QuickLinks -- Click here to rapidly navigate through this document

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 8-K/A
(Amendment No. 1)

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): April 29, 2016

IRON MOUNTAIN INCORPORATED
(Exact Name of Registrant as Specified in Its Charter)

Delaware
(State or Other Jurisdiction of Incorporation)

1-13045   23-2588479
(Commission File Number)   (IRS Employer Identification No.)

One Federal Street, Boston, Massachusetts   02110
(Address of Principal Executive Offices)   (Zip Code)

(617) 535-4766
(Registrant's Telephone Number, Including Area Code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

   


Item 2.01.    Completion of Acquisition or Disposition of Assets.

        On May 2, 2016, Iron Mountain Incorporated, or Iron Mountain, filed a Current Report on Form 8-K, or the Original Form 8-K, to report the completion of the acquisition of Recall Holdings Limited, or Recall, pursuant to the Scheme Implementation Deed, as amended, with Recall, or the Recall Transaction.

        This amendment to the Original Form 8-K is being filed to provide the financial statements and pro forma financial information required by Item 9.01(a) and (b) of Form 8-K relating to the transactions described above. This amendment reports no other updates or amendments to the Original Form 8-K.

Item 9.01.    Financial Statements and Exhibits.

(a)   Financial Statements of Businesses Acquired

        The audited consolidated financial statements of Recall comprising the consolidated balance sheet as of June 30, 2015 and the consolidated income statement, consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated cash flow statement for the year June 30, 2015 and the notes related thereto are filed as Exhibit 99.1 hereto. The unaudited consolidated financial statements of Recall comprising the consolidated balance sheet as of December 31, 2015 and the consolidated income statement, consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated cash flow statement for the six months ended December 31, 2015 and the notes related thereto are filed as Exhibit 99.2 hereto.

(b)   Pro Forma Financial Information

        The unaudited pro forma consolidated balance sheet and pro forma statement of operations of the combined company as of and for the three months ended March 31, 2016 and the unaudited pro forma statement of operations of the combined company for the year ended December 31, 2015 and the notes related thereto are filed as Exhibit 99.3 hereto.

(d)   Exhibits

  23.1   Consent of PricewaterhouseCoopers. (Filed herewith.)

 

99.1

 

Consolidated Balance Sheet (Audited) as of June 30, 2015, and the Consolidated Income Statement (Audited), Consolidated Statement of Comprehensive Income (Audited), Consolidated Statement of Changes in Equity (Audited) and Consolidated Cash Flow Statement (Audited) of Recall for the year June 30, 2015, and notes thereto. (Filed herewith.)

 

99.2

 

Consolidated Balance Sheet (Unaudited) as of December 31, 2015 and Consolidated Income Statement (Unaudited), Consolidated Statement of Comprehensive Income (Unaudited), Consolidated Statement of Changes in Equity (Unaudited) and Consolidated Cash Flow Statement (Unaudited) of Recall for the six months ended December 31, 2015, and notes thereto. (Filed herewith.)

 

99.3

 

Pro Forma Balance Sheet (Unaudited) and Pro Forma Statement of Operations (Unaudited) of the combined company as of and for the three months ended March 31, 2016, Pro Forma Statement of Operations (Unaudited) of the combined company for the year ended December 31, 2015, and notes thereto. (Filed herewith.)

2



SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

  IRON MOUNTAIN INCORPORATED

 

By:

 

/s/ Ernest W. Cloutier                                            

      Name:  Ernest W. Cloutier

      Title:    Executive Vice President and General Counsel

Date: May 6, 2016

3




QuickLinks

SIGNATURES


QuickLinks -- Click here to rapidly navigate through this document


Exhibit 23.1

CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the incorporation by reference in the Registration Statements on Forms S-3 (No. 333-209827) and S-8 (Nos. 333-201636, 333-192019, 333-165261, 333-155304, 333-138716, 333-130270, 333-120395, 333-118322, 333-95901, 333-89008 and 333-43787) of Iron Mountain Incorporated of our report dated September 4, 2015 relating to the financial statements of Recall Holdings Limited, which appears in Iron Mountain Incorporated's Current Report on Form 8-K/A filed May 9, 2016.

/s/ PricewaterhouseCoopers

Sydney, Australia
May 5, 2016




QuickLinks

CONSENT OF INDEPENDENT ACCOUNTANTS


QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.1

RECALL FINANCIAL STATEMENTS



CONSOLIDATED FINANCIAL REPORT

for the year ended 30 June 2015

INDEX
   
  PAGE

Consolidated income statement

  2

Consolidated statement of comprehensive income

  3

Consolidated balance sheet

  4

Consolidated cash flow statement

  5

Consolidated statement of changes in equity

  6

Notes to the consolidated financial statements

  7

1.

 

Basis of preparation

  7

2.

 

Significant accounting policies

  7

3.

 

Critical accounting estimates and judgements

  21

4.

 

Business combinations and sale of business

  21

5.

 

Segment information

  24

6.

 

Profit from ordinary activities

  28

7.

 

Significant items

  28

8.

 

Employment costs

  30

9.

 

Net finance costs

  30

10.

 

Income tax

  31

11.

 

Earnings per share

  34

12.

 

Dividends

  35

13.

 

Cash and cash equivalents

  36

14.

 

Trade and other receivables

  36

15.

 

Inventories

  38

16.

 

Derivative financial instruments

  38

17.

 

Other assets

  38

18.

 

Investments

  39

19.

 

Property, plant and equipment

  40

20.

 

Goodwill

  41

21.

 

Intangible assets

  43

22.

 

Trade and other payables

  44

23.

 

Borrowings

  44

24.

 

Provisions

  47

25.

 

Retirement benefit obligations

  47

26.

 

Contributed equity

  48

27.

 

Share-based payments

  48

28.

 

Reserves and retained earnings

  51

29.

 

Financial risk management

  53

30.

 

Cash flow statement—additional information

  60

31.

 

Commitments

  62

32.

 

Contingencies

  62

33.

 

Auditor's remuneration

  64

34.

 

Key management personnel

  65

35.

 

Related party information

  65

36.

 

Events after balance sheet date

  67

37.

 

Parent entity financial information

  67

38.

 

Deed of cross guarantee

  68

39.

 

Net asset per share

  71


Directors' declaration


 

72

Independent Auditor's Report

  73


CONSOLIDATED INCOME STATEMENT

for the year ended 30 June 2015

 
  Note   2015   (Unaudited)
2014
 
 
   
  US$M
  US$M
 

Sales revenue

    6A     827.8     613.7  

Gain on sale of business

    6A, 4C     2.1      

Operating expenses

    6B     (723.3 )   (539.3 )

Share of results of joint venture

    18C     0.1     0.2  

Operating profit

          106.7     74.6  

Finance revenue

          0.5     0.5  

Finance costs

          (22.1 )   (12.8 )

Net finance costs

    9     (21.6 )   (12.3 )

Profit before tax

          85.1     62.3  

Tax expense

    10     (20.1 )   (20.3 )

Profit for the year attributable to members of the parent entity

          65.0     42.0  

Earnings per share (cents)

    11              

—basic

          20.7     20.1  

—diluted

          20.5     20.0  

   

The consolidated income statement should be read in conjunction with the accompanying notes.

2



CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the year ended 30 June 2015

 
  Note   2015   (Unaudited)
2014
 
 
   
  US$M
  US$M
 

Profit for the year

          65.0     42.0  

Other comprehensive income/(loss):

                   

Items that may be reclassified to profit or loss:

                   

Foreign exchange differences on translation of financial statements

    28     (82.4 )   11.7  

Cash flow hedges

    28     0.1     (0.7 )

Income tax on items that may be reclassified to profit or loss

    10A         0.2  

Other comprehensive income/(loss) for the year

          (82.3 )   11.2  

Total comprehensive income/(loss) for the year attributable to members of the parent entity

          (17.3 )   53.2  

   

The consolidated statement of comprehensive income should be read in conjunction with the accompanying notes.

3



CONSOLIDATED BALANCE SHEET

as at 30 June 2015

 
  Note   2015   (Unaudited)
2014
 
 
   
  US$M
  US$M
 

ASSETS

                 

Current assets

                 

Cash and cash equivalents

  13     88.5     72.1  

Trade and other receivables

  14     183.2     177.5  

Inventories

  15     2.1     2.5  

Other assets

  17     16.5     16.1  

Total current assets

        290.3     268.2  

Non-current assets

                 

Other receivables

  14     6.7     7.4  

Investments

  18         0.7  

Property, plant and equipment

  19     389.8     432.3  

Goodwill

  20     677.2     651.0  

Intangible assets

  21     134.8     107.6  

Deferred tax assets

  10C     4.8     0.3  

Derivative financial instruments

  16     0.1      

Other assets

  17     0.3     0.5  

Total non-current assets

        1,213.7     1,199.8  

Total assets

        1,504.0     1,468.0  

LIABILITIES

                 

Current liabilities

                 

Trade and other payables

  22     165.7     174.5  

Tax payable

        7.5     8.3  

Provisions

  24     32.2     26.3  

Borrowings

  23     21.8      

Total current liabilities

        227.2     209.1  

Non-current liabilities

                 

Borrowings

  23     626.7     552.2  

Derivative financial instruments

  16     0.8     0.7  

Provisions

  24     12.0     10.1  

Deferred tax liabilities

  10D     68.7     75.2  

Other liabilities

  22     19.4     21.3  

Total non-current liabilities

        727.6     659.5  

Total liabilities

        954.8     868.6  

Net assets

        549.2     599.4  

EQUITY

                 

Contributed equity

  26     548.7     545.7  

Reserves

  28     (245.6 )   (171.2 )

Retained earnings

  28     246.1     224.9  

Total equity

        549.2     599.4  

   

The consolidated balance sheet should be read in conjunction with the accompanying notes.

4



CONSOLIDATED CASH FLOW STATEMENT

for the year ended 30 June 2015

 
  Note   2015   (Unaudited)
2014
 
 
   
  US$M
  US$M
 

Cash flows from operating activities

                 

Receipts from customers

        905.1     665.5  

Payments to suppliers and employees

        (726.2 )   (514.4 )

Cash generated from operations

        178.9     151.1  

Interest and other finance costs paid

        (22.5 )   (15.1 )

Interest received

        0.5     0.5  

Taxes paid, net of refunds

        (29.6 )   (22.7 )

Net cash inflow from operating activities

  30B     127.3     113.8  

Cash flows from investing activities

                 

Payments for property, plant and equipment

        (36.5 )   (23.7 )

Proceeds from sale of business

  4C     20.4      

Proceeds from sale of property, plant and equipment

            0.4  

Payments for intangible assets

  21     (25.1 )   (10.9 )

Acquisition of businesses, net of cash acquired

  4B     (144.3 )   (56.6 )

Net cash outflow from investing activities

        (185.5 )   (90.8 )

Cash flows from financing activities

                 

Proceeds from borrowings

        402.1     617.2  

Repayments of borrowings

        (290.0 )   (64.1 )

Dividends paid

  12A     (43.8 )    

Payments to Brambles, net of cash in entities acquired during demerger

            (509.3 )

Net cash inflow from financing activities

        68.3     43.8  

Net increase in cash and cash equivalents

        10.1     66.8  

Cash and deposits, net of overdrafts, at beginning of the year

        72.1     6.1  

Effect of exchange rate changes

        (9.6 )   (0.8 )

Cash and deposits, net of overdrafts, at end of the year

  30A     72.6     72.1  

   

The consolidated cash flow statement should be read in conjunction with the accompanying notes.

