BLACKMORES ANNUAL REPORT 2016
81
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
10 KEY MANAGEMENT PERSONNEL COMPENSATION
The aggregate compensation made to Key Management Personnel (KMP) of the Group and the Company is set out below:
2016 2015
$ $
Short-term employee benets 8,775,522 6,495,092
Post-employment benets 226,097 219,720
Other long-term benets 86,547 36,254
Share-based payment 2,026,265 736,784
11,114,431 7,487,850
The compensation of each member of the KMP of the Group and a discussion of the compensation policies of the Company are detailed in
the Directors’ Report and Remuneration Report which accompany these Consolidated Financial Statements.
11 SHARE-BASED PAYMENTS
Executive and Employee Share Option Plan
The Executive Performance Share Plan was approved at Blackmores’ Annual General Meeting in October 2015. Participation is open to Senior
Executives determined to be eligible by the Board. Under this plan, rights to acquire shares in the Company are granted annually to eligible
Senior Executives at no cost and vest provided specic performance hurdles are met.
The fair value of rights granted is calculated in accordance with AASB 2 ‘Share-based Payments’. Under the Company Executive Performance
Share Plan, during the year the Company granted entitlements to an allocation of ordinary shares provided specic performance objectives
and hurdles are met over the three year period commencing 1 July 2015 to the year ending 30 June 2018. If the performance and
employment vesting conditions are met, the minimum number of rights that could be vested under the entitlement is 6,780 (2015: 19,553)
and the maximum number of rights that could be vested is 40,673 (2015: 117,326). Several grant dates applied to these rights; as a result the
following fair values applied to the number of rights listed below.
The following share-based payment arrangements were in existence during the current and prior reporting periods:
SHARE RIGHTS SERIES NUMBER GRANT EXPIRY EXERCISE FAIR VALUE AT
OF RIGHTS DATE DATE PRICE GRANT DATE
GRANTS IN THE 2016 YEAR $
Granted 25 November 2015 40,673 25 Nov 2015 30 Jun 2018 N/A 147.49
GRANTS IN THE 2015 YEAR $
Granted 7 November 2014 111,387 7 Nov 2014 30 Jun 2017 N/A 25.22
Granted 10 December 2014 5,143 10 Dec 2014 30 Jun 2017 N/A 28.92
Granted 20 April 2015 796 20 Apr 2015 30 Jun 2017 N/A 52.44
The following reconciles the share-based arrangements outstanding at the beginning and end of the year:
2016 2015
WEIGHTED WEIGHTED
AVERAGE AVERAGE
NUMBER EXERCISE NUMBER EXERCISE
OF RIGHTS PRICE OF RIGHTS PRICE
Balance at the beginning of the year 117,326 -
Granted during the year 40,673 117,326
Forfeited during the year - -
Exercised during the year - N/A - N/A
Expired during the year - -
Balance at the end of the year 157,999 117,326
Exercisable at the end of the year 157,999 117,326
The allocation is based on a percentage of each Senior Executive’s and Senior Manager’s base remuneration and the allocation varies
depending on the actual EPS growth delivered for the relevant year as follows:
Share rights are vested at 30 June three years after grant and shares are subsequently issued in September of that year following audit
clearance of the Group’s result and Board approval. The issue price for share rights granted in the 2016 nancial year will be determined in
September 2018.
82
BLACKMORES ANNUAL REPORT 2016
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
11 SHARE-BASED PAYMENTS (CONT.)
2016
RATE OF EPS GROWTH PERCENTAGE OF PARTICIPANT’S BASE REMUNERATION
OTHER
SENIOR
CHIEF EXECUTIVE SENIOR COMPANY
OFFICER EXECUTIVES MANAGEMENT
3.9% 25.0 10.0 5.0
3.9% to 7.8% pro rata between 25.0 to 50.0 10.0 to 20.0 5.0 to 10.0
7.8% 50.0 20.0 10.0
7.8% to 17.9% pro rata between 50.0 to 150.0 20.0 to 60.0 10.0 to 30.0
17.9% 150.0 60.0 30.0
Greater than 17.9% 150.0 60.0 30.0
2015
RATE OF EPS GROWTH PERCENTAGE OF PARTICIPANT’S BASE REMUNERATION
OTHER
SENIOR
CHIEF EXECUTIVE SENIOR COMPANY
OFFICER EXECUTIVES MANAGEMENT
3.9% 25.0 10.0 5.0
3.9% to 7.8% pro rata between 25.0 to 50.0 10.0 to 20.0 5.0 to 10.0
7.8% 50.0 20.0 10.0
7.8% to 17.9% pro rata between 50.0 to 150.0 20.0 to 60.0 10.0 to 30.0
17.9% 150.0 60.0 30.0
Greater than 17.9% 150.0 60.0 30.0
Share-Based Conditions
The number of shares to be issued to a Senior Executive is determined by dividing the percentage amount of base remuneration calculated in
accordance with the above by:
• the weighted average price of the shares for the ve day trading period commencing seven days after Blackmores’ results in respect of the
prior nancial year are announced to the ASX, less
• the amount of any nal dividend per share declared as payable for the prior nancial year.
Staff Share Acquisition Plan
The Group has established a Staff Share Acquisition Plan. The plan is open to all employees including Senior Executives and enables them to
purchase up to $1,000 of Blackmores shares tax free (subject to taxable income thresholds) each year with money that would have otherwise
been paid as prot share. 872 shares were issued during the year ended 30 June 2016 (2015: 1,640 shares). In July 2016, 651 shares (2015:
776 shares) will be issued to employees, including Senior Executives, for prot share entitlement that would otherwise have been paid in cash
during the year ended 30 June 2016.
Options Plan
At 1 July 2015 and at 1 July 2014 there were no share options outstanding, none were issued during the year ended 30 June 2016 (2015: nil)
and as at 30 June 2016 (2015: nil) there were no unexercised share options.
The compensation of each member of the Key Management Personnel of the Group and a discussion of the compensation policies of the
Company are detailed in the Remuneration Report which accompanies these Consolidated Financial Statements.
