| 14 | INVESTMENT IN ASSOCIATES AND JOINT VENTURES | ||||
| (Loss)/income from associates and joint ventures |
Carrying value of the investment |
||||
| 2020 Rm |
2019 Rm |
2020 Rm |
2019 Rm |
||
|---|---|---|---|---|---|
| Associates | 47 | (15) | 745 | 693 | |
| Joint ventures | (95) | 246 | 1 403 | 1 560 | |
| Total per income statement/statement of financial position | (48) | 231 | 2 148 | 2 253 | |
Impairment of investments arises when the recoverable amount of the Investment is less than the carrying value. The recoverable amount is determined as the greater of the fair value less costs to sell or the value in use. For the purposes of assessing the above Investments for impairment, the recoverable amount was based on the fair value less costs to sell method. With the outbreak of the COVID-19 global pandemic, the resulting global economic downturn and the credit rating downgrade of South Africa to sub-investment grade all investments in associates and joint ventures were assessed for impairment at 30 September 2020 which resulted in the below mentioned impairments. |
| Impairments recognised in the year | Geographical location |
Reportable segment |
2020 Rm |
2019 Rm |
|
|---|---|---|---|---|---|
| BHBW South Africa (Pty) Limited | South Africa | Equipment and Handling |
187 | ||
| BHBW Zambia Limited | Zambia | Equipment and Handling |
7 | 16 | |
| Barloworld Maponya (Pty) Limited* | South Africa | Automotive | 16 | 9 | |
| Total | 210 | 25 |
| * | The impairment of loan in Barloworld Maponya (Pty) Ltd in the current year is recognised in operating expenses. |
| Bartrac Equipment Limited |
BHBW South Africa (Pty) Limited |
NMI Durban South Motors (Pty) Ltd* |
||
| Pre-tax nominal discount rate | 19.7% | 17.4% | 15.3% | |
| Terminal growth rate | 1.9% | 4.7% | 4.7% |
| * | It should be noted that the investment in NMI Durban South Motors (Pty) Ltd was impaired by R124 million at 31 March 2020 but has subsequently been reversed after it was concluded that since the economy transitioned to level 3 lockdown with dealerships allowed to resume operations, an improvement in vehicle sales was experienced. As a result of the extensive planning prior to the relaxation of restrictions, supported by our existing infrastructure the dealership was in a position to commence trading as soon as restrictions were eased. This readiness, coupled with the sufficient availability of vehicles, enabled successfully trade since the restrictions have tapered off. |
Reasons for impairment are as follows: BHBW South Africa (Pty) Ltd The sensitivity of management's assumptions as applied in the valuation is demonstrated below. Specifically, the sensitivity analysis indicates the point at which the headroom over the carrying value is reduced to zero (break even). Each sensitivity has been performed independently and not cumulatively across all assumptions. As at 30 September 2020, management have performed sufficient sensitivity analysis to conclude that a reasonably possible change in key assumptions would not cause the carrying amount of the Group's individual CGUs to exceed their recoverable amount (fair value less costs to sell) (other than for those investments that were impaired in the year). |
| The pre-tax nominal discount rates (discount rate) breakeven sensitivity | BHBW South Africa (Pty) Limited |
|
| Discount rate base case | 17.4% | |
| Discount rate breakeven level^ | 18.3% |
| * | Level of discount rate at which Headroom is R0. |
| Long-term growth breakeven sensitivity | BHBW South Africa (Pty) Limited |
|
| Base case long-term growth rate | 4.7% | |
| Long-term growth rate breakeven level* | 3.3% |
| * | Long-term growth rate can drop to below 0% before investment is fully impaired. |
DETAILS OF MATERIAL JOINT VENTURES Details of material joint ventures at the end of the reporting period are as follows: |
| Name of joint venture | Principal activity |
Place of incorporation |
Proportion of ownership interest and voting rights held by the Group |
||
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Bartrac Equipment Limited | Caterpillar dealer | Mauritius | 50% | 50% | |
The joint venture operates in Mauritius and the DRC. Summarised financial information in respect of the Group's material joint venture is set out below, the summarised financial information represents amounts shown in the joint venture's financial statements prepared in accordance with IFRS. |