5



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the year ended 30 June 2015

 
  Note   Contributed
equity
  Reserves(1)   Retained
earnings
  Total  
 
   
  US$M
  US$M
  US$M
  US$M
 

Year ended 30 June 2014 (Unaudited)

                               

Opening balance

          71.4     (36.4 )   206.7     241.7  

Profit for the year

                  42.0     42.0  

Other comprehensive loss

              11.2         11.2  

Total comprehensive income

              11.2     42.0     53.2  

Share-based payments:

                               

—expense recognised

              2.6         2.6  

—reversed on exercise of shares

              (2.1 )       (2.1 )

—equity component of related tax

              0.5         0.5  

Common control reserve recognised in relation to demerger

    4A         (147.0 )       (147.0 )

Transactions with owners in their capacity as owners:

                               

—dividends declared

    12B             (23.8 )   (23.8 )

—issues of ordinary shares, net of transaction costs

    26     592.7             592.7  

—return of share capital during demerger

    26     (118.4 )           (118.4 )

Closing balance

          545.7     (171.2 )   224.9     599.4  

Year ended 30 June 2015

                               

Opening balance

          545.7     (171.2 )   224.9     599.4  

Profit for the year

                  65.0     65.0  

Other comprehensive loss

              (82.3 )       (82.3 )

Total comprehensive (loss)/income

              (82.3 )   65.0     (17.3 )

Share-based payments:

                               

—expense recognised

              9.1         9.1  

—reversed on exercise of shares

              (3.0 )       (3.0 )

—equity component of related tax

              1.7         1.7  

Transactions with owners in their capacity as owners:

                               

—dividends paid

    12A             (43.8 )   (43.8 )

—issues of ordinary shares, net of transaction costs

    26     3.0             3.0  

Closing balance

          548.7     (245.7 )   246.1     549.1  

(1)
Refer to Note 28 for further information on reserves.

   

The consolidated statement of changes in equity should be read in conjunction with the accompanying notes.

6



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS

for the year ended 30 June 2015

NOTE 1. BASIS OF PREPARATION

        These financial statements present the consolidated results of Recall Holdings Limited (ABN 27 116 537 832) (Company) and its subsidiaries (Recall or the Group) for the year ended 30 June 2015.

        These consolidated financial statements comply with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standard Board (IASB). This general purpose financial report has been prepared in accordance with Australian Accounting Standards (AAS), other authoritative pronouncements of the Australian Accounting Standards Board (AASB). Recall is a for-profit entity.

        These consolidated financial statements are prepared in accordance with the conventions of historical cost accounting, except for derivative financial instruments which are measured at fair value.

        References to 2015 and 2014 are to the financial years ended 30 June 2015 and 30 June 2014 respectively.

        As described in Note 4A, as part of the demerger from Brambles Limited (Brambles), Recall acquired certain legal entities during the year ended 30 June 2014. The results of the entities acquired during the demerger have only been included from their date of acquisition. Consequently, the financial performance and cash flow information for 2015 is not comparable with 2014.

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES

        These consolidated financial statements and all comparatives have been prepared using the accounting policies set out below which are consistent with the prior year, except for the changes noted below.

Changes in accounting policies

        Recall has applied the following new accounting standards and interpretations from 1 July 2014:

        AASB 2012-3: Amendments to AASB 132, Offsetting Financial Assets and Financial Liabilities, addresses inconsistencies identified in applying some of the offsetting criteria of AASB 132, clarifies the meaning of 'currently has a legally enforceable right to set-off' and that some gross settlement systems may be considered equivalent to net settlement. The revised requirements do not affect the accounting for any of Recall's current offsetting arrangements.

        AASB Interpretation 21: clarifies that an entity recognises a liability for a levy when the activity that triggers payment, as identified by the relevant legislation, occurs. For a levy that is triggered upon reaching a minimum threshold, the interpretation clarifies that no liability should be anticipated before the specified minimum threshold is reached. Retrospective application is required for AASB Interpretation 21. Adoption of this interpretation did not impact amounts recognised in the financial statements.

        AASB 2013-4: Amendments to AASB 139, Novation of Derivatives and Continuation of Hedge Accounting, permit the continuation of hedge accounting in specified circumstances where a derivative, which has been designated as a hedging instrument, is novated from one counterparty to a central counterparty as a consequence of laws or regulations. The revised requirements did not impact amounts recognised in the financial statements.

7



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        AASB 2014-1 Part A: Amendments to Australian Accounting Standards—Annual Improvements 2010-2012 and 2011-2013 cycle sets out amendments to AAS arising from the issuance by the International Accounting Standards Board (IASB) of IFRSs, including amendments to AASB 2, Share-based Payment, AASB 3, Business Combinations, AASB 8, Operating Segments, AASB 116, Property, Plant and Equipment, AASB 124, Related Party Disclosures, and AASB 138, Intangible Assets (2010-2012 cycle), AASB 13, Fair Value Measurement, and AASB 140, Investment Property (2011-2013 cycle). These improvements are effective from 1 July 2014 and the Group has applied these amendments for the first time in these consolidated financial statements. Adoption of these amendments did not impact amounts recognised in the financial statements.

        AASB 2013-9, Part C: Amendments to Australian Accounting Standards—Financial Instruments, makes amendments to a number of AAS, including incorporating Chapter 6, Hedge Accounting into AASB 9, Financial Instruments. Adoption of these amendments did not impact amounts recognised in the financial statements.

Basis of consolidation

        The consolidated financial statements of Recall include the assets, liabilities and results of Recall Holdings Limited and all its legal subsidiaries. Subsidiaries are all entities (including structured entities) over which the group has control. The group controls an entity when the group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the group.

        The consolidation process eliminates all inter-entity accounts and transactions. Any financial statements of overseas subsidiaries that have been prepared in accordance with overseas accounting practices have been adjusted to comply with AAS before inclusion in the consolidation process. The financial statements of all material subsidiaries are prepared for the same reporting period.

        A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction. If the Group loses control over a subsidiary, it derecognises the related assets (including goodwill), liabilities, non-controlling interest and other components of equity while any resultant gain or loss is recognised in profit or loss. Any investment retained is recognised at fair value.

Business combinations

        Business combinations are accounted for using the acquisition method. On acquisition, the identifiable assets and liabilities and contingent liabilities of a subsidiary are measured at their fair values at the date of acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognised as goodwill. Any deficiency of the cost of acquisition below the fair values of the identifiable net assets acquired (i.e. discount on acquisition) is credited to the income statement in the period of acquisition. The interest of non-controlling shareholders is stated at the non-controlling proportion of the fair values of the assets and liabilities recognised. Any acquisition-related transaction costs are expensed in the period of acquisition.

        After initial recognition, goodwill is measured at cost less any accumulated impairment losses. For the purpose of impairment testing, goodwill acquired in a business combination is, from the acquisition date, allocated to each of the Group's cash-generating units that are expected to benefit from the combination, irrespective of whether other assets or liabilities of the acquiree are assigned to those units.

8



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        Where goodwill has been allocated to a cash-generating unit and part of the operation within that unit is disposed of, the goodwill associated with the disposed operation is included in the carrying amount of the operation when determining the gain or loss on disposal. Goodwill disposed in these circumstances is measured based on the relative values of the disposed operation and the portion of the cash-generating unit retained.

        When the Group acquires a business, it assesses the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date. This includes the separation of embedded derivatives in host contracts by the acquiree.

        If the business combination is achieved in stages, any previously held equity interest is remeasured at its acquisition date fair value and any resulting gain or loss is recognised in profit or loss.

        The results of subsidiaries acquired or disposed of during the year are included in the consolidated income statement from the effective date of acquisition or up to the effective date of disposal, as appropriate.

Investment in controlled entities

        Shares in controlled entities, as recorded in the parent entity, are recorded at cost, less provision for impairment.

Investment in joint ventures

        Investments in joint venture entities are accounted for using the equity method in the consolidated financial statements, and include any goodwill arising on acquisition. Under this method, Recall's share of the post-acquisition profits or losses of the joint venture is recognised in the income statement and its share of post-acquisition movements in reserves is recognised in consolidated reserves. The cumulative post-acquisition movements are adjusted against the carrying amount of the investment.

        If Recall's share of losses in a joint venture equals or exceeds its interest in the joint venture, Recall does not recognise further losses unless it has incurred obligations or made payments on behalf of the joint venture.

        Loans to equity accounted joint ventures under formal loan agreements are long term in nature and are included as investments.

        Where there has been a change recognised directly in the joint venture's equity, Recall recognises its share of any changes as a change in equity.

Presentation currency

        The consolidated and summarised parent entity financial statements are presented in US dollars.

        Recall uses the US dollar as its presentation currency because:

9



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Foreign currency

        Items included in the financial statements of each of Recall's entities are measured using the functional currency of each entity.

        Foreign currency transactions are translated into the functional currency of each entity using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions, and from the translation at year-end rates of monetary assets and liabilities denominated in foreign currencies, are recognised in the income statement, except where deferred in equity as qualifying cash flow hedges or qualifying net investment hedges.

        Non-monetary assets and liabilities carried at fair value that are denominated in foreign currencies are translated at the rates prevailing at the date when the fair value was determined. Gains and losses arising on retranslation are recognised directly in equity.

        The results and cash flows of Recall Holdings Limited, subsidiaries and joint ventures are translated into US dollars using the average exchange rates for the period. Where this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, the exchange rate on the transaction date is used. Assets and liabilities of Recall Holdings Limited, subsidiaries and joint ventures are translated into US dollars at the exchange rate ruling at the balance sheet date. The share capital of Recall Holdings Limited is translated into US dollars at historical rates. All resulting exchange differences arising on the translation of Recall's overseas and Australian entities are recognised as a separate component of equity.

        The financial statements of foreign subsidiaries and joint ventures that report in the currency of a hyperinflationary economy are restated in terms of the measuring unit current at the balance sheet date before they are translated into US dollars.

        Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing rate.

Revenue

        Revenue is recognised to the extent that it is probable that the economic benefits will flow to Recall and the revenue can be reliably measured, regardless of when the payment is received.

        Revenue is measured at the fair value of the consideration received or receivable. Amounts disclosed as revenue are net of duties and taxes paid (Goods and Services Tax and local equivalents).

        Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, usually on delivery of the goods. Revenue from the sale of goods is measured at the fair value of the consideration received or receivable, net of returns and allowances, trade discounts and volume rebates.

        Revenue for services is recognised when invoicing the customer following the provision of the service and/or under the terms of agreed contracts in accordance with agreed contractual terms in the period in which the service is provided.

Other income

        Other income includes net gains on disposal of property, plant and equipment in the ordinary course of business, which are recognised when control of the property has passed to the buyer.

10



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Dividends

        Dividend revenue is recognised when Recall's right to receive the payment is established. Dividends received from investments in subsidiaries and joint ventures are recognised as revenue, even if they are paid out of pre-acquisition profits.

Finance revenue

        Interest revenue is recognised as the interest accrues (using the effective interest method, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial instrument) to the net carrying amount of the financial asset. Interest income is included in finance income in the consolidated income statement.

Borrowing costs

        Borrowing costs are recognised as expenses in the year in which they are incurred, except where they are included in the cost of qualifying assets.

        Borrowing costs consist of interest and other costs that an entity incurs in connection with the borrowing of funds.

        The capitalisation rate used to determine the amount of borrowing costs to be capitalised is the weighted average interest rate applicable to the entity's outstanding borrowings during the year. No borrowing costs were capitalised in the cost of assets in 2015 or 2014.

Pensions and other post-employment benefits

        Payments to defined contribution pension schemes are charged as an expense as they fall due. Payments made to state-managed retirement benefit schemes are dealt with as payments to defined contribution schemes where Recall's obligations under the schemes are equivalent to those arising in a defined contribution pension scheme. The cost of providing benefits under the defined benefit plan is determined using the projected unit credit method.

Executive and employee share-based compensation plans

        Incentives in the form of share-based compensation benefits are provided to executives and employees under performance share and employee share plans approved by shareholders.

        Performance share awards are fair valued by qualified actuaries at their grant dates in accordance with the requirements of AASB 2: Share-based Payments, using a binomial model. The cost of equity-settled transactions is recognised, together with a corresponding increase in equity, on a straight-line basis over the period in which the performance conditions are fulfilled, ending on the date on which the relevant employees become fully entitled to the award (vesting date).

