purchases or sales of financial assets are sales or purchases that require delivery of assets within the period generally established by regulation or convention in the marketplace. Financial assets at fair value through profit or loss Financial assets at fair value through profit or loss are financial assets held for trading. A financial asset is classified in this category if acquired principally for the purpose of selling in the short-term. Derivatives are categorised as held for trading unless they are designated as hedges. Gains or losses arising from changes in the fair value of the “financial assets at fair value through profit or loss” category are recognised in profit and loss. Loans and receivables Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for those assets with maturities greater than 12 months after the balance date when they are classified as non-current assets. The Group’s loans and receivables comprise trade and other receivables and cash and cash equivalents in the balance sheet. Gains or losses are recognised in profit or loss when the loans and receivables are derecognised or impaired as well as through the amortisation process. Impairment of financial assets The Group assesses at each balance date whether there is objective evidence, such as default or delinquency in payment, that a financial asset or group of financial assets is impaired. If there is objective evidence that an impairment loss on assets carried at amortised cost has been incurred, the amount of the loss is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows discounted at the financial asset’s original effective interest rate. The carrying amount of the asset is reduced through use of an allowance account with the amount of the loss being recognised in profit or loss. 43 15. COMMITMENTS IN NZD 000 2016 2015 Year 1 35,978 35,629 Year 2 34,323 36,570 Year 3 33,413 36,487 Year 4 33,140 35,918 Year 5 33,102 35,648 Later than five years 14,049 50,714 184,005 230,966 Year 1 6,428 9,203 Year 2 2,951 6,144 Year 3 539 2,462 Year 4 245 49 10,163 17,858 Operating leases – future minimum lease payments: Contracts for transmission services: Contracts for future programmes: Year 1 187,787 176,871 Year 2 184,703 150,140 Year 3 155,257 115,231 Year 4 115,457 75,656 Year 5 66,366 62,616 Later than five years 30,449 27,930 740,019 608,444 Year 1 16,197 73,538 Year 2 – 34,259 16,197 107,797 Year 1 7,190 10,017 Year 2 2,650 1,141 Year 3 526 493 Year 4 – 43 Year 5 – – 10,366 11,694 Capital expenditure commitments: Property, plant and equipment Other services commitments: The Group has entered into a contract with Optus Networks Pty Limited (Optus) to lease transponders on the D1 satellite which was launched in October 2006 and commissioned in November 2006. The contract is for a period of 15 years from the time of commissioning with monthly payments in Australian dollars. This contract is accounted for as an operating lease. Non-cancellable operating lease payments, including Optus lease payments, are included in operating leases above. SKY is currently utilising seven transponders, six of which are on a long-term lease. Access to the seventh transponder was negotiated, effective from 1 April 2011, to enable the launch of additional channels. The cost of leasing the seventh transponder for the first three years to 31 March 2014 is based on a revenue share of certain specified SKY channels. Payments thereafter are for a fixed amount. 44 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) For the year ended 30 June 2016 16. CONTINGENT LIABILITIES The Group has undrawn letters of credit at 30 June 2016 of $650,000 (30 June 2015: $650,000), relating to Datacom Employer Services for SKY executive and Screen Enterprises Limited payroll liabilities in the current year. The Group is subject to litigation incidental to their business, none of which is expected to be material. No provision has been made in the Group’s financial statements in relation to any current litigation and the directors believe that such litigation will not have a significant effect on the Group’s financial position, results of operations or cash flows. 17. SUBSEQUENT EVENTS In July 2016 the facility limit was decreased to $300 million, from $350 million (refer note 11). Acquisition of Vodafone: At a special meeting on 6 July 2016 SKY shareholders voted to approve the acquisition of Vodafone NZ for a proposed transaction price of $3.44 billion, to approve the incurrence of new debt and to approve the issue of new shares to Vodafone Plc. Subject to regulatory approvals, which is expected to be by December 2016, SKY will acquire all of the shares in Vodafone NZ from Vodafone Europe B.V for a total purchase price of $3.44 billion, paid for through a mixture of cash and SKY shares. The issue of shares will result in Vodafone owning 51% of the total number of shares in SKY. The purchase price will consist of the issue of 405,023,041 shares at a price of $5.40 and a cash payment of $1.25 billion totalling approximately $3.44 billion. The transaction will be financed by new debt of up to $1.8 billion which has been negotiated at favourable terms with Vodafone Overseas Finance Limited. However SKY retains the right to renegotiate the revolving credit portion of this debt with one or more third parties. For further details relating to this transaction please refer to the Explanatory Memorandum on SKY’s website ww.skytv.co.nz/investor. On 25 August 2016 the Board of Directors announced that it will pay a fully imputed dividend of 15 cents per share with the record date being 9 September 2016. A supplementary dividend of 2.6471 cents per share will be paid to non-resident shareholders subject to the foreign investor tax credit regime. 