BLACKMORES ANNUAL REPORT 2016
83
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
12 REMUNERATION OF AUDITOR
2016 2015
$ $
Auditor of the Parent Entity
Auditing or reviewing the Financial Statements 316,065 280,160
Taxation services 110,000 110,000
Other non-audit services1 253,293 45,500
679,358 435,660
Network Firm of the Parent Company Auditor
Auditing the Financial Statements 228,335 224,884
Taxation services - 88,813
228,335 313,697
The auditor of Blackmores Limited is Deloitte Touche Tohmatsu.
1. ‘Other non-audit services’ is comprised of fees in relation to the provision of accounting advice and consulting services.
13 TRADE AND OTHER RECEIVABLES
2016 2015
$’000 $’000
Current
Current trade and other receivables1 135,518 107,355
Allowance for doubtful debts (1,218) (169)
Allowance for claims (1,096) (927)
133,204 106,259
Goods and services tax (GST) recoverable 1,432 615
Other receivables - 202
134,636 107,076
1. The average credit period on sale of goods is 60 days from the end of the month of invoice. No interest is charged on trade receivables and the Group does not hold any collateral over these balances. Trade
receivables consist of a large number of customers spread across several retail channels and geographic regions.
At 30 June 2016, the Group had two customers (2015: three customers) each comprising amounts greater than 5% of the total trade
receivables. These customers owed the Group more than $46,000 thousand (2015: $52,000 thousand) and accounted for approximately
35% (2015: 49%) of all receivables owing.
2016 2015
$’000 $’000
Ageing of Past Due But Not Impaired
0 - 30 days past due date 17,440 17,912
31 - 60 days past due date 3,125 827
61 - 90 days past due date 1,717 651
> 90 days past due date 1,443 710
Total 23,725 20,100
An allowance has been made for estimated irrecoverable trade receivable amounts arising from the past sale of goods, determined by
reference to past default experience. In determining the recoverability of a trade receivable, the Group considers any change in the credit
quality of the trade receivable from the date credit was initially granted up to the reporting date. The Group manages credit risk with regular
review of the balances outstanding and restrictive action is taken where necessary.
84
BLACKMORES ANNUAL REPORT 2016
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
13 TRADE AND OTHER RECEIVABLES (CONT.)
2016 2015
$’000 $’000
Ageing of Impaired Trade Receivables
0 - 30 days 16 -
31 - 60 days 711 49
61 - 90 days 481 9
> 90 days 10 111
Total 1,218 169
Included in the allowance for doubtful debts are individually impaired trade receivables with a balance of $31 thousand (2015: $77 thousand).
The Group does not hold any collateral over these balances. The Directors believe that there is no further credit provision required in excess
of the allowance for doubtful debts.
Movement in the Allowance for Doubtful Debts
Balance at the beginning of the year 169 688
Amounts written off as uncollectable - (506)
Increase/(reduction) in provision 1,049 (13)
Balance at the end of the year 1,218 169
14 INVENTORIES
Ingredients 9,873 1,806
Raw materials 50,300 10,420
Finished goods 56,313 26,439
116,486 38,665
The provision at balance date to cover inventory write down is $2,107 thousand (2015: $2,949 thousand).
15 PROPERTY, PLANT AND EQUIPMENT
2016 2015
$’000 $’000
Cost 110,000 99,935
Accumulated depreciation (42,374) (39,200)
67,626 60,735
Carrying amounts of:
Freehold land 12,848 12,848
Buildings 30,123 31,054
Leasehold improvements 1,132 350
Plant and equipment 19,899 15,049
Motor vehicles 121 157
Capital work in progress 3,503 1,277
67,626 60,735
BLACKMORES ANNUAL REPORT 2016
85
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
15 PROPERTY, PLANT AND EQUIPMENT (CONT.)
LEASEHOLD CAPITAL
FREEHOLD IMPROVE- PLANT AND MOTOR WORK IN
LAND BUILDINGS MENTS EQUIPMENT VEHICLES PROGRESS TOTAL
$’000 $’000 $’000 $’000 $’000 $’000 $’000
Cost
Balance at 30 June 2014 12,848 36,983 735 45,754 293 363 96,976
Additions - - 78 1,585 85 1,277 3,025
Category transfers - - - 363 - (363) -
Disposals - - - (214) (64) - (278)
Net foreign currency exchange differences arising on translation of
nancial statements of foreign operations - - 13 199 - - 212
Balance at 30 June 2015 12,848 36,983 826 47,687 314 1,277 99,935
Additions - - 1,086 8,946 - 3,503 13,535
Additions obtained through business combinations - - 147 399 15 - 561
Category transfers - - 26 1,251 - (1,277) -
Disposals - - (378) (3,579) (73) - (4,030)
Net foreign currency exchange differences arising on translation of
nancial statements of foreign operations - - (25) 24 - - (1)
Balance at 30 June 2016 12,848 36,983 1,682 54,728 256 3,503 110,000
Accumulated Depreciation
Balance at 30 June 2014 - (4,998) (419) (27,769) (177) - (33,363)
Disposals - - - 201 55 - 256
Depreciation expense - (931) (74) (4,914) (35) - (5,954)
Net foreign currency exchange differences arising on translation of
nancial statements of foreign operations - - 17 (156) - - (139)
Balance at 30 June 2015 - (5,929) (476) (32,638) (157) - (39,200)
Disposals - - 250 3,321 60 - 3,631
Assets obtained through business combinations - - (84) (262) (6) - (352)
Depreciation expense - (931) (252) (5,265) (32) - (6,480)
Net foreign currency exchange differences arising on translation of
nancial statements of foreign operations - - 12 15 - - 27
Balance at 30 June 2016 - (6,860) (550) (34,829) (135) - (42,374)
Net Book Value
As at 30 June 2015 12,848 31,054 350 15,049 157 1,277 60,735
As at 30 June 2016 12,848 30,123 1,132 19,899 121 3,503 67,626
No impairment losses have been recognised in the current year (2015: $nil).
86
BLACKMORES ANNUAL REPORT 2016
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
16 INVESTMENT PROPERTY
2016 2015
$’000 $’000
Cost of investment property 2,160 2,160
At cost
Balance at beginning of year 2,160 2,160
Balance at end of year 2,160 2,160
Investment property in the form of a plot of land at 15 Jubilee Avenue, Warriewood, NSW 2102 was acquired during the nancial year ended
30 June 2010. At the date of the signing of these Consolidated Financial Statements there were no plans to use this land for the production of
goods or services or for administrative purposes, nor for sale in the ordinary course of business.