        Executives and employees in certain jurisdictions are provided cash incentives calculated by reference to the awards under the share-based compensation schemes (phantom shares). These phantom shares are fair valued on initial grant and at each subsequent reporting date.

        The cost of such phantom shares is charged to the income statement over the relevant vesting periods, with a corresponding increase in provisions.

11



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        The fair value calculation of performance shares granted excludes the impact of any non-market vesting conditions. Non-market vesting conditions are included in assumptions about the number of options that are expected to become exercisable. At each balance sheet date, Recall reviews its estimate of the number of performance shares that are expected to become exercisable. The employee benefit expense recognised each period takes into account the most recent estimate.

Significant Items and Underlying Profit

        Significant Items are items of income or expense which are, either individually or in aggregate, material to Recall or to the relevant business segment and:

        Underlying Profit is a non-statutory profit measure and represents profit from continuing operations before finance costs, tax and Significant Items. It is presented within the segment information note to assist users of the financial statements to better understand Recall's business results.

ASSETS

Cash and cash equivalents

        For purposes of the cash flow statement, cash includes deposits at call with financial institutions and other highly liquid investments which are readily convertible to cash on hand and are subject to an insignificant risk of changes in value, net of outstanding bank overdrafts. Bank overdrafts are presented within borrowings in the balance sheet. Cash and cash equivalents also include short term deposits with a maturity of three months or less, which are subject to an insignificant risk of changes in value.

Receivables

        Trade receivables due within one year do not carry any interest and are recognised at amounts receivable less an allowance for any uncollectible amounts. Trade receivables are recognised when services are provided and settlement is expected within normal credit terms.

        Bad debts are written-off when identified. A provision for doubtful receivables is established when there is a level of uncertainty as to the full recoverability of the receivable, based on objective evidence. Significant financial difficulties of the debtor, probability that the debtor will enter liquidation, receivership or bankruptcy, and default or significant delay in payment are considered indicators that the trade receivable is doubtful.

        The amount of the provision is measured as the difference between the carrying amount of the trade receivables and the estimated future cash flows expected to be received from the relevant debtors. When a trade receivable for which a provision had been recognised becomes uncollectible in a subsequent period, it is written off against the provision account. Subsequent recoveries of amounts previously written off are credited against other expenses in the income statement.

12



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Inventories

        Stock and stores on hand are valued at the lower of cost and net realisable value and, where appropriate, provision is made for possible obsolescence. Work in progress, which represents partly-completed work undertaken at pre-arranged rates but not invoiced at the balance sheet date, is recorded at the lower of cost or net realisable value.

        Cost is determined on a first-in, first-out basis and, where relevant, includes an appropriate portion of overhead expenditure. Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and costs to make the sale.

Recoverable amount of non-current assets

        At each reporting date, Recall assesses whether there is any indication that an asset, or cash generating unit to which the asset belongs, may be impaired. Where an indicator of impairment exists, Recall makes a formal estimate of recoverable amount. The recoverable amount of an asset is the greater of its fair value less costs to sell and its value in use.

        Where the carrying value of an asset exceeds its recoverable amount, the asset is considered to be impaired and is written down to its recoverable amount. The impairment loss is recognised in the income statement in the reporting period in which the write-down occurs.

        The expected net cash flows included in determining recoverable amounts of non-current assets are discounted to their present values using a market risk adjusted discount rate.

Property, plant and equipment

        Property, plant and equipment (PPE) is stated at cost, net of depreciation and any impairment, except land which is shown at cost less impairment. Cost includes expenditure that is directly attributable to the acquisition of assets, and, where applicable, an initial estimate of the cost of dismantling and removing the item and restoring the site on which it is located.

        Subsequent expenditure is capitalised only when it is probable that future economic benefits associated with the expenditure will flow to Recall. Repairs and maintenance are expensed in the income statement in the period they are incurred.

        When significant parts of plant and equipment are required to be replaced at intervals, the Group depreciates them separately based on their specific useful lives. Likewise, when a major inspection is performed, its cost is recognised in the carrying amount of the plant and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognised in profit or loss as incurred.

        Depreciation is charged in the financial statements so as to write-off the cost of all PPE, other than freehold land, to their residual value on a straight-line or reducing balance basis over their expected useful lives to Recall. Residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date.

        The expected useful lives of PPE are generally:

—buildings

    50 years  

—other plant and equipment (owned and leased)

    3 - 20 years  

13



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        The cost of improvements to leasehold properties is amortised over the unexpired portion of the lease, or the estimated useful life of the improvement to Recall, whichever is the shorter.

        The carrying values of PPE are reviewed for impairment when circumstances indicate their carrying values may not be recoverable. Assets are assessed within the cash generating unit to which they belong. Any impairment losses are recognised in the income statement.

        The recoverable amount of PPE is the greater of its fair value less costs to sell and its value in use. Value in use is determined as estimated future cash flows discounted to their present value using a pre-tax discount rate reflecting current market assessments of the time value of money and the risk specific to the asset.

        PPE is derecognised upon disposal or when no future economic benefits are expected to arise from continued use of the asset. Any net gain or loss arising on derecognition of the asset is included in the income statement and presented within other income in the period in which the asset is derecognised.

        The residual values, useful lives and methods of depreciation of property, plant and equipment are reviewed at each financial year end and adjusted prospectively, if appropriate.

Goodwill

        Goodwill is carried at cost less accumulated impairment losses. Goodwill is not amortised.

        Goodwill represents the excess of the cost of an acquisition over the fair value of Recall's share of the net identifiable assets of the acquired subsidiary or joint venture at the date of acquisition. Goodwill on acquisitions of subsidiaries is included in intangible assets. Goodwill on acquisitions of joint ventures is included in investments in joint ventures.

        Upon acquisition, any goodwill arising is allocated to each cash generating unit expected to benefit from the acquisition. Goodwill is tested annually for impairment, or more frequently if events or changes in circumstances indicate that it might be impaired. An impairment loss is recognised when the recoverable amount of the cash generating unit is less than its carrying amount.

        On disposal of an operation, goodwill associated with the disposed operation is included in the carrying amount of the operation when determining the gain or loss on disposal.

Intangible assets

        Intangible assets acquired are capitalised at cost, unless acquired as part of a business combination in which case they are capitalised at fair value as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less provisions for amortisation and impairment.

        The costs of acquiring and developing computer software for internal use are capitalised as intangible non-current assets where it is used to support a significant business system and the expenditure leads to the creation of a durable asset.

        Useful lives have been established for all non-goodwill intangible assets. Amortisation charges are expensed in the income statement on a straight-line basis over those useful lives. Estimated useful lives are reviewed annually. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset are considered to modify the amortisation period or

14



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

method, as appropriate, and are treated as changes in accounting estimates and adjusted on a prospective basis.

        The expected useful lives of intangible assets are generally:

—customer lists and relationships

    3 - 20 years  

—computer software

    3 - 10 years  

        There are no non-goodwill intangible assets with indefinite lives. Intangible assets are tested for impairment where an indicator of impairment exists, either individually or at the cash generating unit level.

        Gains or losses arising from derecognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognised in the income statement when the asset is derecognised.

LIABILITIES

Payables

        Trade and other creditors represent liabilities for goods and services provided to Recall prior to the end of the financial year which remain unpaid at the reporting date. The amounts are unsecured and are paid within normal credit terms.

        Non-current payables are discounted to present value using the effective interest method.

Provisions

        Provisions for liabilities are made on the basis that, due to a past event, the business has a constructive or legal obligation to transfer economic benefits that are of uncertain timing or amount.

        When the Group expects some or all of a provision to be reimbursed, for example, under an insurance contract, the reimbursement is recognised as a separate asset, but only when the reimbursement is virtually certain. The expense relating to a provision is presented in the consolidated income statement net of any reimbursement.

        Provisions are measured at the present value of management's best estimate at the balance sheet date of the expenditure required to settle the obligation. The discount rate used is a pre-tax rate that reflects current market assessments of the time value of money and the risks appropriate to the liability. Where discounting is used, the increase in the provision due to the passage of time is recognised as a finance cost in the consolidated income statement.

Interest bearing liabilities

        Borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings are subsequently measured at amortised cost. Any difference between the borrowing proceeds (net of transaction costs) and the redemption amount is recognised in the income statement over the period of the borrowings using the effective interest method.

        Borrowings are classified as current liabilities unless Recall has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.

15



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Employee entitlements

        Employee entitlements are provided by Recall in accordance with the legal and social requirements of the country of employment. Principal entitlements are for annual leave, sick leave, long service leave and contract entitlements. Annual leave and sick leave entitlements are presented within trade and other payables.

        Liabilities for annual leave, as well as those employee entitlements which are expected to be settled within one year, are measured at the amounts expected to be paid when they are settled. All other employee entitlement liabilities are measured at the estimated present value of the future cash outflows to be made in respect of services provided by employees up to the reporting date.

        Consideration is given to expected future wage and salary levels, experience of employee departures, and periods of service. Expected future payments are discounted using market yields at the reporting date on national government bonds with terms to maturity and currencies that match, as closely as possible, the estimated future cash outflows. Expenses for non-accumulating sick leave are recognised when the leave is taken and are measured at the rates paid or payable.

Dividends

        A provision for dividends is only recognised where the dividends have been declared prior to the reporting date.

Leases

        Leases are classified at their inception as either operating or finance leases based on the economic substance of the agreement so as to reflect the risks and benefits incidental to ownership.

        The arrangement is, or contains, a lease if fulfilment of the arrangement is dependent on the use of a specific asset or assets or the arrangement conveys a right to use the asset or assets, even if that right is not explicitly specified in an arrangement.

Operating leases

        The minimum lease payments under operating leases, where the lessor effectively retains substantially all of the risks and benefits of ownership of the leased item, are recognised as an expense on a straight-line basis over the term of the lease.

Finance leases

        Finance leases, which effectively transfer substantially all of the risks and benefits incidental to ownership of the leased item to Recall, are capitalised at the inception of the lease at the fair value of the leased asset or, if lower, present value of the minimum lease payments, and disclosed as property, plant and equipment held under lease. A lease liability of equal value is also recognised.

        Lease payments are allocated between finance charges and a reduction of the lease liability so as to achieve a constant rate of interest on the lease liability outstanding each period. Finance charges are recognised as finance cost in the consolidated income statement.

        Capitalised lease assets are depreciated over the shorter of the estimated useful life of the assets and the lease term.

16



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Income tax

        The income tax expense or benefit for the year is the tax payable or receivable on the current year's taxable income based on the national income tax rate for each jurisdiction, adjusted by changes in deferred tax assets and liabilities attributable to temporary differences between the tax bases of assets and liabilities and their carrying amounts in the financial statements, and to unused tax losses.

        Current income tax relating to items recognised directly in equity is recognised in equity and not in the consolidated income statement. Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate.

        Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax basis used in the computation of taxable profit, calculated using tax rates which are enacted or substantively enacted by the balance sheet date.

        Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that future taxable amounts will be available to utilise those temporary differences and losses. The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilised. Unrecognised deferred tax assets are re-assessed at each reporting date and are recognised to the extent that it has become probable that future taxable profits will allow the deferred tax asset to be recovered

        Deferred tax assets and liabilities are not recognised:

        Current and deferred tax attributable to amounts recognised directly in equity are also recognised directly in equity.

        Deferred tax relating to items recognised outside profit or loss is recognised outside profit or loss. Deferred tax items are recognised in correlation to the underlying transaction either in other comprehensive income or directly in equity.

        Deferred tax assets and deferred tax liabilities are offset if a legally enforceable right exists to set off current tax assets against current tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority.

Financial assets

        Recall classifies its financial assets in the following two categories: financial assets at fair value through profit or loss and loans and receivables. The classification depends on the purpose for which the financial assets were acquired.

17



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

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.

Loans and receivables

        Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market.

