Attached files

file filename
8-K/A - 8-K/A - Arthur J. Gallagher & Co.d782280d8ka.htm
EX-23 - EX-23 - Arthur J. Gallagher & Co.d782280dex23.htm
EX-99.1 - EX-99.1 - Arthur J. Gallagher & Co.d782280dex991.htm
EX-99.3 - EX-99.3 - Arthur J. Gallagher & Co.d782280dex993.htm

Exhibit 99.2

Broking Division

Interim Combined Financial Report

31 December 2013


Contents

 

     Page  

Combined Statement of Comprehensive Income

     1   

Combined Statement of Financial Position

     2   

Combined Statement of Changes in Equity

     3   

Combined Statement of Cash Flows

     4   

Notes to the Interim Combined Financial Statements

     5   


Broking Division

Combined Statement of Comprehensive Income1

For the interim period ended 31 December 2013

 

     Note      Interim period      Interim  
            ended 31      period ended  
            December      31 December  
            2013      2012  
            ‘000      ‘000  

Revenue

     5         174,406         160,004   
     

 

 

    

 

 

 

Employee benefits expense

        77,688         71,586   

Depreciation expense

        3,146         2,443   

Amortisation expense

        6,976         6,024   

Marketing expenses

        2,394         2,367   

Occupancy and office expenses

        10,213         9,684   

Commission expense

        12,664         10,701   

Finance expenses

        10,529         9,869   

Other expenses

        17,059         15,479   
     

 

 

    

 

 

 

Profit before income tax

        33,737         31,851   
     

 

 

    

 

 

 

Income tax expense

        10,124         9,626   
     

 

 

    

 

 

 

Profit after income tax

        23,613         22,225   
     

 

 

    

 

 

 

Net profit for the period

        23,613         22,225   
     

 

 

    

 

 

 

Other comprehensive income

        

Items that may be subsequently reclassified to profit and loss

        

Exchange differences on translation of foreign operations

        14,666         542   
     

 

 

    

 

 

 

Total comprehensive income

        38,279         22,767   
     

 

 

    

 

 

 

 

1  The Combined Statement of Comprehensive Income comprises the combination of the entities listed at note 1.

The notes are an integral part of these interim combined financial statements.

 

1


Broking Division

Combined Statement of Financial Position1

As at 31 December 2013

 

     Note      2013      2013  
            ‘000      ‘000  
            Dec      Jun  

Assets

        

Current assets

        

Cash and cash equivalents

     6a         280,753         297,725   

Trade and other receivables

     7         549,152         570,332   

Other current assets

        5,283         4,090   
     

 

 

    

 

 

 

Total current assets

        835,188         872,147   
     

 

 

    

 

 

 

Non-current assets

        

Property, plant and equipment

        18,481         17,785   

Identifiable intangible assets

     8         55,178         58,358   

Goodwill

     8         523,498         491,275   

Receivables

     7         49,889         49,909   
     

 

 

    

 

 

 

Total non-current assets

        647,046         617,327   
     

 

 

    

 

 

 

Total assets

        1,482,234         1,489,474   
     

 

 

    

 

 

 

Liabilities

        

Current Liabilities

        

Trade and other payables

     9         433,600         526,581   

Borrowings

     10         516,186         448,383   

Current tax liabilities

        2,787         6,410   

Provisions

        16,470         23,883   

Other current liabilities

        3,575         4,830   
     

 

 

    

 

 

 

Total current liabilities

        972,618         1,010,087   
     

 

 

    

 

 

 

Non-current liabilities

        

Provisions

        716         697   

Deferred tax liabilities

        11,790         14,394   

Other non-current liabilities

        3,478         3,274   
     

 

 

    

 

 

 

Total non-current liabilities

        15,984         18,365   
     

 

 

    

 

 

 

Total liabilities

        988,602         1,028,452   
     

 

 

    

 

 

 

Net assets

        493,632         461,022   
     

 

 

    

 

 

 

Equity

        

Owner’s net investment

        403,549         385,605   

Accumulated other comprehensive income

        90,083         75,417   
     

 

 

    

 

 

 

Total equity

        493,632         461,022   
     

 

 

    

 

 

 

 

1  The Combined Statement of Financial Position comprises the combination of the entities listed at note 1.

The notes are an integral part of these interim combined financial statements.