In line with the Group’s accounting policy on investment property, this property has been measured at cost. The cost of the purchased
investment property comprises its purchase price and any directly attributable expenditure. Directly attributable expenditure includes
professional fees for legal services, property transfer taxes and other transaction costs. As the property in question is freehold land, no
depreciation is recognised in relation to it.
This investment property is tested for impairment annually. To date no impairment losses have been recognised and the Directors remain
condent that the carrying amount of the investment property will be recovered in full.
17 OTHER INTANGIBLE ASSETS
2016 2015
$’000 $’000
Cost 35,629 20,858
Accumulated amortisation and impairment (2,893) (2,328)
32,736 18,530
CAPITALISED REGISTRA- TRADE- FORMULA- ROYALTY
WEBSITE TIONS
1
MARKS
1
TIONS
1
STREAM BRANDS
1
PATENTS TOTAL
$’000 $’000 $’000 $’000 $’000 $’000 $’000 $’000
Cost
Balance at 30 June 2014 2,070 893 288 272 450 15,313 972 20,258
Additions - - - - - - - -
Additions from internal development 600 - - - - - - 600
Effect of foreign currency exchange differences - - - - - - - -
Balance at 30 June 2015 2,670 893 288 272 450 15,313 972 20,858
Additions - - - - - - - -
Additions from internal development 311 - - - - - - 311
Assets obtained through business combination - - 1,160 - - 13,300 - 14,460
Effect of foreign currency exchange differences - - - - - - - -
Balance at 30 June 2016 2,981 893 1,448 272 450 28,613 972 35,629
Accumulated Amortisation
Balance at 30 June 2014 (1,610) - - - (188) - (97) (1,895)
Amortisation expense (334) - - - (90) - (13) (437)
Effect of foreign currency exchange differences 4 - - - - - - 4
Balance at 30 June 2015 (1,940) - - - (278) - (110) (2,328)
Amortisation expense (392) - - - (90) - (83) (565)
Effect of foreign currency exchange differences - - - - - - - -
Balance at 30 June 2016 (2,332) - - - (368) - (193) (2,893)
Net Book Value
As at 30 June 2015 730 893 288 272 172 15,313 862 18,530
As at 30 June 2016 649 893 1,448 272 82 28,613 779 32,736
1. These assets are considered to be of indenite life and therefore do not require amortisation, but are subject to impairment testing.
BLACKMORES ANNUAL REPORT 2016
87
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
17 OTHER INTANGIBLE ASSETS (CONT.)
The following useful lives are used in the calculation of amortisation expense:
Capitalised website development 3 years
Patents 20 years
Royalty stream 5 years
The amortisation expense has been included in the line item ‘depreciation and amortisation expenses’ in the Consolidated Statement of
Prot or Loss and Other Comprehensive Income.
18 GOODWILL
2016 2015
$’000 $’000
Cost
Balance at beginning of the year 16,863 16,863
Additional amounts recognised from business combinations occurring during the year (note 38.4) 3,169 -
Balance at end of the year 20,032 16,863
18.1 ALLOCATION OF GOODWILL TO CASH-GENERATING UNITS
Goodwill has been allocated for impairment testing purposes to the following cash-generating units:
Pure Animal Wellbeing 658 658
BioCeuticals 16,205 16,205
Global Therapeutics 3,169 -
20,032 16,863
Intangible assets with indenite lives have been allocated for impairment testing purposes to the
following cash-generating units:
Pure Animal Wellbeing 1,189 1,189
BioCeuticals 15,481 15,481
Global Therapeutics 14,460 -
31,130 16,670
Pure Animal Wellbeing
The recoverable amount of this cash-generating unit is determined on a value in use calculation. This calculation uses cash ow projections
based on the ve year plan approved by management and endorsed by the Board, and also uses a terminal value calculation.
Cash ow projections are based on estimated growth in EBITDA (net of tax) and estimated working capital changes. The cash ows beyond
that ve-year period have been extrapolated using a steady 2% per annum growth rate which is the projected long-term ination rate. The
Directors believe that any reasonably possible change in the key assumptions on which recoverable amount is based would not cause the
aggregate carrying amount to exceed the aggregate recoverable amount of the cash-generating unit.
BioCeuticals
The recoverable amount of this cash-generating unit is determined on a value in use calculation. This calculation uses cash ow projections
based on the ve year plan approved by management and endorsed by the Board, and also uses a terminal value calculation.
Cash ow projections are based on estimated growth in in EBITDA (net of tax) and estimated working capital changes. The cash ows beyond
that ve-year period have been extrapolated using a steady 2% per annum growth rate which is the projected long-term ination rate. The
Directors believe that any reasonably possible change in the key assumptions on which recoverable amount is based would not cause the
aggregate carrying amount to exceed the aggregate recoverable amount of the cash-generating unit.
The key assumptions used in the value in use calculations for Pure Animal Wellbeing and BioCeuticals cash-generating units are as follows.
Budgeted sales growth Budgeted sales growth is expected to be in line with sales growth in the category
Budgeted margins Budgeted margins are expected to remain consistent
Discount rate The discount rate used for both Pure Animal Wellbeing and BioCeuticals is 8%
19 TRADE AND OTHER PAYABLES
2016 2015
$’000 $’000
Trade payables1 102,096 52,835
Goods and services tax (GST) payable 4,339 2,940
Other creditors and accruals 54,043 39,133
160,478 94,908
1. The average credit period on purchases is 30 days from the end of the month of invoice. The Group has nancial risk management policies in place to ensure all payables are paid within the credit time-frame.
88
BLACKMORES ANNUAL REPORT 2016
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
20 CURRENT TAX LIABILITIES
2016 2015
$’000 $’000
Income tax payable 24,093 12,815
Withholding tax payable 111 47
24,204 12,862
21 INTEREST BEARING LIABILITIES
2016 2015
$’000 $’000
Non-current
Secured – at amortised cost:
Bank bills1 55,446 44,000
Summary of borrowing arrangements:
1. In accordance with the security arrangements of liabilities, as disclosed in this note to the Consolidated Financial Statements, effectively all assets of the Parent Entity have been pledged as security.