        Financial assets are recognised on Recall's balance sheet when Recall becomes a party to the contractual provisions of the instrument. Derecognition takes place when Recall no longer controls the contractual rights that comprise the financial instrument, which is normally the case when the instrument is sold, or all the cash flows attributable to the instrument are passed through to an independent third party.

Derivatives and hedging activities

        Derivative instruments used by Recall, which are used solely for hedging purposes (i.e. to offset foreign exchange and interest rate risks), comprise interest rate swaps, forward rate agreements and forward foreign exchange contracts. Such derivative instruments are used to alter the risk profile of Recall's existing underlying exposure in line with Recall's risk management policies.

        Derivative financial instruments are stated at fair value. The fair value of forward exchange contracts is calculated by reference to current forward exchange rates for contracts with similar maturities at the balance sheet date. The fair value of interest rate swap contracts is calculated as the present value of the forward cash flows of the instrument after applying market rates and standard valuation techniques.

        For the purposes of hedge accounting, hedges are classified as either fair value hedges, cash flow hedges or net investment hedges.

Fair value hedges

        Fair value hedges are derivatives that hedge exposure to changes in the fair value of a recognised asset or liability, or an unrecognised firm commitment. In relation to fair value hedges which meet the conditions for hedge accounting, any gain or loss from remeasuring the hedging instrument at fair value is recognised immediately in the income statement.

        Any gain or loss attributable to the hedged risk on remeasurement of the hedged item is adjusted against the carrying amount of the hedged item and recognised in the income statement. Where the adjustment is to the carrying amount of a hedged interest-bearing financial instrument, the adjustment is amortised to the income statement such that it is fully amortised by maturity.

        Hedge accounting is discontinued prospectively if the hedge is terminated or no longer meets the hedge accounting criteria. In this case, any adjustment to the carrying amounts of the hedged item for the designated risk for interest-bearing financial instruments is amortised to the income statement following termination of the hedge.

Cash flow hedges

        Cash flow hedges are derivatives that hedge exposure to variability in cash flows that is either attributable to a particular risk associated with a recognised asset or liability, or a highly probable forecast transaction.

18



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        In relation to cash flow hedges to hedge forecast transactions which meet the conditions for hedge accounting, the portion of the gain or loss on the hedging instrument that is determined to be an effective hedge is recognised in other comprehensive income and reserves in equity and the ineffective portion is recognised in the income statement.

        Hedge accounting is discontinued when the hedging instrument expires or is sold, terminated or exercised, or no longer qualifies for hedge accounting.

        At that point in time, any cumulative gain or loss on the hedging instrument recognised in equity is kept in equity until the forecast transaction occurs.

        If a hedged transaction is no longer expected to occur, the net cumulative gain or loss recognised in equity is transferred to net profit or loss for the year.

        For all other cash flow hedges, the gains or losses that are recognised in equity are transferred to the income statement in the same year in which the hedged firm commitment affects the net profit and loss, for example when the future sale actually occurs.

        When the hedged firm commitment results in the recognition of an asset or a liability, then, at the time the asset or liability is recognised, the associated gains or losses that had previously been recognised in equity are included in the initial measurement of the acquisition cost or other carrying amount of the asset or liability.

Net investment hedges

        Hedges for net investments in foreign operations are accounted for similarly to cash flow hedges.

        Any gain or loss on the hedging instrument that is determined to be an effective hedge is recognised in other comprehensive income and reserves in equity and the ineffective portion is recognised in the income statement.

        Gains and losses accumulated in equity are included in the income statement when the foreign operation is partially disposed or sold.

Derivatives that do not qualify for hedge accounting

        Where derivatives do not qualify for hedge accounting, gains or losses arising from changes in their fair value are taken directly to net profit or loss for the year.

Contributed equity

        Ordinary shares including share premium are classified as contributed equity. No gain or loss is recognised in the income statement on the purchase, sale, issue or cancellation of Recall's own equity instruments.

        Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction from the proceeds of issue.

19



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Earnings per share (EPS)

        Basic EPS is calculated as net profit attributable to members of the parent entity, adjusted to exclude costs of servicing equity (other than dividends), divided by the weighted average number of ordinary shares, adjusted for any bonus element.

        Diluted EPS is calculated as net profit attributable to members of the parent entity, adjusted for:

        and divided by the weighted average number of ordinary shares and dilutive potential ordinary shares, adjusted for any bonus element.

        In the event of a change in number of ordinary shares without a corresponding change in resources (e.g. share split and share consolidation), the number of ordinary shares outstanding before the event is adjusted for the proportionate change in the number of ordinary shares outstanding as if the event had occurred at the beginning of the earliest period presented.

        EPS on Underlying Profit after finance costs and tax is calculated as Underlying profit after finance costs and tax attributable to members of the parent entity, divided by the weighted average number of ordinary shares, adjusted for any bonus element.

New accounting standards and interpretations issued but not yet applied

        At 30 June 2015, the following Australian Accounting Standards and Interpretations have been issued or amended and have not been early-adopted by Recall for the annual reporting period ended 30 June 2015.

        AASB 9: AASB 9, Financial Instruments, is a new Principal standard applicable to annual reporting periods beginning on or after 1 January 2018, with early adoption permitted, subject to certain considerations. AASB 9 addresses the classification, measurement and derecognition of financial assets and liabilities and may affect Recall's accounting for financial assets and liabilities. Recall does not expect that this standard will have a significant impact on its financial statements.

        AASB 2014-4: This guidance amends AASB 116, Property, Plant and Equipment, and AASB 138, Intangible Assets, to establish the principle for the basis of depreciation and amortisation as being the expected pattern of consumption of the future economic benefits of an asset. The amendment also clarified that revenue is generally presumed to be an inappropriate basis for measuring the consumption of the economic benefits embodied in an intangible asset. This presumption, however, can be rebutted in certain limited circumstances. The standard is applicable to reporting periods beginning on or after 1 January 2016, with early adoption being permitted. Recall does not expect that this standard will have a significant impact on its financial statements.

        AASB 15: AASB 15, Revenue from Contracts with Customers, is applicable to annual reporting periods beginning on or after 1 January 2017, with early adoption being permitted. This standard

20



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

provides a single, comprehensive revenue recognition model for all contracts with customers. Recall is in the process of assessing the new standard's impact and does not anticipate a significant impact on the Groups' financial statements.

        AASB 2015-1: Amendments to Australian Accounting Standards—Annual Improvements to 2012- 2014 Cycle sets out amendments to certain AAS, including AASB 7, Financial Instruments. Recall does not expect that this standard will have a significant impact on its financial statements.

Rounding of amounts

        As Recall is a company of a kind referred to in ASIC Class Order 98/100, relevant amounts in the financial statements have been rounded to the nearest hundred thousand US dollars, unless otherwise stated.

NOTE 3. CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS

        In applying its accounting policies, Recall has made estimates and assumptions concerning the future, which may differ from the related actual outcomes. Those estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

Impairment of goodwill

        Recall's business units undertake an impairment review process annually to ensure that goodwill balances are not carried at amounts that are in excess of their recoverable amounts. The recoverable amount of the goodwill in continuing operations is determined based on value in use calculations undertaken at the cash generating unit level. These calculations require the use of key assumptions which are set out in Note 20.

Income taxes

        Recall is a global company and is subject to income taxes in many jurisdictions around the world. Significant judgement is required in determining the provision for income taxes on a worldwide basis. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate tax determination is uncertain. Recall recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from amounts provided, such differences will impact the current and deferred tax provisions in the period in which such outcome is obtained. Refer to Note 10 for further details.

NOTE 4. BUSINESS COMBINATIONS AND SALE OF BUSINESS

A)    DEMERGER

        The scheme of arrangement for the demerger of Recall became effective on 9 December 2013 and the Company was listed as a separate standalone entity on the Australian Securities Exchange on 10 December 2013. The demerger was implemented on 18 December 2013 resulting in the final separation of Recall from Brambles.

21



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 4. BUSINESS COMBINATIONS AND SALE OF BUSINESS (Continued)

        The demerger required Brambles to undertake an internal corporate restructure prior to it becoming effective, and resulted in several entities becoming subsidiaries of the Company prior to the demerger. In addition, a number of assets and liabilities were transferred between Brambles and Recall.

        The unaudited statutory financial information for 2014 presents Recall's performance in compliance with statutory reporting obligations, such that the results of the entities acquired during the demerger are only included from their date of acquisition by Recall. In addition, Recall's statutory financial results for 2014 reflect changes in operating and corporate costs associated with the Company becoming a standalone listed entity from December 2013. Therefore, Recall's statutory financial performance for the year ended 30 June 2014 includes results of a number of material entities for only a part of the financial year.

BUSINESSES ACQUIRED ON DEMERGER

        As part of the demerger from Brambles, certain legal entities were acquired by Recall. These transactions occurred while under the control of Brambles and for consolidation purposes have been accounted for as transactions between entities under common control. Acquisition accounting was not applied, assets and liabilities have not been remeasured to fair value nor has any goodwill arisen. Rather, Recall has elected to account for business combinations under common control at carrying value in Brambles' financial statements. Accordingly, all assets and liabilities acquired by Recall as a result of the demerger have been recognised at values consistent with their carrying value in Brambles' financial statements immediately prior to the demerger.

        The common control reserve within equity represents the excess of the consideration paid in respect of the common control transactions over the carrying value of the net assets acquired as below:

 
  (Unaudited)
US$M
 

Consideration paid

    683.7  

Less: net identifiable assets acquired

    (536.7 )

Common control reserve recognised

    147.0  

Assets acquired and liabilities assumed:

       

Cash and cash equivalents

    60.6  

Trade and other receivables

    154.8  

Investments

    0.6  

Property, plant and equipment

    350.3  

Goodwill and other intangible assets

    550.1  

Other assets

    21.2  

Amounts payable to Brambles

    (318.8 )

Trade and other payables

    (187.3 )

Deferred tax liabilities (net)

    (63.6 )

Other liabilities

    (31.2 )

Net identifiable assets acquired

    536.7  

22



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 4. BUSINESS COMBINATIONS AND SALE OF BUSINESS (Continued)

B)    BUSINESS COMBINATIONS

        During the year ended 30 June 2015, Recall completed the following significant acquisitions—all 100% owned:

        Details regarding these acquisitions are set out below:

 
  Access   BRM
 
  US$M
  US$M

Date of acquisition

  15 August 2014   3 December 2014

Purchase consideration—cash

  25.9   75.0

Fair value of assets and liabilities assumed:

       

Property, plant and equipment

  0.2   5.5

Identified intangible assets

  6.1   20.2

Other assets and liabilities (net)

  0.1   1.9

Net identifiable assets acquired

  6.4   27.6

Goodwill recognised

  19.5   47.4

        The fair values of assets and liabilities detailed in the table above are based on provisional acquisition accounting data which will be finalised within 12 months from the date of acquisition. The goodwill is attributable to the profitability of the acquired businesses and anticipated synergies with Recall's existing Document Management Services business.

        During the year ended 30 June 2014, Recall completed the significant acquisition:

        Details regarding this acquisition are set out below:

 
  (Unaudited)
CitiStorage
 
 
  US$M
 

Purchase consideration

    48.3  

Fair value of assets and liabilities assumed:

       

Property, plant and equipment

    10.5  

Identified intangible assets

    9.0  

Other assets and liabilities (net)

    1.3  

Net identifiable assets acquired

    20.8  

Goodwill recognised

    27.5  

        The goodwill is attributable to the profitability of the acquired business and anticipated synergies with Recall's existing Document Management Services business.

23



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 4. BUSINESS COMBINATIONS AND SALE OF BUSINESS (Continued)

        There were a number of other non-material business combinations in the years ended 30 June 2015 and 30 June 2014. Total purchase consideration for these acquisitions was US$43.4 million (2014: US$8.3 million).

        The contribution of all acquisitions to the Group's revenue and profit during the period since acquisition was immaterial individually and in total. It is impracticable to accurately determine the contribution that all acquisitions would have made to the revenue and net profit of the Group had they been acquired at the start of the reporting period.