| Bartrac Equipment Limited | 2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Statement of financial position | |||
| Cash and cash equivalents | 401 | 79 | |
| Total current assets (excluding cash and cash equivalents) | 1 621 | 2 222 | |
| Non-current assets | 1 389 | 1 112 | |
| Total current liabilities | 506 | 676 | |
| Total non-current liabilities | 205 | 205 | |
| Net asset value | 2 700 | 2 532 | |
| Barloworld share of net asset value | 1 350 | 1 266 | |
| Income statement | |||
| Revenue | 2 966 | 4 506 | |
| Depreciation and amortisation | (103) | (122) | |
| Interest income | 40 | ||
| Interest expense | (24) | ||
| Income tax expense | (83) | 68 | |
| (Loss)/net profit after tax | (82) | 536 |
| Reconciliation of the carrying amount of the interest in Bartrac recognised in the consolidated financial statements | 2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Original cost | 38 | 38 | |
| Equity accounted earnings to date | 1 550 | 1 591 | |
| Dividends | (719) | (719) | |
| Foreign Currency Translation | 481 | 356 | |
| Carrying amount of the Group's interest in Bartrac Equipment Limited | 1 350 | 1 266 |
| Name of Joint Venture | Principal activity | Place of incorporation | Proportion of ownership interest and voting rights held by the Group |
||
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| BHBW South Africa (Proprietary) Limited | Supply of Agricultural and Materials Handling goods and services | South Africa | 50% | 50% | |
Summarised financial information in respect of the Group's material joint venture is set out below, the summarised financial information |
| BHBW South Africa (Proprietary) Limited | 2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Statement of financial position | |||
| Total current assets | 639 | 948 | |
| Non-current assets | 428 | 300 | |
| Current financial liabilities (excluding trade and other payables and provisions) | 41 | 388 | |
| Total current liabilities | 603 | 654 | |
| Total non-current liabilities | 13 | ||
| Net asset value | 464 | 581 | |
| Barloworld share of net asset value | 232 | 290 | |
| Income statement | |||
| Revenue | 1 193 | 1 256 | |
| Depreciation and amortisation | 69 | 16 | |
| Interest expense | 37 | 28 | |
| Income tax expense | (2) | (10) | |
| Net loss after tax | (116) | (32) |
| Reconciliation of the carrying amount of the interest in BHBW South Africa (Proprietary) Limited recognised in the consolidated financial statements |
2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Original cost | 301 | 301 | |
| Equity accounted (loss)/earnings to date | (69) | (11) | |
| Impairment recognised | (187) | ||
| Carrying amount of the group's interest in BHBW South Africa (Proprietary) Limited | 45 | 290 |
| Aggregate information of other joint ventures that are not individually material: | 2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Group's share of loss | 4 | (6) |
| Reconciliation of income statement/statement of financial position | (Loss)/income
from joint venture |
Carrying value
of the investment |
|||
| 2020 Rm |
2019 Rm |
2020 Rm |
2019 Rm |
||
|---|---|---|---|---|---|
| Bartrac Equipment Limited and BHBW South Africa (Proprietary) Limited | (99) | 252 | 1 395 | 1 556 | |
| Aggregate loss/carrying value of non-material joint ventures | 4 | (6) | 8 | 4 | |
| Total income and carrying value of joint ventures | (95) | 246 | 1 403 | 1 560 | |
| DETAILS OF MATERIAL ASSOCIATES |
| Name of associates | Principal activity |
Place of incorporation |
Proportion of ownership interest and voting rights held by the group 2020 |
2019 | |
|---|---|---|---|---|---|
| NMI Durban South Motors (Pty) Ltd | Sale and servicing of motor vehicles and sale of parts |
South Africa | 50% | 50% |
Summarised financial information in respect of the group's material associates is set out below, the summarised financial information represents amounts shown in the associate's financial statements prepared in accordance with IFRS. The group accounts for NMI Durban South Motors (Pty Ltd using the equity accounting method as Barloworld has the power to participants in the financial and operating policy decision of the investee but in control or joint control of these policies. Although Barloworld has 50% interest, joint control does not exist because the remaining 50% investment in NMI Durban South Motors (Pty) Ltd is held by two parties. |