22 PROVISIONS
2016 2015
$’000 $’000
Current
Employee benets 7,440 6,136
Directors’ retirement benets 148 148
7,588 6,284
Non-current
Employee benets 1,134 730
23 ISSUED CAPITAL
2016 2015
$’000 $’000
17,225,156 fully paid ordinary shares (2015: 17,224,284) 37,753 37,753
2016 2015
2016 ISSUED 2015 ISSUED
NUMBER CAPITAL NUMBER CAPITAL
’000 $’000 ’000 $’000
Fully Paid Ordinary Shares
Balance at beginning of nancial year 17,224 37,753 17,113 34,502
Issue of shares under Executive and employee share plans (notes 11, 34.3) 1 - 2 -
Issue of shares under Dividend Reinvestment Plan - - 109 3,251
Balance at end of nancial year 17,225 37,753 17,224 37,753
Fully paid ordinary shares carry one vote per share and carry a right to dividends.
Employee Share Plans
Further details of the Group’s Executive and employee share plans are contained in note 11 to the Consolidated Financial Statements.
BLACKMORES ANNUAL REPORT 2016
89
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
24 RESERVES
2016 2015
$’000 $’000
Equity-settled employee benets reserve 4,440 6,933
Cash ow hedging reserve (376) (913)
Foreign currency translation reserve 1,188 2,043
5,252 8,063
24.1 EQUITY-SETTLED EMPLOYEE BENEFITS RESERVE
The equity-settled employee benets reserve arises on the grant of share rights to Executives and employees under various share plans.
Further information about share-based payments to Executives and employees is in note 11 to the Consolidated Financial Statements.
Balance at beginning of year 6,933 5,855
Reclassication to retained earnings (5,855) -
Recognition of share-based payments (net of tax) 3,362 1,078
Balance at end of year 4,440 6,933
24.2 CASH FLOW HEDGING RESERVE
The hedge reserve represents hedging gains and losses recognised on the effective portion of cash ow hedges. The cumulative deferred
gain or loss on the hedge is recognised in prot or loss when the hedged transaction impacts the prot or loss, or is included as a basis
adjustment to the non-nancial hedged item, consistent with the applicable accounting policy.
Balance at beginning of year (913) (513)
Net gain/(loss) on revaluation (net of tax) 537 (400)
Balance at end of year (376) (913)
24.3 FOREIGN CURRENCY TRANSLATION RESERVE
Exchange differences relating to foreign currency monetary items forming part of the net investment in a foreign operation and the translation
of foreign controlled entities are brought to account by entries made directly to the foreign currency translation reserve, as described in note
2.15 to the Consolidated Financial Statements.
Balance at beginning of year 2,043 (2,115)
Exchange differences arising on translating the foreign controlled entities (855) 4,158
Balance at end of year 1,188 2,043
25 RETAINED EARNINGS
2016 2015
$’000 $’000
Retained earnings 135,258 87,099
Balance at the beginning of the year 87,099 66,497
Reclassication of equity settled employee benet reserve 5,855 -
Prot for the year 100,008 46,556
Payment of dividends (57,704) (25,954)
Balance at end of year 135,258 87,099
90
BLACKMORES ANNUAL REPORT 2016
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
26 EQUITY ATTRIBUTABLE TO NON-CONTROLLING INTERESTS
2016 2015
$’000 $’000
Balance at the beginning of the year - -
Non-controlling interests arising on the incorporation of PT Kalbe Blackmores Nutrition 2,301 -
Share of prot for the year 12 -
Share of other comprehensive income 17 -
Balance at end of year 2,330 -
27 EARNINGS PER SHARE
2016 2015
CENTS PER CENTS PER
SHARE SHARE
Basic earnings per share 580.6 270.7
Diluted earnings per share 575.9 269.1
Basic Earnings per Share
The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows:
2016 2015
$’000 $’000
Earnings (reconciles directly to prot for the year in the Consolidated Statement of Prot or Loss) 100,008 46,556
2016 2015
NUMBER NUMBER
Weighted average number of ordinary shares on issue during the nancial year
used in the calculation of basic earnings per share 17,225,093 17,196,049
Diluted Earnings per Share
Earnings and weighted average number of ordinary shares used in the calculation of diluted earnings per share are as follows:
2016 2015
$’000 $’000
Earnings (reconciles directly to prot for the year in the Consolidated Statement of Prot or Loss) 100,008 46,556
2016 2015
NUMBER NUMBER
Weighted average number of ordinary shares used in the calculation of basic earnings per share 17,225,093 17,196,049
Shares deemed to be issued for no consideration in respect of:
Employee share plans 141,344 106,310
Weighted average number of ordinary shares and potential ordinary shares used in the
calculation of diluted earnings per share 17,366,437 17,302,359
BLACKMORES ANNUAL REPORT 2016
91
NOTES TO THE FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016
28 DIVIDENDS
2016 2015
CENTS PER TOTAL CENTS PER TOTAL
SHARE $’000 SHARE $’000
Recognised Amounts
Fully paid ordinary shares
Final dividend for year ended 30 June 2015 (2015: 30 June 2014)
– fully franked at 30% corporate tax rate 135 23,254 83 14,205
Interim dividend for year ended 30 June 2016 (2015: 30 June 2015)
– fully franked at 30% corporate tax rate 200 34,450 68 11,713
DRP residual payments - - - 36
335 57,704 151 25,954
Unrecognised Amounts
Fully paid ordinary shares
Final dividend – fully franked at 30% corporate tax rate 210 36,174
The nal dividend in respect of ordinary shares for the year ended 30 June 2016 has not been recognised in these Consolidated Financial
Statements because the nal dividend was declared subsequent to 30 June 2016.
COMPANY
2016 2015
$’000 $’000
Adjusted franking account balance 21,075 19,985
29 COMMITMENTS FOR EXPENDITURE
2016 2015
$’000 $’000
Research and Development Contracts
Not longer than 1 year 348 158
Longer than 1 year and not longer than 5 years 145 70
493 228
Plant and equipment
Not longer than 1 year 3,906 9,800
Longer than 1 year and not longer than 5 years - -
3,906 9,800
Promotional Services
Not longer than 1 year 3,862 1,370
Longer than 1 year and not longer than 5 years 5,773 2,055
9,635 3,425
Sponsorship
Not longer than 1 year 1,198 1,118
Longer than 1 year and not longer than 5 years 5,378 1,502
6,576 2,620
Lease Commitments
Non-cancellable operating lease commitments are disclosed in note 30 of the Consolidated Financial Statements.
NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 10 KEY MANAGEMENT PERSONNEL COMPENSATION The aggregate compensation made to Key Management Personnel (KMP) of the Group and the Company is set out below: 2016 2015 $ $ Short-term employee benefits 8,775,522 Post-employment benefits 226,097 Other long-term benefits 86,547 Share-based payment 2,026,265 11,114,431 6,495,092 219,720 36,254 736,784 7,487,850 The compensation of each member of the KMP of the Group and a discussion of the compensation policies of the Company are detailed in the Directors’ Report and Remuneration Report which accompany these Consolidated Financial Statements. 11 SHARE-BASED PAYMENTS Executive and Employee Share Option Plan The Executive Performance Share Plan was approved at Blackmores’ Annual General Meeting in October 2015. Participation is open to Senior Executives determined to be eligible by the Board. Under this plan, rights to acquire shares in the Company are granted annually to eligible Senior Executives at no cost and vest provided specific performance hurdles are met. The fair value of rights granted is calculated in accordance with AASB 2 ‘Share-based Payments’. Under the Company Executive Performance Share Plan, during the year the Company granted entitlements to an allocation of ordinary shares provided specific performance objectives and hurdles are met over the three year period commencing 1 July 2015 to the year ending 30 June 2018. If the performance and employment vesting conditions are met, the minimum number of rights that could be vested under the entitlement is 6,780 (2015: 19,553) and the maximum number of rights that could be vested is 40,673 (2015: 117,326). Several grant dates applied to these rights; as a result the following fair values applied to the number of rights listed below. The following share-based payment arrangements were in existence during the current and prior reporting periods: SHARE RIGHTS SERIES NUMBER OF RIGHTS GRANT DATE EXPIRY DATE EXERCISE FAIR VALUE AT PRICE GRANT DATE GRANTS IN THE 2016 YEAR $ Granted 25 November 2015 40,673 25 Nov 2015 30 Jun 2018 N/A 147.49 GRANTS IN THE 2015 YEAR $ Granted 7 November 2014 Granted 10 December 2014 Granted 20 April 2015 111,387 7 Nov 2014 5,143 10 Dec 2014 796 20 Apr 2015 30 Jun 2017 30 Jun 2017 30 Jun 2017 N/A N/A N/A 25.22 28.92 52.44 The following reconciles the share-based arrangements outstanding at the beginning and end of the year: 2016 2015 WEIGHTED WEIGHTED AVERAGE AVERAGE NUMBER EXERCISE NUMBER EXERCISE OF RIGHTS PRICE OF RIGHTS PRICE The allocation is based on a percentage of each Senior Executive’s and Senior Manager’s base remuneration and the allocation varies depending on the actual EPS growth delivered for the relevant year as follows: Share rights are vested at 30 June three years after grant and shares are subsequently issued in September of that year following audit clearance of the Group’s result and Board approval. The issue price for share rights granted in the 2016 financial year will be determined in September 2018. BLACKMORES ANNUAL REPORT 2016 Balance at the beginning of the year 117,326 Granted during the year 40,673 117,326 Forfeited during the year - Exercised during the year - N/A - N/A Expired during the year - - Balance at the end of the year 157,999 117,326 Exercisable at the end of the year 157,999 117,326 81 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 11 SHARE-BASED PAYMENTS (CONT.) 2016 RATE OF EPS GROWTH PERCENTAGE OF PARTICIPANT’S BASE REMUNERATION OTHER SENIOR CHIEF EXECUTIVE SENIOR COMPANY OFFICER EXECUTIVES MANAGEMENT 3.9% 5.0 25.0 10.0 3.9% to 7.8% pro rata between 25.0 to 50.0 10.0 to 20.0 5.0 to 10.0 7.8% 10.0 50.0 20.0 7.8% to 17.9% pro rata between 50.0 to 150.0 20.0 to 60.0 10.0 to 30.0 17.9% 30.0 150.0 60.0 Greater than 17.9% 150.0 60.0 30.0 2015 RATE OF EPS GROWTH PERCENTAGE OF PARTICIPANT’S BASE REMUNERATION OTHER SENIOR CHIEF EXECUTIVE SENIOR COMPANY OFFICER EXECUTIVES MANAGEMENT 3.9% 3.9% to 7.8% pro rata between 7.8% 7.8% to 17.9% pro rata between 17.9% Greater than 17.9% 25.0 25.0 to 50.0 50.0 50.0 to 150.0 150.0 150.0 10.0 10.0 to 20.0 20.0 20.0 to 60.0 60.0 60.0 5.0 5.0 to 10.0 10.0 10.0 to 30.0 30.0 30.0 Share-Based Conditions The number of shares to be issued to a Senior Executive is determined by dividing the percentage amount of base remuneration calculated in accordance with the above by: • the weighted average price of the shares for the five day trading period commencing seven days after Blackmores’ results in respect of the prior financial year are announced to the ASX, less • the amount of any final dividend per share declared as payable for the prior financial year. Staff Share Acquisition Plan The Group has established a Staff Share Acquisition Plan. The plan is open to all employees including Senior Executives and enables them to purchase up to $1,000 of Blackmores shares tax free (subject to taxable income thresholds) each year with money that would have otherwise been paid as profit share. 872 shares were issued during the year ended 30 June 2016 (2015: 1,640 shares). In July 2016, 651 shares (2015: 776 shares) will be issued to employees, including Senior Executives, for profit share entitlement that would otherwise have been paid in cash during the year ended 30 June 2016. Options Plan At 1 July 2015 and at 1 July 2014 there were no share options outstanding, none were issued during the year ended 30 June 2016 (2015: nil) and as at 30 June 2016 (2015: nil) there were no unexercised share options. The compensation of each member of the Key Management Personnel of the Group and a discussion of the compensation policies of the Company are detailed in the Remuneration Report which accompanies these Consolidated Financial Statements. BLACKMORES ANNUAL REPORT 2016 82 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 12 REMUNERATION OF AUDITOR 2016 $ 2015 $ Auditor of the Parent Entity Auditing or reviewing the Financial Statements 316,065 280,160 Taxation services 110,000 110,000 Other non-audit services1 253,293 45,500 679,358 435,660 Network Firm of the Parent Company Auditor Auditing the Financial Statements Taxation services The auditor of Blackmores Limited is Deloitte Touche Tohmatsu. 