        There were no material changes in the fair values of assets and liabilities assumed in relation to the acquisitions completed in 2014.

C)    SALE OF BUSINESS

        The sale of the Secure Destruction Services (SDS) business in Germany was completed on 3 December 2014. The sale proceeds were US$20.4 million (net of cash disposed) resulting in a gain on sale of US$2.1 million.

NOTE 5. SEGMENT INFORMATION

        Recall's segment information is provided on the same basis as internal management reporting to the CEO (chief operating decision maker) and reflects how Recall is organised and managed.

        Recall has four reportable segments being Americas, Europe, Australia and New Zealand (ANZ) and Asia. Recall HQ (corporate centre) is presented separately in the segment disclosures below.

        Segment performance is measured on sales and Underlying Profit. Underlying Profit is the main measure of segment profit. A reconciliation between Underlying Profit and operating profit is set out below.

        Segment sales revenue is measured on the same basis as in the income statement. Segment sales revenue is allocated to segments based on product categories and physical location of the business unit that invoices the customer. Intersegment revenue during the year was immaterial. There is no single external customer who contributed more than 10% of Group sales revenue.

        Assets and liabilities are measured consistently in segment reporting and in the balance sheet. Assets and liabilities are allocated to segments based on segment use and physical location. Cash,

24



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 5. SEGMENT INFORMATION (Continued)

borrowings, equity accounted investments and tax balances are managed centrally and are not allocated to segments.

 
  Sales revenue  
 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

By operating segment

             

Americas

    387.4     217.0  

Europe

    188.0     152.5  

ANZ

    178.1     198.3  

Asia

    74.3     45.9  

Recall operations

    827.8     613.7  

Recall HQ

         

Total

    827.8     613.7  

By geographic origin

             

Americas

    387.4     217.0  

Europe

    188.0     152.5  

Australia

    158.5     177.2  

Other

    93.9     67.0  

Total

    827.8     613.7  

By service line

             

Document Management Services (DMS)

    641.5     470.8  

Secure Destruction Services (SDS)

    101.2     78.7  

Data Protection Services (DPS)

    85.1     64.2  

Total

    827.8     613.7  

 

 
  Operating
profit(1)
  Significant Items
before tax(2)
  Underlying
Profit(2)
 
 
  2015   (Unaudited)
2014
  2015   (Unaudited)
2014
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

By operating segment

                                     

Americas

    65.7     14.8     (4.2 )   (16.6 )   69.9     31.4  

Europe

    13.7     6.5     (8.5 )   (4.3 )   22.2     10.8  

ANZ

    29.3     41.2     (7.2 )   (3.4 )   36.5     44.6  

Asia

    16.1     7.7     (0.2 )   (0.4 )   16.3     8.1  

Recall operations

    124.8     70.2     (20.1 )   (24.7 )   144.9     94.9  

Recall HQ(3)

    (18.1 )   4.4     (8.9 )   (14.3 )   (9.2 )   18.7  

Total

    106.7     74.6     (29.0 )   (39.0 )   135.7     113.6  

(1)
Operating profit is segment revenue less segment expense and excludes net finance costs.

25



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 5. SEGMENT INFORMATION (Continued)

(2)
Underlying Profit is a non-statutory profit measure and represents profit before finance costs, tax and Significant Items (refer to Note 7). It is presented to assist users of the financial statements to better understand Recall's business results.

(3)
Recall HQ was acquired during the demerger in November 2013 and consequently, Recall HQ's operating profit for 2014 is impacted by timing of cost allocations.


 
  Capital
expenditure(1)
  Depreciation
and amortisation
 
 
  2015   (Unaudited)
2014
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
  US$M
  US$M
 

By operating segment

                         

Americas

    33.6     16.9     30.3     14.1  

Europe

    7.5     6.7     12.7     9.8  

ANZ

    4.8     4.6     11.7     11.8  

Asia

    5.4     2.7     5.8     4.6  

Recall operations

    51.3     30.9     60.5     40.3  

Recall HQ

    10.4     3.7     9.3     6.8  

Total

    61.7     34.6     69.8     47.1  

(1)
Capital expenditure is presented on an accruals basis and includes expenditure on property, plant & equipment and intangibles.

26



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 5. SEGMENT INFORMATION (Continued)


 
  Segment assets   Segment liabilities  
 
  2015   (Unaudited)
2014
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
  US$M
  US$M
 

By operating segment

                         

Americas

    688.9     591.6     72.4     74.1  

Europe

    262.5     334.1     77.5     84.0  

ANZ

    239.3     248.8     42.9     38.6  

Asia

    183.5     195.8     14.7     13.4  

Recall operations

    1,374.2     1,370.3     207.5     210.1  

Recall HQ

    36.8     24.6     22.6     22.8  

Cash and borrowings

    88.2     72.1     648.5     552.2  

Current tax balances

            7.5     8.3  

Deferred tax balances

    4.8     0.3     68.7     75.2  

Equity-accounted investments

        0.7          

Total segment assets and liabilities

    1,504.0     1,468.0     954.8     868.6  

Non-current assets by geographic origin(1)

                         

Americas

    606.2     518.9              

Europe

    201.6     259.2              

Australia

    203.8     210.2              

Other

    197.2     211.2              

Total

    1,208.8     1,199.5              

(1)
Non-current assets exclude financial instruments and deferred tax assets.

27



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 6. PROFIT FROM ORDINARY ACTIVITIES

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

A) REVENUE AND OTHER INCOME

             

Sales revenue

    827.8     613.7  

Gain on sale of business

    2.1      

Total income

    829.9     613.7  

B) OPERATING EXPENSES

             

Employment costs (Note 8)

    291.8     198.6  

Service suppliers:

             

—travel and transport

    51.2     45.4  

—repairs and maintenance

    15.9     10.7  

—subcontractors and other service suppliers

    91.7     67.8  

Raw materials and consumables

    18.1     15.7  

Occupancy

    147.3     111.1  

Insurance

    12.0     10.0  

Depreciation of property, plant and equipment

    45.3     31.0  

Write-off of assets

    5.2     8.1  

Amortisation of intangible assets and deferred expenditure

    24.4     16.1  

Other

    20.4     24.8  

Total operating expenses

    723.3     539.3  

NOTE 7. SIGNIFICANT ITEMS

        Significant Items are items of income or expense which are, either individually or in aggregate, material to Recall or to the relevant business segment and:

28



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 7. SIGNIFICANT ITEMS (Continued)

        Significant Items are disclosed to assist users of the financial statements to better understand Recall's business results.

 
  2015
US$M
 
 
  Before
tax
  Tax   After
tax
 

Items outside the ordinary course of business:

                   

—demerger related expenses(1)

    (4.5 )   0.6     (3.9 )

—restructuring(2)

    (15.8 )   4.5     (11.3 )

—acquisitions related expenses(3)

    (2.9 )   1.2     (1.7 )

—Iron Mountain transaction costs(4)

    (5.8 )   2.2     (3.6 )

—reset of tax base(5)

        10.1     10.1  

Significant Items

    (29.0 )   18.6     (10.4 )

 

 
  2014
US$M
 
 
  (Unaudited)
Before
tax
  (Unaudited)
Tax
  (Unaudited)
After
tax
 

Items outside the ordinary course of business:

                   

—demerger related expenses(1)

    (16.7 )   5.6     (11.1 )

—restructuring(2)

    (17.1 )   5.6     (11.5 )

—acquisitions related expenses(3)

    (1.9 )   0.6     (1.3 )

—write-off of assets(6)

    (3.3 )   1.3     (2.0 )

Significant Items

    (39.0 )   13.1     (25.9 )

(1)
Demerger related expenses mainly comprise the following:
—legal and professional fees;
—one-time bonus in relation to the successful completion of the demerger;
—share-based payments under Brambles' share plans; and
—share-based payments relating to one-off grants of rights to the CEO and other Recall executives upon demerger.

(2)
Restructuring expenses comprise:
—site consolidation provision of US$15.8 million (2014: US$15.3 million). This provision relates to the Facility Optimisation Programs (the program) announced by Recall in June 2015 (FOP2) and June 2014 (FOP1). The Program involves consolidating existing facilities or downsizing under-utilised sites in Australia, Brazil, United Kingdom, Denmark, North America and France; and
—one-off costs relating to exiting a facility in North America.

(3)
These expenses were incurred in relation to acquisitions completed or being pursued by Recall and sale of SDS business in Germany.

(4)
US$5.3 million of legal and professional fees incurred in relation to Iron Mountain's bid to acquire Recall and exploration of a potential corporate restructure of US$0.5 million.

29



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 7. SIGNIFICANT ITEMS (Continued)

(5)
Reset of tax basis on certain assets of the Australian entities resulted in a tax benefit in the amount of US$10.1 million.

(6)
Subsequent to the demerger, Recall identified certain intangible assets (mainly software) from which no future economic benefits are expected to arise and therefore, these assets were written off.

NOTE 8. EMPLOYMENT COSTS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Wages and salaries

    230.6     160.1  

Social security costs

    40.0     27.2  

Share-based payments expense

    9.1     2.6  

Contributions to defined contribution plans

    8.9     7.1  

Post employment benefits

    3.2     1.6  

    291.8     198.6  

NOTE 9. NET FINANCE COSTS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Finance revenue

             

Bank accounts and short term deposits

    0.5     0.5  

Net foreign exchange gain

         

    0.5     0.5  

Finance costs

             

Interest expense on borrowings

    (18.8 )   (9.5 )

Derivative financial instruments

    (0.3 )   (0.1 )

Net foreign exchange gain/(loss)

    1.4     (0.9 )

Commitment fees and amortisation of financing cost

    (4.3 )   (2.0 )

Other

    (0.1 )   (0.3 )

    (22.1 )   (12.8 )

Net finance costs

    (21.6 )   (12.3 )

30



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 10. INCOME TAX

A)    COMPONENTS OF TAX EXPENSE

Amounts recognised in the income statement

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Current income tax:

             

—income tax charge

    23.7     18.8  

—prior year adjustments

    (3.1 )   (0.1 )

    20.6     18.7  

Deferred tax:

             

—origination and reversal of temporary differences

    (6.5 )   1.4  

—prior year adjustments

    6.0     0.2  

    (0.5 )   1.6  

Tax expense recognised in the income statement

    20.1     20.3  

Amounts recognised in the statement of comprehensive income

             

—on share-based payments

    (1.7 )   (0.5 )

—on losses on revaluation of cash flow hedges

        (0.2 )

Tax expense/(benefit) recognised directly in the statement of comprehensive income

    (1.7 )   (0.7 )

B)    RECONCILIATION BETWEEN TAX EXPENSE AND ACCOUNTING PROFIT BEFORE TAX

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Profit before tax

    85.1     62.3  

Tax at standard Australian rate of 30% (2013: 30%)

    25.5     18.7  

Effect of tax rates in other jurisdictions

    (2.7 )   (1.0 )

Prior year adjustments

    2.9     0.1  

Current year tax losses not recognised

    2.0     0.9  

Non-deductible expenses

    3.4     4.2  

Reset of tax base

    (10.1 )    

Other

    (0.9 )   (2.6 )

Total income tax expense

    20.1     20.3  

31



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 10. INCOME TAX (Continued)

C)    COMPONENTS OF AND CHANGES IN DEFERRED TAX ASSETS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Deferred tax assets shown in the balance sheet are represented by cumulative temporary differences attributable to:

             

Items recognised through the income statement

             

Employee benefits and other provisions

    19.8     23.6  

Losses available against future taxable income

    8.7     11.8  

Other

    4.6     7.6  

    33.1     43.0  

Items recognised directly in equity

             

Cash flow hedges

    0.3     0.2  

Share-based payments

    2.2     0.5  

    2.5     0.7  

Set-off against deferred tax liabilities

    (30.8 )   (43.4 )

Net deferred tax assets

    4.8     0.3  

Changes in deferred tax assets (prior to netting off with deferred tax liabilities) were as follows:

             

At 1 July

    43.7     6.7  

(Charged)/credited to the income statement

    (9.9 )   12.8  

(Charged)/credited directly to equity

    1.7     0.7  

Acquired during demerger

        23.6  

Foreign exchange differences

    0.1     (0.1 )

At 30 June

    35.6     43.7  

        Deferred tax assets are recognised for carried forward tax losses to the extent that the realisation of the related tax benefit through future taxable profits is probable. At reporting date, Recall has unused tax losses of US$83.1 million (2014: US$102.3 million) available for offset against future profits. A deferred tax asset has been recognised in respect of US$68.2 million (2014: US$68.2 million) of such losses.