45 INDEPENDENT AUDITORS’ REPORT To the shareholders of SKY Network Television Limited REPORT ON THE CONSOLIDATED FINANCIAL STATEMENTS We have audited the consolidated financial statements of SKY Network Television Limited (“the Company”) on pages 14 to 44, which comprise the consolidated balance sheet as at 30 June 2016, the consolidated statement of comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, and the notes to the financial statements that include significant accounting policies and other explanatory information for the Group. The Group comprises the Company and the entities it controlled at 30 June 2016 or from time to time during the financial year. Directors’ Responsibility for the Consolidated Financial Statements The Directors are responsible on behalf of the Company for the preparation and fair presentation of these consolidated financial statements in accordance with New Zealand Equivalents to International Financial Reporting Standards and International Financial Reporting Standards and for such internal controls as the Directors determine are necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error. Auditors’ Responsibility Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with International Standards on Auditing (New Zealand) and International Standards on Auditing. These standards require that we comply with relevant ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement. An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors’ judgement, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditors consider the internal controls relevant to the Company’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates, as well as evaluating the overall presentation of the consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion. We are independent of the Group. Our firm carries out other services for the Group in the areas of assurance and advisory services. In addition, certain partners and employees of our firm may have dealt with the Group on normal terms within the ordinary course of the trading activities of the Group. The provision of these other services has not impaired our independence. Opinion In our opinion, the consolidated financial statements on pages 14 to 44 present fairly, in all material respects, the financial position of the Group as at 30 June 2016 and its financial performance and cash flows for the year then ended in accordance with New Zealand Equivalents to International Financial Reporting Standards and International Financial Reporting Standards. Restriction on Use of our Report This report is made solely to the Company’s shareholders, as a body, in accordance with the Companies Act 1993. Our audit work has been undertaken so that we might state those matters which we are required to state to them in an auditors’ report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company’s shareholders, as a body, for our audit work, for this report or for the opinions we have formed. Chartered Accountants Auckland 25 August 2016 PricewaterhouseCoopers, 188 Quay Street, Private Bag 92162, Auckland 1142, New Zealand T: +64 (9) 355 8000, F: +64 (9) 355 8001, www.pwc.com/nz SKY NETWORK TELEVISION LIMITED PO Box 9059 Newmarket Auckland 1149 New Zealand 10 Panorama Road Mt Wellington Auckland 1060 New Zealand sky.co.nz Other Information Sky Network Television Limited Year ended on 30 June 2016 • Net tangible assets per security: Current period $(0.369): 1 Previous period $(0.274): 1 APPENDIX 7 - NZX CONDUCT RULES TO FAX ++64-4-473-1470 Number of pages including this one (Please provide any other relevant details on additional pages) Notice of event affecting securities New Zealand Stock Exchange Listing Rule 7.12.2. For rights, Listing Rules 7.10.9 and 7.10.10. For change to allotment, Listing Rule 7.12.1, a separate advice is required. Full name of Issuer SKY NETWORK TELEVISION LIMITED Name of officer authorised to make this notice Contact phone number Nature of event Tick as appropriate Authority for event, e.g. Directors' resolution JASON HOLLINGWORTH Contact fax number 09 579 9999 Bonus Issue If ticked, state whether: Capital change Rights Issue non-renouncable 09 525 8324 Taxable 25 Date / Non Taxable Call Directors' Resolution Conversion x Dividend 08 2016 Rights Issue Renouncable Interest If ticked, state Interim whether: Full Year x Special If more than one security is affected by the event, use a separate form. EXISTING securities affected by this Description of the class of securities ISIN NZSKTE0001S6 If unknown, contact NZX Details of securities issued pursuant to this event If more than one class of security is to be issued, use a separate form for each class. Description of the class of securities ISIN If unknown, contact NZX Number of Securities to be issued following event Minimum Entitlement Conversion, Maturity, Call Payable or Exercise Date Treatment of Fractions Enter N/A if not applicable Tick if pari passu OR Strike price per security for any issue in lieu or date Strike Price available. Monies Associated with Event Ratio, e.g 1 for 2 for provide an explanation of the ranking Dividend payable, Call payable, Exercise price, Conversion price, Redemption price, Application money. In dollars and cents Amount per security Source of Payment $0.15 Supplementary dividend details Listing Rule 7.12.7 NZD Currency $58,370,968 Total monies Taxation Amount per security in dollars and cents Date Payable $0.026471 16 September, 2016 Amount per Security in Dollars and cents to six decimal places In the case of a taxable bonus issue state strike price Timing Retained earnings $ Resident Withholding Tax $0.0104167 Credits (Give details) $0.058333 (Refer Appendix 8 in the Listing Rules) Record Date 5pm For calculation of entitlements must be the last business day of a week Notice Date Entitlement letters, call notices, conversion notices mailed OFFICE USE ONLY Ex Date: Commence Quoting Rights: Cease Quoting Rights 5pm: Commence Quoting New Securities: Cease Quoting Old Security 5pm: 9 September, 2016 Application Date Also, Call Payable, Dividend / Interest Payable, Exercise Date, Conversion Date. In the case of applications this must be the last business day of the week. Allotment Date For the issue of new securities. Must be within 5 business days of record date. Security Code: Security Code: 16/09/2016