228,335 - 228,335 224,884 88,813 313,697 1. ‘Other non-audit services’ is comprised of fees in relation to the provision of accounting advice and consulting services. 13 AND OTHER RECEIVABLES TRADE 2016 $’000 2015 $’000 Current Current trade and other receivables1 135,518 107,355 Allowance for doubtful debts (1,218) (169) Allowance for claims (1,096) (927) 133,204 106,259 Goods and services tax (GST) recoverable 1,432 615 Other receivables - 202 134,636 107,076 1. The average credit period on sale of goods is 60 days from the end of the month of invoice. No interest is charged on trade receivables and the Group does not hold any collateral over these balances. Trade receivables consist of a large number of customers spread across several retail channels and geographic regions. At 30 June 2016, the Group had two customers (2015: three customers) each comprising amounts greater than 5% of the total trade receivables. These customers owed the Group more than $46,000 thousand (2015: $52,000 thousand) and accounted for approximately 35% (2015: 49%) of all receivables owing. 2016 $’000 2015 $’000 Ageing of Past Due But Not Impaired 0 - 30 days past due date 31 - 60 days past due date 61 - 90 days past due date > 90 days past due date Total 17,440 3,125 1,717 1,443 23,725 17,912 827 651 710 20,100 An allowance has been made for estimated irrecoverable trade receivable amounts arising from the past sale of goods, determined by reference to past default experience. In determining the recoverability of a trade receivable, the Group considers any change in the credit quality of the trade receivable from the date credit was initially granted up to the reporting date. The Group manages credit risk with regular review of the balances outstanding and restrictive action is taken where necessary. BLACKMORES ANNUAL REPORT 2016 83 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 13 TRADE AND OTHER RECEIVABLES (CONT.) 2016 $’000 2015 $’000 Ageing of Impaired Trade Receivables 0 - 30 days 31 - 60 days 61 - 90 days > 90 days Total 16 711 481 10 1,218 49 9 111 169 Included in the allowance for doubtful debts are individually impaired trade receivables with a balance of $31 thousand (2015: $77 thousand). The Group does not hold any collateral over these balances. The Directors believe that there is no further credit provision required in excess of the allowance for doubtful debts. Movement in the Allowance for Doubtful Debts Balance at the beginning of the year Amounts written off as uncollectable Increase/(reduction) in provision Balance at the end of the year 169 - 1,049 1,218 688 (506) (13) 169 14 INVENTORIES Ingredients Raw materials Finished goods 9,873 50,300 56,313 116,486 1,806 10,420 26,439 38,665 The provision at balance date to cover inventory write down is $2,107 thousand (2015: $2,949 thousand). 15 PROPERTY, PLANT AND EQUIPMENT 2016 $’000 2015 $’000 110,000 99,935 (42,374) (39,200) 67,626 60,735 Carrying amounts of: Freehold land 12,848 12,848 Buildings 30,123 31,054 Leasehold improvements 1,132 350 Plant and equipment 19,899 15,049 Motor vehicles 121 157 Capital work in progress 3,503 1,277 67,626 60,735 Cost Accumulated depreciation BLACKMORES ANNUAL REPORT 2016 84 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 15 PROPERTY, PLANT AND EQUIPMENT (CONT.) LEASEHOLD CAPITAL FREEHOLD IMPROVE- PLANT AND MOTOR WORK IN LAND BUILDINGS MENTS EQUIPMENT VEHICLES PROGRESS $’000 $’000 $’000 $’000 $’000 $’000 Cost Balance at 30 June 2014 12,848 36,983 735 45,754 Additions - - 78 1,585 Category transfers - - - 363 Disposals - - - (214) Net foreign currency exchange differences arising on translation of financial statements of foreign operations - - 13 199 Balance at 30 June 2015 12,848 36,983 826 47,687 Additions - - 1,086 8,946 Additions obtained through business combinations - - 147 399 Category transfers - - 26 1,251 Disposals - - (378) (3,579) Net foreign currency exchange differences arising on translation of financial statements of foreign operations - - (25) 24 Balance at 30 June 2016 12,848 36,983 1,682 54,728 TOTAL $’000 293 363 96,976 85 1,277 3,025 - (363) (64) - (278) - - 212 314 1,277 99,935 - 3,503 13,535 15 - 561 - (1,277) (73) - (4,030) - 256 - (1) 3,503 110,000 (419) (27,769) - 201 (74) (4,914) (177) 55 (35) - (33,363) - 256 - (5,954) 17 (156) (476) (32,638) 250 3,321 (84) (262) (252) (5,265) - (157) 60 (6) (32) - 12 15 (550) (34,829) - (135) - 27 - (42,374) 350 15,049 1,132 19,899 157 121 Accumulated Depreciation Balance at 30 June 2014 - (4,998) Disposals - - Depreciation expense - (931) Net foreign currency exchange differences arising on translation of financial statements of foreign operations - - Balance at 30 June 2015 - (5,929) Disposals - - Assets obtained through business combinations - - Depreciation expense - (931) Net foreign currency exchange differences arising on translation of financial statements of foreign operations - - Balance at 30 June 2016 - (6,860) (139) (39,200) 3,631 (352) (6,480) Net Book Value As at 30 June 2015 12,848 31,054 As at 30 June 2016 12,848 30,123 1,277 60,735 3,503 67,626 No impairment losses have been recognised in the current year (2015: $nil). BLACKMORES ANNUAL REPORT 2016 85 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 16 INVESTMENT PROPERTY 2016 2015 $’000 $’000 Cost of investment property 2,160 2,160 At cost Balance at beginning of year Balance at end of year 2,160 2,160 2,160 2,160 Investment property in the form of a plot of land at 15 Jubilee Avenue, Warriewood, NSW 2102 was acquired during the financial year ended 30 June 2010. At the date of the signing of these Consolidated Financial Statements there were no plans to use this land for the production of goods or services or for administrative purposes, nor for sale in the ordinary course of business. In line with the Group’s accounting policy on investment property, this property has been measured at cost. The cost of the purchased investment property comprises its purchase price and any directly attributable expenditure. Directly attributable expenditure includes professional fees for legal