        The benefit for tax losses will only be obtained if:

        No deferred tax asset has been recognised in respect of the remaining unused tax losses of US$14.9 million (2014: US$34.1 million) due to the unpredictability of future profit streams in the relevant jurisdictions. Tax losses of US$65.6 million (2014: US$64.2 million) which have been

32



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 10. INCOME TAX (Continued)

recognised in the balance sheet, will expire between 2017 and 2033 (2014: between 2015 and 2033). All other losses may be carried forward indefinitely.

D)    COMPONENTS AND CHANGES IN DEFERRED TAX LIABILITIES

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Deferred tax liabilities shown in the balance sheet are represented by cumulative temporary differences attributable to:

             

Items recognised through the income statement

             

Property, plant and equipment and intangible assets

    92.3     98.4  

Undistributed earnings of subsidiaries

    2.2     4.0  

Other

    5.0     16.2  

    99.5     118.6  

Set-off against deferred tax assets

    (30.8 )   (43.4 )

Net deferred tax liabilities

    68.7     75.2  

Changes in deferred tax liabilities (prior to netting off with deferred tax assets) were as follows:

             

At 1 July

    118.6     14.3  

Charged to the income statement

    (10.4 )   14.4  

Acquired during demerger

        87.2  

Acquisition of subsidiaries

    (2.9 )   2.0  

Currency variations

    (5.8 )   0.7  

At 30 June

    99.5     118.6  

        Deferred tax liability recorded as at 30 June 2015 in respect of temporary differences associated with undistributed earnings of subsidiaries is US$2.2 million (2014: US$4.0 million). No deferred tax liability has been recognised for the remaining undistributed earnings of subsidiaries because Recall Holdings Limited is able to control the timing of distributions from subsidiaries and is not expected to distribute these profits in the foreseeable future.

E)    TAX CONSOLIDATION

        Following the demerger of Recall from Brambles on 18 December 2013, Recall Holdings Limited and its Australian subsidiaries formed a tax consolidated group on 18 December 2013. Recall Holdings Limited, as the head entity of the tax consolidated group, and its Australian subsidiaries have entered into a tax sharing agreement in order to allocate income tax expense. The tax sharing agreement uses a stand-alone taxpayer basis of allocation. Consequently, Recall Holdings Limited and its Australian subsidiaries account for their own current and deferred tax amounts as if they each continue to be taxable entities in their own right. In addition, the agreement provides funding rules setting out the basis upon which subsidiaries are to indemnify Recall Holdings Limited in respect of tax liabilities and the methodology by which subsidiaries in tax loss are to be compensated.

33



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 10. INCOME TAX (Continued)

        Formation of the tax consolidated group referred to above resulted in a resetting of tax bases of certain assets of the Australian entities as of the date of the formation of the tax consolidated group. To quantify the impact of this resetting, the fair value of the Australian entities and the fair value of their identifiable assets and liabilities was determined, which required management to make assumptions, judgements and estimates. A deferred tax benefit of US$10.1 million was recorded during the year ended 30 June 2015 in respect of the resetting of tax bases of which US$7.8 million is included in the deferred tax asset balance as at 30 June 2015.

NOTE 11. EARNINGS PER SHARE

 
  2015   (Unaudited)
2014
 
 
  US cents
  US cents
 

Earnings per share:

             

—basic

    20.7     20.1  

—diluted

    20.5     20.0  

—basic, on Underlying Profit after finance costs and tax

    24.0     32.5  

        Performance share rights granted under the Recall Performance Share Plan are considered to be potential ordinary shares and have been included in the determination of diluted earnings per share to the extent to which they are dilutive. Details are set out in Note 27.

A)    WEIGHTED AVERAGE NUMBER OF SHARES DURING THE YEAR

 
  2015   (Unaudited)
2014
 
 
  million
  million
 

Used in the calculation of basic earnings per share

    313.4     208.7  

Adjustment for share rights

    4.0     1.1  

Used in the calculation of diluted earnings per share

    317.4     209.8  

34



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 11. EARNINGS PER SHARE (Continued)

B)    RECONCILIATION OF PROFIT USED IN EPS CALCULATION

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Underlying Profit after finance costs and tax

             

Underlying Profit (Note 5)

    135.7     113.6  

Net finance costs (Note 9)

    (21.6 )   (12.3 )

Underlying Profit before tax

    114.1     101.3  

Tax expense on Underlying Profit

    (38.7 )   (33.4 )

Underlying Profit after finance costs and tax

    75.4     67.9  

which reconciles to statutory profit:

             

Underlying Profit after finance costs and tax

    75.4     67.9  

Significant Items after tax (Note 7)

    (10.4 )   (25.9 )

Profit for the year

    65.0     42.0  

NOTE 12. DIVIDENDS

A)    DIVIDENDS PAID DURING THE YEAR

 
  Interim 2015   (Unaudited)
Final 2014

Dividend per share (in Australian cents)

  9.0   8.0

Total dividend (in US$ million)

  21.8   22.0

Franked amount at 30% tax (in Australian cents)

  2.7  

Payment date

  24 April 2015   23 October 2014

B)    DIVIDEND PAID TO BRAMBLES

        As part of the demerger process, Recall Holdings Limited paid a dividend of US$23.8 million to Brambles on 18 December 2013. This dividend was not franked.

C)    DIVIDEND DETERMINED AFTER REPORTING DATE

 
  Final 2015

Dividend per share (in Australian cents)

  10.0

Franked amount at 30% tax (in Australian cents)

  4.0

Payment date

  28 October 2015

Dividend record date

  7 October 2015

        As this dividend had not been declared at the reporting date, it is not reflected in these consolidated financial statements.

35



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 12. DIVIDENDS (Continued)

D)    FRANKING CREDITS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Franking credits available for subsequent financial years based on a tax rate of 30%

    7.1     5.1  

        The amounts above represent the balance of the franking account as at the end of the year, adjusted for:

NOTE 13. CASH AND CASH EQUIVALENTS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Cash at bank and in hand

    88.5     72.1  

    88.5     72.1  

        In April 2015, Recall entered into an agreement with a third-party bank to implement a multi-national, multi-currency notional cash pooling program which enables Recall to efficiently manage its global cash position, reduce borrowing costs and maximise returns on cash.

        Refer to Note 29 for other financial instruments disclosures.

NOTE 14. TRADE AND OTHER RECEIVABLES

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Current

             

Trade receivables

    134.3     140.6  

Provision for doubtful receivables (A)

    (8.6 )   (9.6 )

Net trade receivables

    125.7     131.0  

Other debtors

    28.2     12.4  

Accrued and unbilled revenue

    29.3     34.1  

    183.2     177.5  

Non-current

             

Other receivables

    6.7     7.4  

36



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 14. TRADE AND OTHER RECEIVABLES (Continued)

A)    PROVISION FOR DOUBTFUL RECEIVABLES

        Trade receivables are non-interest bearing and are generally on 30-90 day terms. A provision for doubtful receivables is established when there is a level of uncertainty as to the full recoverability of the receivable, based on objective evidence.

        Movements in the provision for doubtful receivables were as follows:

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

At 1 July

    9.6     0.7  

(Reversed)/charged in income statement

    3.2     1.6  

Acquired during demerger

        11.0  

Acquisition of subsidiaries

    0.1     0.4  

Amounts written off

    (3.2 )   (4.0 )

Foreign exchange differences

    (1.1 )   (0.1 )

At 30 June

    8.6     9.6  

 

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

At 30 June, the ageing analysis of trade receivables by reference to due dates was as follows:

             

Not past due

    75.2     76.5  

Past due 0 - 30 days but not impaired

    18.2     18.7  

Past due 31 - 60 days but not impaired

    9.7     8.7  

Past due 61 - 90 days but not impaired

    19.6     4.4  

Past due 90 days but not impaired

    3.0     22.7  

Impaired

    8.6     9.6  

    134.3     140.6  

        At 30 June 2015, trade receivables of US$50.5 million (2014: US$54.5 million) were past due but not impaired. These trade receivables comprise customers who have a good debt history and are considered fully recoverable.

        Other debtors primarily comprise GST/VAT recoverable and deposits recoverable from third parties.

        At 30 June 2015, other debtors of US$0.9 million (2014: US$2.0 million) were past due but not considered to be impaired. No specific collection issues have been identified with these receivables and therefore, no provision has been recognised. An ageing of these receivables was as follows:

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Not past due

    27.3     10.4  

Past due 90 days but not impaired

    0.9     2.0  

    28.2     12.4  

37



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 14. TRADE AND OTHER RECEIVABLES (Continued)

        Refer to Note 29 for other financial instruments disclosures.

NOTE 15. INVENTORIES

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Raw materials and consumables

    2.1     2.5  

    2.1     2.5  

NOTE 16. DERIVATIVE FINANCIAL INSTRUMENTS

 
  Non-current assets  
 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Forward foreign currency contracts—cash flow hedges

    0.1      

    0.1      

 

 
  Non-current liabilities  
 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Interest rate swaps—cash flow hedges

    0.8     0.7  

    0.8     0.7  

        Refer to Note 29 for other financial instruments disclosures.

NOTE 17. OTHER ASSETS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Current

             

Prepayments

    16.5     16.1  

    16.5     16.1  

Non-current

             

Prepayments

    0.3     0.5  

38



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 18. INVESTMENTS

A)    JOINT VENTURE

        As at 30 June 2014, Recall had an investment in the following unlisted jointly controlled entity, which was accounted for using the equity method. This investment was disposed during 2015 as part of the sale of the SDS business in Germany (refer to Note 4C).

 
   
  % interest held
at reporting date
 
Name (and nature of business)
  Place of
incorporation
  June
2015
  (Unaudited)
June
2014
 

Recall Becker GmbH & Co. KG (Document management services)

  Germany         50 %


B)    MOVEMENT IN CARRYING AMOUNT OF INVESTMENT IN JOINT VENTURE

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

At 1 July

    0.7      

Acquired during demerger

        0.6  

Disposal of investment

    (0.7 )    

Share of results after income tax (Note 18C)

    0.1     0.2  

Foreign exchange differences

    (0.1 )   (0.1 )

At 30 June

        0.7  

C)    SHARE OF RESULTS OF JOINT VENTURE

Trading revenue

    0.4     0.8  

Expenses

    (0.3 )   (0.6 )

Profit from ordinary activities before tax

    0.1     0.2  

Tax expense on ordinary activities

         

Profit for the year

    0.1     0.2  

39



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 19. PROPERTY, PLANT AND EQUIPMENT

 
  Land and
buildings
  Plant and
equipment
  Total  
 
  US$M
  US$M
  US$M
 

At 1 July 2013 (Unaudited)

                   

Cost

    15.3     124.2     139.5  

Accumulated depreciation

    (10.6 )   (60.2 )   (70.8 )

Net carrying amount

    4.7     64.0     68.7  

Year ended 30 June 2014 (Unaudited)

                   

Opening net carrying amount

    4.7     64.0     68.7  

Additions

    4.0     24.4     28.4  

Acquisition of subsidiaries

    0.1     10.7     10.8  

Acquired during demerger

    118.4     231.9     350.3  

Disposals

    (0.1 )   (0.5 )   (0.6 )

Write-off of assets

    (0.5 )   (0.9 )   (1.4 )

Transfers/reclassifications

    5.4     (5.4 )    

Depreciation charge

    (6.8 )   (24.2 )   (31.0 )

Foreign exchange differences

    1.9     5.2     7.1  

Closing net carrying amount

    127.1     305.2     432.3  

At 30 June 2014 (Unaudited)

                   

Cost

    222.3     620.5     842.8  

Accumulated depreciation

    (95.2 )   (315.3 )   (410.5 )

Net carrying amount

    127.1     305.2     432.3  

Year ended 30 June 2015

                   

Opening net carrying amount

    127.1     305.2     432.3  

Additions

    6.6     52.8     59.4  

Acquisition of subsidiaries

    1.1     7.6     8.7  

Disposals

    (1.1 )   (0.1 )   (1.2 )

Disposals—sale of business

    (4.8 )   (3.0 )   (7.8 )

Write-off of assets

        (6.4 )   (6.4 )

Transfers/reclassifications

    (1.9 )   1.9      

Depreciation charge

    (7.9 )   (37.4 )   (45.3 )

Foreign exchange differences

    (18.4 )   (31.5 )   (49.8 )

Closing net carrying amount

    100.7     289.1     389.8  

At 30 June 2015

                   

Cost

    179.5     563.7     743.2  

Accumulated depreciation

    (78.8 )   (274.6 )   (353.4 )

Net carrying amount

    100.7     289.1     389.8  

        The net carrying amounts above include: leasehold improvements US$26.3 million (2014: US$29.4 million); and capital work in progress US$5.3 million (2014: US$3.3 million).