 

2


Broking Division

Combined Statement of Changes in Equity1

For the interim period ended 31 December 2013

 

     Accumulated other               
     comprehensive      Owner’s net        
     income      investment     Total equity  
     ‘000      ‘000     ‘000  

Balance at 1 July 2013

     75,417         385,605        461,022   

Comprehensive income for the period

       

Profit for the period

     —           23,613        23,613   

Other comprehensive income

       

Exchange differences on translation of foreign operations

     14,666         —          14,666   
  

 

 

    

 

 

   

 

 

 

Total comprehensive income for the period

     14,666         23,613        38,279   
  

 

 

    

 

 

   

 

 

 

Transactions with owners, recorded directly in equity

       

Dividends to equity holders

     —           (5,669     (5,669
  

 

 

    

 

 

   

 

 

 

Balance at 31 December 2013

     90,083         403,549        493,632   
  

 

 

    

 

 

   

 

 

 

Balance at 1 July 2012

     67,815         335,731        403,546   

Comprehensive income for the period

       

Profit for the period

     —           22,225        22,225   

Other comprehensive income

       

Exchange differences on translation of foreign operations

     542         —          542   
  

 

 

    

 

 

   

 

 

 

Total comprehensive income for the period

     542         22,225        22,767   
  

 

 

    

 

 

   

 

 

 

Transactions with owners, recorded directly in equity

       

Dividends to equity holders

     —           (1,273     (1,273
  

 

 

    

 

 

   

 

 

 

Balance at 31 December 2012

     68,357         356,683        425,040   
  

 

 

    

 

 

   

 

 

 

 

1  The Combined Statement of Changes in Equity comprises the combination of the entities listed at note 1.

The notes are an integral part of these interim combined financial statements.

 

3


Broking Division

Combined Statement of Cash Flows1

For the interim period ended 31 December 2013

 

            Interim period     Interim period  
     Note      ended 31     ended 31  
            December     December  
            2013     2012  
            ‘000     ‘000  

Cash flows from operating activities

       

Cash receipts from customers

        167,109        178,056   

Cash paid to underwriters, suppliers and employees

        (133,831     (125,465
     

 

 

   

 

 

 

Cash generated from operations

        33,278        52,591   

Interest received

        10,367        9,169   

Net premium funding loan advances

        (39,200     (29,700

Net premium funding borrowings

        30,073        23,605   

Borrowings costs

        (1,413     (1,896

Income tax paid

        (16,351     (20,963
     

 

 

   

 

 

 

Net cash from operating activities

     6b         16,754        32,806   
     

 

 

   

 

 

 

Cash flows from investing activities

       

Purchase of property, plant and equipment and intangibles

        (4,444     (4,110

Investment with subsidiaries of Wesfarmers Ltd

        (35,539     (8,080
     

 

 

   

 

 

 

Net cash used in investing activities

        (39,983     (12,190
     

 

 

   

 

 

 

Cash flows from financing activities

       

Proceeds from borrowings

        193        2,481   

Distributions

        (5,669     (1,273
     

 

 

   

 

 

 

Net cash (used in)/from financing activities

        (5,476     1,208   
     

 

 

   

 

 

 

Net increase/(decrease) in cash and cash equivalents

        (28,705     21,824   

Net foreign exchange difference

        11,733        941   

Cash and cash equivalents at 1 July

        297,725        255,563   
     

 

 

   

 

 

 

Cash and cash equivalents at 31 December

     6a         280,753        278,328   
     

 

 

   

 

 

 

 

1  The Combined Statement of Cash Flows comprises the combination of the entities listed at note 1.

The notes are an integral part of these interim combined financial statements.

 

4


Broking Division

Notes to the Interim Combined Financial Statements

For the interim period ended 31 December 2013

 

1. Reporting entity

The Interim Combined Financial Report comprises the combination of the following entities on 100 per cent terms (together “the Group” or “the Broking Division”):

 