services, property transfer taxes and other transaction costs. As the property in question is freehold land, no depreciation is recognised in relation to it. This investment property is tested for impairment annually. To date no impairment losses have been recognised and the Directors remain confident that the carrying amount of the investment property will be recovered in full. 17 OTHER INTANGIBLE ASSETS 2016 2015 $’000 $’000 Cost Accumulated amortisation and impairment 35,629 (2,893) 32,736 20,858 (2,328) 18,530 CAPITALISED REGISTRA- FORMULA- TRADE- ROYALTY WEBSITE TIONS1 MARKS1 TIONS1 STREAM BRANDS1 PATENTS TOTAL $’000 $’000 $’000 $’000 $’000 $’000 $’000 $’000 Cost Balance at 30 June 2014 Additions Additions from internal development Effect of foreign currency exchange differences Balance at 30 June 2015 Additions Additions from internal development Assets obtained through business combination Effect of foreign currency exchange differences Balance at 30 June 2016 2,070 - 600 - 2,670 - 311 - - 2,981 893 - - - 893 - - - - 893 288 - - - 288 - - 1,160 - 1,448 272 - - - 272 - - - - 272 450 - - - 450 - - - - 450 15,313 - - - 15,313 - - 13,300 - 28,613 972 - - - 972 - - - - 972 20,258 600 20,858 311 14,460 35,629 Accumulated Amortisation BLACKMORES ANNUAL REPORT 2016 86 Balance at 30 June 2014 Amortisation expense Effect of foreign currency exchange differences Balance at 30 June 2015 Amortisation expense Effect of foreign currency exchange differences Balance at 30 June 2016 (1,610) (334) 4 (1,940) (392) - (2,332) - - - - - - - - - - - - - - - - - - - - - (188) (90) - (278) (90) - (368) - - - - - - - (97) (13) - (110) (83) - (193) 15,313 28,613 862 779 (1,895) (437) 4 (2,328) (565) (2,893) Net Book Value As at 30 June 2015 As at 30 June 2016 730 649 893 893 288 1,448 272 272 172 82 18,530 32,736 1. These assets are considered to be of indefinite life and therefore do not require amortisation, but are subject to impairment testing. NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 17 OTHER INTANGIBLE ASSETS (CONT.) The following useful lives are used in the calculation of amortisation expense: Capitalised website development 3 years Patents 20 years Royalty stream 5 years The amortisation expense has been included in the line item ‘depreciation and amortisation expenses’ in the Consolidated Statement of Profit or Loss and Other Comprehensive Income. 18 GOODWILL 2016 2015 $’000 $’000 Cost Balance at beginning of the year Additional amounts recognised from business combinations occurring during the year (note 38.4) Balance at end of the year 16,863 3,169 20,032 16,863 16,863 18.1 ALLOCATION OF GOODWILL TO CASH-GENERATING UNITS Goodwill has been allocated for impairment testing purposes to the following cash-generating units: Pure Animal Wellbeing BioCeuticals Global Therapeutics Intangible assets with indefinite lives have been allocated for impairment testing purposes to the following cash-generating units: Pure Animal Wellbeing BioCeuticals Global Therapeutics 658 658 16,205 16,205 3,169 20,032 16,863 1,189 1,189 15,481 15,481 14,460 31,130 16,670 Pure Animal Wellbeing The recoverable amount of this cash-generating unit is determined on a value in use calculation. This calculation uses cash flow projections based on the five year plan approved by management and endorsed by the Board, and also uses a terminal value calculation. Cash flow projections are based on estimated growth in EBITDA (net of tax) and estimated working capital changes. The cash flows beyond that five-year period have been extrapolated using a steady 2% per annum growth rate which is the projected long-term inflation rate. The Directors believe that any reasonably possible change in the key assumptions on which recoverable amount is based would not cause the aggregate carrying amount to exceed the aggregate recoverable amount of the cash-generating unit. BioCeuticals The recoverable amount of this cash-generating unit is determined on a value in use calculation. This calculation uses cash flow projections based on the five year plan approved by management and endorsed by the Board, and also uses a terminal value calculation. Cash flow projections are based on estimated growth in in EBITDA (net of tax) and estimated working capital changes. The cash flows beyond that five-year period have been extrapolated using a steady 2% per annum growth rate which is the projected long-term inflation rate. The Directors believe that any reasonably possible change in the key assumptions on which recoverable amount is based would not cause the aggregate carrying amount to exceed the aggregate recoverable amount of the cash-generating unit. The key assumptions used in the value in use calculations for Pure Animal Wellbeing and BioCeuticals cash-generating units are as follows. Budgeted sales growth is expected to be in line with sales growth in the category Budgeted margins are expected to remain consistent The discount rate used for both Pure Animal Wellbeing and BioCeuticals is 8% 19 TRADE AND OTHER PAYABLES 2016 2015 $’000 $’000 Trade payables1 Goods and services tax (GST) payable Other creditors and accruals 102,096 4,339 54,043 160,478 52,835 2,940 39,133 94,908 1. The average credit period on purchases is 30 days from the end of the month of invoice. The Group has financial risk management policies in place to ensure all payables are paid within the credit time-frame. BLACKMORES ANNUAL REPORT 2016 Budgeted sales growth Budgeted margins Discount rate 87 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 20 CURRENT TAX LIABILITIES 2016 2015 $’000 $’000 Income tax payable Withholding tax payable 24,093 111 24,204 12,815 47 12,862 21 INTEREST BEARING LIABILITIES 2016 2015 $’000 $’000 Non-current Secured – at amortised cost: Bank bills1 55,446 44,000 Summary of borrowing arrangements: 1. In accordance with the security arrangements of liabilities, as disclosed in this note to the Consolidated Financial Statements, effectively all assets of the Parent Entity have been pledged as security. 