40



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 20. GOODWILL

A)    NET CARRYING AMOUNTS AND MOVEMENTS DURING THE YEAR

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

At 1 July

             

Gross and net carrying amount

    651.0     125.8  

Year ended 30 June

             

Opening net carrying amount

    651.0     125.8  

Acquisition of subsidiaries

    99.3     34.7  

Acquired during demerger

        485.1  

Disposal—sale of business

    (3.6 )    

Foreign exchange differences

    (69.5 )   5.4  

Closing net carrying amount

    677.2     651.0  

At 30 June

             

Gross carrying amount

    677.2     651.0  

Accumulated impairment

         

Net carrying amount

    677.2     651.0  

B)    SEGMENT-LEVEL SUMMARY OF NET CARRYING AMOUNT

        Goodwill acquired through business combinations is allocated to cash generating units (CGU), which are the smallest identifiable groupings of Recall's cash generating assets. A segment-level summary of the goodwill allocation is presented as follows:

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Americas

    352.7     298.1  

Europe

    98.8     122.7  

ANZ

    127.3     124.2  

Asia

    98.4     106.0  

Total goodwill

    677.2     651.0  

C)    RECOVERABLE AMOUNT TESTING

        The recoverable amount of goodwill is determined based on value in use calculations undertaken at the CGU level. The value in use is calculated using a discounted cash flow methodology covering a 5 year (2014: 10 year) period with an appropriate terminal value at the end of that period. Based on the impairment testing, the carrying amounts of goodwill in the CGUs related to continuing operations

41



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 20. GOODWILL (Continued)

at reporting date were fully supported. The key assumptions on which management has based its cash flow projections were as below:

(i)
Cash flow forecasts

        Cash flow forecasts are based on the most recent financial projections covering a maximum period of five years. Cash flows beyond that period are extrapolated using estimated growth rates. Financial projections are based on assumptions that represent management's best estimates.

(ii)
Growth rates

        Growth rates beyond the period covered in the financial projections are based on management's expectations for future performance and averaged 2.1% across all segments (2014: 2.0%).

(iii)
Terminal value

        The terminal value calculated after year 5 (2014: year 10) is determined using the stable growth model, having regard to the weighted average cost of capital and terminal growth factor appropriate to each CGU.

(iv)
Discount rates

        Discount rates used are the pre-tax weighted average cost of capital (WACC) and include a premium for market risks appropriate to each country in which the CGU operates. WACC rates for 2015 ranged between 7.2% and 20.5% (average rates: Americas 12.8%; Europe 9.0%; ANZ 10.8%; and Asia 9.4%). WACC rates for 2014 ranged between 8.4% and 19.9% (average rates: Americas 13.4%; Europe 8.9%; ANZ 12.7%; and Asia 11.4%).

Sensitivity

        Any reasonable change to the above key assumptions would not cause the carrying value of the CGU to materially exceed its recoverable amount.

42



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 21. INTANGIBLE ASSETS

 
  Software   Other(1)   Total  
 
  US$M
  US$M
  US$M
 

At 1 July 2013 (Unaudited)

                   

Gross carrying amount

    7.4     74.6     82.0  

Accumulated amortisation

    (3.9 )   (40.1 )   (44.0 )

Net carrying amount

    3.5     34.5     38.0  

Year ended 30 June 2014 (Unaudited)

                   

Opening carrying amount

    3.5     34.5     38.0  

Additions

    4.4     6.5     10.9  

Acquisition of subsidiaries

        10.1     10.1  

Acquired during demerger

    22.1     42.9     65.0  

Amortisation charge

    (6.8 )   (9.3 )   (16.1 )

Write-off of assets

    (2.0 )   (1.3 )   (3.3 )

Foreign exchange differences

    0.3     2.7     3.0  

Closing carrying amount

    21.5     86.1     107.6  

At 30 June 2014 (Unaudited)

                   

Gross carrying amount

    88.0     214.9     302.9  

Accumulated amortisation

    (66.5 )   (128.8 )   (195.3 )

Net carrying amount

    21.5     86.1     107.6  

Year ended 30 June 2015

                   

Opening carrying amount

    21.5     86.1     107.6  

Additions

    11.5     17.9     29.4  

Acquisition of subsidiaries

    0.1     33.9     34.0  

Transfers/reclassifications

    (0.2 )   0.2      

Amortisation charge

    (8.7 )   (15.7 )   (24.4 )

Write-off of assets

    (0.1 )       (0.1 )

Foreign exchange differences

    (0.8 )   (10.9 )   (11.7 )

Closing carrying amount

    23.3     111.5     134.8  

At 30 June 2015

                   

Gross carrying amount

    93.2     222.0     315.2  

Accumulated amortisation

    (69.9 )   (110.5 )   (180.4 )

Net carrying amount

    23.3     111.5     134.8  

(1)
Other intangible assets primarily comprise acquired customer relationships and lists; and deferred expenditure.

43



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 22. TRADE AND OTHER PAYABLES

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Current

             

Trade payables

    36.3     44.6  

GST/VAT, refundable deposits and other payables

    25.1     25.1  

Accruals

    74.4     69.6  

Deferred income

    30.0     35.2  

    165.7     174.5  

Non-current

             

Other liabilities

    19.4     21.3  

        Trade payables and other current payables are non-interest bearing and are generally settled on 30-90 day terms.

        Refer to Note 29 for other financial instruments disclosures.

NOTE 23. BORROWINGS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Current

             

Unsecured:

             

—bank overdraft(1)

    15.9      

—bank loans(2)

    1.5      

—finance lease liabilities

    4.4      

    21.8      

Non-current

             

Unsecured:

             

—bank loans(2)

    617.8     552.2  

—finance lease liabilities

    8.9      

    626.7     552.2  

Total borrowings

    648.5     552.2  

(1)
Recall maintains a multinational cash pool with a third-party bank. Overdraft balances incurred under this program have replaced intercompany loans and are presented within borrowings in the balance sheet.

(2)
Unsecured bank loans include revolving credit loans in various currencies priced off of London Interbank Offered Rate (LIBOR) and other equivalent base rates, drawn under a global multi-currency banking facility and is backed by a syndicate of banks. The total facility size as at June 30 2015 was US$1,050 million (2014: US$800 million).

44



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 23. BORROWINGS (Continued)

        Refer to Note 29 for other financial instruments disclosures

A)    BORROWING FACILITIES AND CREDIT STANDBY ARRANGEMENTS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Total facilities:

             

—unsecured bank loans

    1,053.8     800.0  

—bank overdraft arrangements(1)

    42.4     16.0  

    1,096.2     816.0  

Facilities used at reporting date:

             

—unsecured bank loans

    625.4     556.4  

—bank overdraft cash pool(3)

         

    625.4     556.4  

Facilities available at reporting date:

             

—unsecured bank loans

    428.4     243.6  

—bank overdraft arrangements

    42.4     16.0  

    470.8     259.6  

45



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 23. BORROWINGS (Continued)

B)    BORROWING FACILITIES MATURITY PROFILE

 
   
  US$M  
Maturity
  Type   Total
facilities
  Facilities
used(2)
  Facilities
available
 

2015

                       

Less than 1 year(3)

  Bank overdrafts, Bank overdrafts—cash pool, Unsecured bank loans     46.2     1.5     44.7  

2 - 3 years

  Unsecured bank loans              

4 - 5 years(4)

  Unsecured bank loans     1,050.0     623.9     426.1  

        1,096.2     625.4     470.8  

2014 (Unaudited)

                       

Less than 1 year

  Bank overdrafts     16.0         16.0  

2 - 3 years

  Unsecured bank loans     400.0     387.5     12.5  

4 - 5 years

  Unsecured bank loans     400.0     168.9     231.1  

        816.0     556.4     259.6  

(1)
In April 2015, Recall entered into a new US$25 million overdraft facility with Bank Mendes Gans N.V. to support the cash pool.

(2)
Facilities used represents the principal value of loan notes and borrowings debited against the relevant facilities to reflect the correct amount of funding headroom.

(3)
Cash pool overdrafts are collateralized by cash balances within the pool as opposed to a separate bank arrangement. Facilities does not include US$15.9 million of cash pool overdrafts.

(4)
As at 30 June 2015 and as at the date of these financial statements, in accordance with the Syndicated Facility Agreement (SFA), Recall has an unconditional right to defer settlement of $623.9 million of unsecured bank loans for at least 12 months after the balance sheet date and as a result have classified these as non-current borrowings. If all the necessary regulatory and shareholder approvals are obtained and Recall is subsequently acquired by Iron Mountain, the banks would have the option to cancel the SFA and require outstanding balances to be repaid no later than 90 days subsequent to the finalisation of the takeover. If these events occur, the bank loans currently classified as non-current would be re-classified to current borrowings.

46



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 24. PROVISIONS

 
  Employee
entitlements(1)
  Other(2)   Total  
 
  US$M
  US$M
  US$M
 

At 1 July 2014 (Unaudited)

                   

Current

    9.4     16.9     26.3  

Non-current

    1.8     8.3     10.1  

    11.2     25.2     36.4  

Charge to income statement

    1.5     15.4     16.9  

Utilisation of provision

    (2.2 )   (3.8 )   (6.0 )

Acquisition of subsidiaries

    0.2     0.3     0.5  

Sale of business

             

Foreign exchange differences

    (1.9 )   (1.8 )   (3.7 )

At 30 June 2015

    8.8     35.4     44.2  

Current

    7.7     24.5     32.2  

Non-current

    1.1     10.9     12.0  

(1)
Employee entitlements provisions comprise US$3.2 million (2014: US$2.8 million) for long service leave and US$5.6 million (2014: US$8.4 million) for other employee-related obligations.

(2)
Other provisions mainly comprise US$5 million (2014: US$7.7 million) for decommissioning costs and other costs; and US$22.8 million (2014: US$15.3 million) for site consolidation programs (Facility Optimization 1 and 2).

NOTE 25. RETIREMENT BENEFIT OBLIGATIONS

        Recall operates a number of defined contribution plans for qualifying employees. The assets of these plans are held in separately administered trusts or insurance policies. In some countries, Recall's employees are members of state-managed retirement benefit plans. Recall is required to contribute a specified percentage of payroll costs to the retirement benefit plan to fund benefits. The only obligation of Recall with respect to defined contribution retirement benefit plans is to make the specified contributions.

        US$8.9 million (2014: US$7.1 million) representing contributions paid and payable to these plans by Recall at rates specified in the rules of the plans has been recognised as an expense in the income statement.

        Recall does not have any material defined benefit plans.