Crombie Lockwood (NZ) Limited

   OAMPS Gault Armstrong Pty Ltd

Monument Finance Limited

   OAMPS Insurance Brokers Ltd

Monument Insurance (NZ) Limited

   OAMPS Sports Services Pty Limited

Offshore Market Placements Limited

   OMP Insurance Brokers Ltd

OAMPS Life Solutions Ltd

   Wideland Insurance Brokers Pty Ltd

Australian Taxi Insurance Underwriting Agency Pty Ltd

   Hill’s Environmental Limited

Idobent Pty Ltd

   ZIB Group Holdings Company Limited

Bakop Pty Ltd

   ZIB Holdings Pty Limited

MIB Insurance Brokers Pty Ltd

   ZIB Insurance Brokers Holding Limited

Fraser MacAndrew Ryan Limited

   ZIB Trust

Gault Armstrong Kemble Pty Ltd

   QRL Insurance Finance Agency Pty Ltd

Gault Armstrong SARL (Noumea)

   OAMPS (UK) Limited

OAMPS Ltd

   OAMPS Special Risks Ltd

Arthur J. Gallagher Broking (NZ) Limited (formerly Wesfarmers Broking (NZ) Limited)

   OHES Environmental Limited

Elantis Premium Funding (NZ) Limited (formerly WI Premium Funding Limited)

   OAMPS Credit Pty Ltd

Elantis Premium Funding Limited (formerly Lumley Finance (NZ) Limited)

   Ronell Pty Ltd

Eskdale Holding Pty Ltd

   OAMPS Consulting Pty Ltd

The ultimate parent company of the Group at 30 June 2013 was Wesfarmers Limited (“Wesfarmers”), a listed company on the Australian Securities Exchange (“ASX”). All entities making up the Broking Division were wholly owned by Wesfarmers for the period presented. The Broking Division has not in the past formed a separate legal group. On 16 June 2014, all entities were purchased (the “Purchase Transaction”) by wholly owned subsidiaries of Arthur J. Gallagher & Co (“AJG”), a company listed on the New York Stock Exchange.

This Interim Combined Financial Report was authorised for issue by the Chief Financial and Operating Officer of Arthur J. Gallagher Australia and New Zealand on 29 August 2014.

The Interim Combined Financial Report has been prepared in accordance with the basis of preparation set out below.

Because of the conventions used to prepare the Interim Combined Financial Report as described below, the Interim Combined Financial Report is not necessarily identical to consolidated financial statements that would have been had the Broking Division formed a separate legal group in the past and may not necessarily reflect the Broking Division’s results of operations, financial position and cash flows in the future. Further, they do not take into account the consequences of the Purchase Transaction.

The Broking Division is primarily involved in the provision of insurance broker and premium funding services.

 

5


Broking Division

Notes to the Interim Combined Financial Statements

For the interim period ended 31 December 2013

 

2. Basis of preparation

This half year financial report has been prepared in accordance with International Financial Reporting Standard IAS 34 Interim Financial Reporting, except that the Broking Division does not constitute a group as defined in IAS 27 Consolidated and Separate Financial Statements.

The half year report does not include all notes of the type normally included in an annual financial report and therefore cannot be expected to provide as full an understanding of the financial performance, financial position and financing and investing activities of the Combined Group as the full financial report.

It is recommended that the half year report be read in conjunction with the combined financial report for the year ended 30 June 2013.

The accounting policies and methods of computation adopted in the preparation of the half year financial report are consistent with those adopted and disclosed in the combined financial report for the year ended 30 June 2013 except as noted below.

 

3. Significant accounting policies

 

  (a) New standards and interpretations

 

  (i) New and revised Accounting Standards and Interpretations

All new and amended International Accounting Standards and Interpretations, issued by the International Accounting Standards Board (‘the IASB’), mandatory as of 1 July 2013 have been adopted. The adoption of new standards and interpretations has not resulted in a material change to the financial performance or position of the Broking Division.

 

  (ii) Accounting Standards and Interpretations issued but not yet effective

The following standards, amendments to standards and interpretations have been identified as those which may impact the Broking Division in the period of initial application:

 

Reference

  

Title

  

Application

date for

Broking

Division

IFRS 9    Financial Instruments    1 July 2018
  

On 24 July 2014 The IASB issued the final version of IFRS 9 which replaces IAS 39 and includes a logical model for classification and measurement, a single, forward-looking ‘expected loss’ impairment model and a substantially-reformed approach to hedge accounting.

 

IFRS 9 is effective for annual periods beginning on or after 1 January 2018. However, the Standard is available for early application. The own credit changes can be early applied in isolation without otherwise changing the accounting for financial instruments.

 

The final version of IFRS 9 introduces a new expected-loss impairment model that will require more timely recognition of expected credit losses. Specifically, the new Standard requires entities to account for expected credit losses from when financial instruments are first recognised and to recognise full lifetime expected losses on a more timely basis.