| NMI Durban South Motors (Pty) Ltd | 2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Statement of financial position | |||
| Cash and cash equivalents | 209 | 126 | |
| Total current assets (excluding cash and cash equivalents) | 780 | 978 | |
| Non-current assets | 1 400 | 1 389 | |
| Current financial liabilities (excluding trade and other payables and provisions) | 31 | 7 | |
| Total current liabilities | 873 | 979 | |
| Non-current financial liabilities (excluding trade and other payables and provisions) | 59 | 143 | |
| Total non-current liabilities | 206 | 301 | |
| Net asset value* | 1 310 | 1 213 | |
| Barloworld share of net asset value excluding goodwill | 656 | 607 | |
| Goodwill | 10 | 10 | |
| Barloworld share of net asset value including goodwill | 666 | 617 | |
| Income statement | |||
| Revenue | 3 644 | 320 | |
| Depreciation and amortisation | (43) | 2 | |
| Interest income | 2 | 2 | |
| Income tax expense or income | (11) | 3 | |
| Net profit after tax | 110 | 8 |
| * | The prior year total current assets was adjusted by R126 million due to a duplication of the cash and cash equivalents and the net asset value was adjusted by R195 million for the at acquisition fair value adjustments. |
| Reconciliation of the carrying amount of the interest in NMI Durban South Motors (Pty) Ltd recognised in the consolidated financial statements |
2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Original cost | 451 | 451 | |
| Goodwill | 212 | 212 | |
| Equity accounted earnings to date | 56 | 4 | |
| Adoption on 1 October 2019 upon transition to IFRS 16 Standard^ | (3) | ||
| Dividends | (50) | (50) | |
| Carrying amount of the group's interest in NMI Durban South Motors (Pty) Ltd | 666 | 617 |
| * | Refer to note 37 related to changes in accounting policies |
| Aggregate information of other associate that are not individually material: | 2020 Rm |
2019 Rm |
|
|---|---|---|---|
| Group's share of loss | (5) | (19) |
| Reconciliation of income statement/ statement of financial position | Income/(loss) from associate | Carrying value of the investment | |||
| 2020 Rm |
2019 Rm |
2020 Rm |
2019 Rm |
||
|---|---|---|---|---|---|
| NMI Durban South Motors (Pty) Ltd | 55 | 4 | 666 | 617 | |
| Aggregate (loss)/carrying value of other non-material associates# | (8) | (19) | 79 | 76 | |
| Total (loss)/income and carrying value of associates | 47 | (15) | 745 | 693 | |
| # | Included in the carrying value of associates, that are not individually material, is Menlyn Main Towers (Pty) Ltd, in which Barloworld has a 50% shareholding , Irene Khaya Property Investment (Pty) Ltd, in which Barloworld also has a 50% shareholding and Optron (Pty) Ltd in which Barloworld has a 20% shareholding. These entities are not jointly controlled and as such are classified as associates. |
| All of the associates and joint ventures are incorporated and operational in South Africa, except: |
| Name of the Associate/Joint Ventures | Principal Activity | Place of incorporation | Year-end | |
| Barzem Enterprises (Pty) Limited | Caterpillar dealer | Zimbabwe | 31 August* | |
| Bartrac Equipment Limited | Caterpillar dealer | Mauritius | 31 December* | |
| Africa United Equipment | Liaison Office | Hong Kong | 31 December* |
| * | The different year ends of the associates and joint ventures listed above have been agreed to based on the tax year ends of the jurisdictions in which these businesses operate and/or to coincide with our partners' financial year ends and do not have a material impact on the results. |
There are no restrictions on the ability of the group's joint ventures and associates to transfer funds to the Group in the form of cash dividends or to repay loans or advances owing to the Group. The Group has no commitments arising from its involvement with joint ventures and associates. Financial liabilities arising from the issuance of guarantees over obligations of the joint ventures and associates are disclosed in credit risk note 34.2.d. The Group considers the probability of loss arising from these guarantees as remote as the financial position of these investments is considered sufficient to repay debts as and when they are due and payable. |