22 PROVISIONS 2016 2015 $’000 $’000 Current 7,440 6,136 148 148 7,588 6,284 Non-current Employee benefits 1,134 730 Employee benefits Directors’ retirement benefits 23 ISSUED CAPITAL 2016 2015 $’000 $’000 17,225,156 fully paid ordinary shares (2015: 17,224,284) 37,753 37,753 2016 2015 2016 ISSUED 2015 ISSUED NUMBER CAPITAL NUMBER CAPITAL ’000 $’000 ’000 $’000 Fully Paid Ordinary Shares Balance at beginning of financial year Issue of shares under Executive and employee share plans (notes 11, 34.3) Issue of shares under Dividend Reinvestment Plan Balance at end of financial year BLACKMORES ANNUAL REPORT 2016 88 17,224 1 - 17,225 37,753 - - 37,753 Fully paid ordinary shares carry one vote per share and carry a right to dividends. 17,113 2 109 17,224 34,502 3,251 37,753 Employee Share Plans Further details of the Group’s Executive and employee share plans are contained in note 11 to the Consolidated Financial Statements. NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 24 RESERVES 2016 2015 $’000 $’000 Equity-settled employee benefits reserve Cash flow hedging reserve Foreign currency translation reserve 4,440 (376) 1,188 5,252 6,933 (913) 2,043 8,063 24.1 EQUITY-SETTLED EMPLOYEE BENEFITS RESERVE The equity-settled employee benefits reserve arises on the grant of share rights to Executives and employees under various share plans. Further information about share-based payments to Executives and employees is in note 11 to the Consolidated Financial Statements. Balance at beginning of year Reclassification to retained earnings Recognition of share-based payments (net of tax) Balance at end of year 6,933 5,855 (5,855) 3,362 1,078 4,440 6,933 24.2 CASH FLOW HEDGING RESERVE The hedge reserve represents hedging gains and losses recognised on the effective portion of cash flow hedges. The cumulative deferred gain or loss on the hedge is recognised in profit or loss when the hedged transaction impacts the profit or loss, or is included as a basis adjustment to the non-financial hedged item, consistent with the applicable accounting policy. Balance at beginning of year Net gain/(loss) on revaluation (net of tax) Balance at end of year (913) 537 (376) (513) (400) (913) 24.3 FOREIGN CURRENCY TRANSLATION RESERVE Exchange differences relating to foreign currency monetary items forming part of the net investment in a foreign operation and the translation of foreign controlled entities are brought to account by entries made directly to the foreign currency translation reserve, as described in note 2.15 to the Consolidated Financial Statements. Balance at beginning of year Exchange differences arising on translating the foreign controlled entities Balance at end of year 2,043 (855) 1,188 (2,115) 4,158 2,043 25 RETAINED EARNINGS 2016 2015 $’000 $’000 Retained earnings 135,258 Balance at the beginning of the year Reclassification of equity settled employee benefit reserve Profit for the year Payment of dividends 87,099 66,497 5,855 - 100,008 46,556 (57,704) (25,954) Balance at end of year 135,258 87,099 87,099 BLACKMORES ANNUAL REPORT 2016 89 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 26 EQUITY ATTRIBUTABLE TO NON-CONTROLLING INTERESTS 2016 2015 $’000 $’000 Balance at the beginning of the year Non-controlling interests arising on the incorporation of PT Kalbe Blackmores Nutrition Share of profit for the year Share of other comprehensive income Balance at end of year - - 2,301 12 17 2,330 - 27 EARNINGS PER SHARE 2016 2015 CENTS PER CENTS PER SHARE SHARE Basic earnings per share Diluted earnings per share 580.6 270.7 575.9 269.1 Basic Earnings per Share The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows: 2016 2015 $’000 $’000 Earnings (reconciles directly to profit for the year in the Consolidated Statement of Profit or Loss) 100,008 46,556 2016 2015 NUMBER NUMBER Weighted average number of ordinary shares on issue during the financial year used in the calculation of basic earnings per share 17,225,093 17,196,049 Diluted Earnings per Share Earnings and weighted average number of ordinary shares used in the calculation of diluted earnings per share are as follows: 2016 2015 $’000 $’000 Earnings (reconciles directly to profit for the year in the Consolidated Statement of Profit or Loss) 100,008 46,556 2016 2015 NUMBER NUMBER Weighted average number of ordinary shares used in the calculation of basic earnings per share 17,225,093 17,196,049 Shares deemed to be issued for no consideration in respect of: Employee share plans 141,344 106,310 Weighted average number of ordinary shares and potential ordinary shares used in the calculation of diluted earnings per share 17,366,437 17,302,359 BLACKMORES ANNUAL REPORT 2016 90 NOTES TO THE FINANCIAL STATEMENTS FOR THE FINANCIAL YEAR ENDED 30 JUNE 2016 28 DIVIDENDS 2016 2015 CENTS PER TOTAL CENTS PER TOTAL SHARE $’000 SHARE $’000 Recognised Amounts Fully paid ordinary shares Final dividend for year ended 30 June 2015 (2015: 30 June 2014) – fully franked at 30% corporate tax rate 135 23,254 83 Interim dividend for year ended 30 June 2016 (2015: 30 June 2015) – fully franked at 30% corporate tax rate 200 34,450 68 DRP residual payments - - - 335 57,704 151 14,205 11,713 36 25,954 Unrecognised Amounts Fully paid ordinary shares Final dividend – fully franked at 30% corporate tax rate 210 36,174 The final dividend in respect of ordinary shares for the year ended 30 June 2016 has not been recognised in these Consolidated Financial Statements because the final dividend was declared subsequent to 30 June 2016. COMPANY 2016 2015 $’000 $’000 Adjusted franking account balance 21,075 19,985 29 COMMITMENTS FOR EXPENDITURE 2016 2015 $’000 $’000 Research and Development Contracts 348 145 493 158 70 228 3,906 - 3,906 9,800 9,800 3,862 5,773 9,635 1,370 2,055 3,425 Not longer than 1 year 1,198 Longer than 1 year and not longer than 5 years 5,378 6,576 1,118 1,502 2,620 Not longer than 1 year Longer than 1 year and not longer than 5 years Plant and equipment Not longer than 1 year Longer than 1 year and not longer than 5 years Promotional Services Not longer than 1 year Longer than 1 year and not longer than 5 years Sponsorship Lease Commitments BLACKMORES ANNUAL REPORT 2016 Non-cancellable operating lease commitments are disclosed in note 30 of the Consolidated Financial Statements. 91