  
IFRS 15    Revenue from Contracts with Customers    1 July 2017
   The core principle of IFRS 15 is that an entity recognises revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.   

The Broking Division has yet to assess the impact of these new standards and interpretations.

 

6


Broking Division

Notes to the Interim Combined Financial Statements

For the interim period ended 31 December 2013

 

4. Changes in Accounting Policies

There have been no changes in accounting policies and all policies have been applied on a consistent basis across the periods presented.

 

5. Revenue and expenses

 

     2013      2012  
     Dec      Dec  
     ‘000      ‘000  

Revenue

     

Interest

     37,663         34,400   

Commission and fees

     131,916         122,067   

Other revenue

     4,827         3,537   
  

 

 

    

 

 

 
     174,406         160,004   
  

 

 

    

 

 

 

 

6a. Cash and cash equivalents

 

     2013      2013  
     Dec      June  
     ‘000      ‘000  

Cash at bank and on deposit

     92,984         99,353   

Broking trust accounts

     187,769         198,372   
  

 

 

    

 

 

 
     280,753         297,725   
  

 

 

    

 

 

 

The cash held in the broking trust accounts is subject to trust account rules. It is used for the collection and dissemination of client monies to third parties and is not available for the Broking Division to fund general everyday operations. The balance includes undrawn fees and commission.

 

7


Broking Division

Notes to the Interim Combined Financial Statements

For the interim period ended 31 December 2013

 

6b. Reconciliation of cash flows from operating activities

 

     2013     2012  
     ‘000     ‘000  

Cash flows from operating activities

    

Profit after tax for the period

     23,613        22,225   

Adjustments for:

    

Depreciation and amortisation

     10,122        8,467   

Interest on inter-company borrowings

     9,116        7,973   
  

 

 

   

 

 

 

(Increase)/decrease in assets:

    

Trade and other receivables

     31,851        18,980   

Other assets

     (1,193     15   

Increase/(decrease) in liabilities:

    

Trade and other liabilities

     (72,156     (28,863

Other liabilities

     (1,051     (1,242

Provisions

     (7,394     (7,017

Premium funding borrowings

     30,073        23,605   

Tax liabilities

     (6,227     (11,337
  

 

 

   

 

 

 

Cash generated from operating activities

     16,754        32,806   
  

 

 

   

 

 

 

 

7. Trade and other receivables

 

     2013     2013  
     Dec     June  
     ‘000     ‘000  

Current

    

Trade receivables

     164,287        253,824   

Allowance for doubtful debts

     (1,388     (1,283

Deposits with subsidiaries of Wesfarmers Ltd

     35,559        —     

Other receivables

     11,794        10,048   
  

 

 

   

 

 

 
     210,252        262,589   
  

 

 

   

 

 

 

Finance advances

     339,450        308,296   

Allowance for impairment

     (550     (553
  

 

 

   

 

 

 
     549,152        570,332   
  

 

 

   

 

 

 
     2013     2013  
     Dec     June  
     ‘000     ‘000  

Non - current

    

Amounts receivable from subsidiaries of Wesfarmers Ltd

     49,889        49,909   
  

 

 

   

 

 

 
     49,889        49,909   
  

 

 

   

 

 

 

The amounts receivable from subsidiaries of Wesfarmers Ltd are non-interest bearing and are repayable on demand.

 

8


Broking Division

Notes to the Interim Combined Financial Statements

For the interim period ended 31 December 2013

 

8. Intangible assets

 

     Goodwill     

Customer

relationships

    Total  
     ‘000      ‘000     ‘000  

2013

       

Cost

     523,498         130,511        654,009   

Accumulated Amortisation

     —           (75,333     (75,333
  

 

 

    

 

 

   

 

 

 

Carrying amount at 31 December 2013

     523,498         55,178        578,676   
  

 

 

    

 

 

   

 

 

 

2013

       

Cost

     491,275         122,738        614,013   

Accumulated Amortisation

     —           (64,380     (64,380
  

 

 

    

 

 

   

 

 

 

Carrying amount at 30 June 2013

     491,275         58,358        549,633   
  

 

 

    

 

 

   

 

 

 

 

9. Trade and other payables

 

     2013      2013  
     Dec      June  
     ‘000      ‘000  

Current

     

Trade payables

     398,498         486,887   

Amounts payable to subsidiaries of Wesfarmers Ltd

     35,102         39,694   
  

 

 

    

 

 

 
     433,600         526,581   
  

 

 

    

 

 

 

The amounts payable to subsidiaries of Wesfarmers Ltd are non-interest bearing and are repayable on demand.

 

10. Borrowings

 

     2013      2013  
     Dec      June  
     ‘000      ‘000  

Current: unsecured

     

Premium funding borrowings

     171,265         137,763   

Other non-interest bearing borrowings

     20,572         20,470   

Other interest bearing borrowings (a)

     324,349         290,150   
  

 

 

    

 

 

 
     516,186         448,383   
  

 

 

    

 

 

 

 

(a) This relates to a floating rate loan provided to the Broking Division to fund its acquisition of Crombie Lockwood Holdings in 2007 from a Wesfarmers Ltd subsidiary at a weighted average interest rate of 4.36%. The loan is unsecured with no specific repayment terms. This loan was fully repaid on 23 May 2014 (refer to note 12).

 

9


Broking Division

Notes to the Interim Combined Financial Statements

For the interim period ended 31 December 2013

 

11. Contingencies and commitments

The directors are of the opinion that provisions are not required in respect of these matters, as it is not probable that a future sacrifice of economic benefits will be required or the amount is not capable of reliable measurement. The Broking Division had contingent liabilities at 31 December 2013 in respect of:

Claims

The Broking Division had various outstanding legal claims in the ordinary course of the business which the Directors have reviewed in detail. Having regard to all known facts at this time and with the necessary insurance policies in place at balance date, the Directors do not anticipate any material losses in respect of these contingent liabilities.

Guarantees

Guarantees given in respect of the performance of its contracts to third parties and leases of rental premises amounting to $852,217 (2012: $852,217).

Operating lease commitments

The Broking Division has entered into commercial leases on office, retail and distribution properties, motor vehicles and office equipment. The lease terms and implicit interest rates vary significantly. For the lease of buildings, the lease terms range from one year to 25 years and have various renewal or purchase options, escalation clauses, termination rights and residual liability clauses.

Future undiscounted minimum rentals payable under non-cancellable operating leases not included within this financial report were as follows:

 

     2013      2012  
     December      December  
     ‘000      ‘000  

Within one year

     11,706         9,370   

Greater than one year but not more than five years

     29,596         24,574   

More than five years

     8,804         2,214   
  

 

 

    

 

 

 
     50,106         36,158   
  

 

 

    

 

 

 

Capital commitments

Commitments arising from contracts for capital expenditure contracted for at balance date not included in this financial report were as follows:

 

     2013      2012  
     December      December  
     ‘000      ‘000  

Within one year

     —           630   
  

 

 

    

 

 

 
     —           630   
  

 

 

    

 

 

 

 

10


Broking Division

Notes to the Interim Combined Financial Statements

For the interim period ended 31 December 2013

 

12. Subsequent events

In January 2014 the Broking Division acquired the TCIS business in New Zealand for approximately A$3 million. On 23 May 2014, Arthur J. Gallagher Broking (NZ) Limited (formerly Wesfarmers Broking (NZ) Limited) received a capital injection of NZ$361.4 million from its immediate parent Wesfarmers Insurance Investments Pty Ltd. Arthur J. Gallagher Broking (NZ) Limited used these funds to repay the loan it owed to a Wesfarmers Ltd subsidiary in full (note 10).

On 13 June 2014, OAMPS Limited declared and paid a A$110 million dividend to its immediate parent, Wesfarmers Insurance Investments Pty Ltd.

On 13 June 2014, Arthur J. Gallagher Broking (NZ) Limited (formerly Wesfarmers Broking (NZ) Limited), declared and paid a NZ$25 million dividend to its immediate parent, Wesfarmers Insurance Investments Pty Ltd.

On 16 June 2014, the Broking Division was acquired by subsidiaries owned by Arthur J. Gallagher & Co. On this date, the Premium Funding entities loans owing to Wesfarmers Ltd group subsidiaries were repaid and replaced by external debt facilities.

Other than the matter noted above and throughout these financial statements, there have been no events subsequent to balance date which would have a material effect on the Broking Division’s combined financial report at 31 December 2013.

 

11