47



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 26. CONTRIBUTED EQUITY

 
  Shares (No.)   US$M  

Total ordinary shares, of no par value, issued and fully paid:

             

At 1 July 2013 (Unaudited)

    73,000,002     71.4  

Issued during the year

    466,977,132     592.7  

Return of capital during demerger

        (118.4 )

Effect of share split and consolidation

    (227,140,686 )    

At 30 June 2014 (Unaudited)

    312,836,448     545.7  

At 1 July 2014 (Unaudited)

    312,836,448     545.7  

Issued during the year

    838,263     3.0  

At 30 June 2015

    313,674,711     548.7  

        Ordinary shares of Recall Holdings Limited entitle the holder to participate in dividends and the proceeds on any winding up of the Company in proportion to the number of shares held.

NOTE 27. SHARE-BASED PAYMENTS

        As part of Recalls long-term incentive (LTI) plan, awards are made in the form of rights to Recall shares ("share rights") which convert to Recall shares for nil consideration at the end of the performance period, subject to performance and service conditions. Share right grants are based on a percentage of base salary and awarded annually after the start of the new financial year. Grants are held in trust for the employee under the Performance Share Plan until vesting.

        The FY15-FY17 LTI grants vest over a three year performance period (1 July 2014-30 June 2017). The FY14-FY16 LTI grants, which were made in January 2014 after demerger on 18 December 2013, vest over a 2.5 year performance period to 30 June 2016 to align with the Company's financial year. Rights granted by Recall do not result in an entitlement to participate in share issues of any other entity.

        Set out below are summaries of performance share rights granted under the plan.

48



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 27. SHARE-BASED PAYMENTS (Continued)

A)    GRANTS OVER RECALL HOLDINGS LIMITED SHARES

Grant date
  Vesting date   Expiry date   Balance
at 1 July
  Granted
during
the year
  Exercised
during
the year
  Forfeited/
lapsed during
the year
  Balance
at 30 June
 

2015

                                         

10 Dec 2013

  10 Dec 2014     10 Dec 2020     525,034         (525,034 )        

10 Dec 2013

  10 Dec 2015     10 Dec 2020     525,034                 525,034  

22 Jan 2014

  1 Jul 2014     22 Jan 2020     67,135         (67,135 )        

22 Jan 2014(1)

  25 Sep 2014     22 Jan 2020     246,094         (207,737 )       38,357  

22 Jan 2014

  1 Jul 2015     22 Jan 2020     67,135                 67,135  

22 Jan 2014

  1 Jul 2016     22 Jan 2020     67,135                 67,135  

22 Jan 2014

  26 Sep 2015     22 Jan 2020     351,957                 351,957  

22 Jan 2014(1)

  26 Sep 2016     22 Jan 2020     386,138                   386,138  

22 Jan 2014

  26 Sep 2016     22 Jan 2020     2,748,839             (69,548 )   2,679,291  

17 Nov 2015

  26 Sep 2017     31 Dec 2020           1,116,847           (20,280 )   1,096,567  

25 Nov 2015

  26 Sep 2017     31 Dec 2020           349,424               349,424  

17 Nov 2015

  26 Sep 2017     31 Dec 2020           222,439           (3,276 )   219,163  

10 Oct 2015

  10 Oct 2016     10 Oct 2020           50,769               50,769  

17 Nov 2015

  26 Sep 2017     31 Dec 2020           372,279           (6,761 )   365,518  

25 Nov 2015

  26 Sep 2017     31 Dec 2020           116,475               116,475  

17 Nov 2015

  26 Sep 2017     31 Dec 2020           400,596           (6,472 )   394,124  

25 Nov 2015

  26 Sep 2017     31 Dec 2020           174,712               174,712  

25 Nov 2015

  26 Sep 2017     31 Dec 2020           58,238               58,238  

17 Nov 2015

  26 Sep 2017     31 Dec 2020           133,530           (2,157 )   131,373  

Total rights

              4,984,501     2,995,309     (799,906 )   (108,494 )   7,071,410  

2014 (Unaudited summarised comparative)

                                         

Total rights

             
   
5,590,171
   
(525,035

)
 
(80,635

)
 
4,984,501
 

(1)
Transitional awards made in lieu of Brambles LTI awards that lapsed and 2013 Brambles LTI grants not made, due to the Demerger.

49



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 27. SHARE-BASED PAYMENTS (Continued)

        Of the above grants, 38,357 rights were exercisable at 30 June 2015. There were 67,135 exercises, no forfeits and no additional grants in performance share rights between the end of the financial year and 14 August 2015.

 
   
  2015
Grants
  (Unaudited)
2014
Grants
 

Weighted average data:

                 

—fair value at grant date of grants made during the year

  A$     5.30     3.35  

—share price at exercise date of grants exercised during the year

  A$     5.94     4.49  

—remaining contractual life at 30 June

  years     5.03     5.75  

        The fair value of equity-settled performance share rights was determined as at grant date, using a binomial valuation methodology. The values calculated do not take into account the probability of rights being forfeited prior to vesting, as a probability adjustment is made when computing the share-based payment expense.

B)    FAIR VALUE

        The significant inputs into the valuation models for the equity-settled grants made during 2015 were:

 
  2015
Grants
  (Unaudited)
2014
Grants

Weighted average share price

  A$6.43   A$4.30

Expected volatility

  25%   25%

Expected life

  2.8 - 2.9 years   0.4 - 2.7 years

Annual risk-free interest rate

  2.50 - 2.57%   2.39 - 2.91%

Expected dividend yield

  3.20%   3.40%

        The expected volatility was determined based on a two-year historic volatility of eight other listed companies.

        The significant inputs into the valuation models for the equity-settled grants made during 2014 were:

 
  (Unaudited)
Dec 2013
Grants
  (Unaudited)
Jan 2014
Grants

Weighted average share price

  A$4.39   A$4.30

Expected volatility

  25%   25%

Expected life

  0 - 2 years   0.4 - 2.7 years

Annual risk-free interest rate

  2.4 - 2.76%   2.39 - 2.91%

Expected dividend yield

  3.40%   3.40%

50



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 27. SHARE-BASED PAYMENTS (Continued)

        The expected volatility was determined based on a two-year historic volatility of Brambles and six other listed companies.

C)    SHARE-BASED PAYMENT EXPENSE

        Recall recognised a total expense of US$9.1 million (2014: US$2.6 million) relating to share-based payments.

NOTE 28. RESERVES AND RETAINED EARNINGS

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Reserves

    (245.7 )   (171.2 )

Retained earnings

    246.1     224.9  

    0.4     53.7  

51



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 28. RESERVES AND RETAINED EARNINGS (Continued)

A)    MOVEMENTS IN RESERVES AND RETAINED EARNINGS

 
  Reserves  
 
  Hedging   Share-based
payments
  Foreign
currency
translation
  Common
control
  Total   Retained
earnings
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

Year ended 30 June 2014 (Unaudited)

                                     

Opening balance

        2.5     (6.4 )   (32.5 )   (36.4 )   206.7  

Recognised in relation to demerger (Note 4A)

                (147.0 )   (147.0 )    

Foreign exchange differences

            11.7         11.7      

Cash flow hedges:

                                     

—fair value losses

    (0.7 )               (0.7 )    

—tax on fair value losses

    0.2                 0.2      

Share-based payments:

                                     

—expense recognised during the period

        2.6             2.6      

—shares issued

        (2.1 )           (2.1 )    

—equity component of related tax

        0.5             0.5      

Dividends paid

                        (23.8 )

Net profit for the year

                        42.0  

Closing balance

    (0.5 )   3.5     5.3     (179.5 )   (171.2 )   224.9  

Year ended 30 June 2015

                                     

Opening balance

    (0.5 )   3.5     5.3     (179.5 )   (171.2 )   224.9  

Recognised in relation to sale of business

                         

Foreign exchange differences

            (82.4 )       (82.4 )    

Cash flow hedges:

                                     

—fair value losses

    0.1                 0.1      

—tax on fair value losses

                             

Share-based payments:

                                   

—expense recognised during the period

        9.1             9.1      

—shares issued

        (3.0 )           (3.0 )    

—equity component of related tax

        1.7             1.7      

Dividends paid

                        (43.8 )

Net profit for the year

                        65.0  

Closing balance

    (0.4 )   11.3     (77.1 )   (179.5 )   (245.7 )   246.1  

52



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 28. RESERVES AND RETAINED EARNINGS (Continued)

B)    NATURE AND PURPOSE OF RESERVES

Hedging reserve

        This comprises the cumulative portion of the gain or loss of cash flow hedges that are determined to be effective hedges. Amounts are recognised in the income statement when the associated hedged transaction is recognised or the hedge or a portion thereof becomes ineffective.

Share-based payments reserve

        This comprises the cumulative share-based payments expense recognised in the income statement in relation to equity-settled options and share rights issued but not yet exercised. Refer to Note 27 for further details.

Foreign currency translation reserve

        This comprises cumulative exchange differences arising from the translation of the financial statements of the Company and its subsidiaries (net of qualifying net investment hedge) from their functional currency to the presentation currency i.e. US dollars. When a subsidiary or an operation is disposed, the accumulated balance in the reserve relating to the subsidiary or the operation is recognised in the income statement.

Common control reserve

        Business combinations involving entities or businesses under common control are outside the scope of AASB 3: Business Combinations. A number of common control transactions took place in 2012 or as part of the demerger in 2014 and have been accounted for using predecessor accounting, without recognition of additional goodwill. The common control reserve represents the excess of the consideration paid in those common control transactions over the carrying value of the net assets acquired.

NOTE 29. FINANCIAL RISK MANAGEMENT

        Recall is exposed to a variety of financial risks: market risk (including the effect of fluctuations in interest rates and exchange rates), liquidity risk and credit risk.

        Recall's overall risk management program focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on its financial performance.

        To the extent Recall is not able to manage these risks organically; the Company uses standard derivative financial instruments to manage its risk exposure in the normal course of business. Recall does not trade in financial instruments for speculative purposes. Hedging activities are conducted through Recall's Treasury department on a centralised basis in accordance with Board policies and guidelines through standard operating procedures and delegated authorities.

        Policies with respect to financial risk management and hedging activities are discussed below.

53



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

A)    FAIR VALUES

        Set out below is a comparison by category of the carrying amounts and fair values of financial instruments recognised in the balance sheet. With the exception of hedging instruments, all financial assets and financial liabilities are classified as loans and receivables.

 
  Carrying amount   Fair value  
 
  2015   (Unaudited)
2014
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
  US$M
  US$M
 

Financial assets

                         

—cash at bank and in hand (Note 13)

    88.5     72.1     88.5     72.1  

—trade receivables (Note 14)

    125.7     131.0     125.7     131.0  

—forward foreign currency contracts (Note 16)

    0.1         0.1      

Financial liabilities

   
 
   
 
   
 
   
 
 

—trade payables (Note 22)

    36.3     44.6     36.3     44.6  

—bank overdrafts (Note 23)

    15.9         15.9      

—bank loans (Note 23)

    619.3     552.2     619.3     552.2  

—finance lease liabilities (Note 23)

    13.3         13.3      

—interest rate swaps (Note 16)

    0.8     0.7     0.8     0.7  

        Recall uses the following methods in estimating the fair values of financial instruments:

        The table below sets out the fair values and methods used to estimate the fair value of derivatives designated as hedging instruments.

 
  2015   2014  
 
  Level 1   Level 2   Level 3   Total   (Unaudited)
Level 1
  (Unaudited)
Level 2
  (Unaudited)
Level 3
  (Unaudited)
Total
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

Derivative financial assets

                                                 

—forward foreign currency contracts

        0.1         0.1                  

Derivative financial liabilities

   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 

—interest rate swaps and FX contracts

        0.8         0.8         0.7         0.7  

54



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

        The fair values of derivatives designated as hedging instruments are determined using valuation techniques that are based on observable market data. Fair value for other financial assets and liabilities has been calculated by discounting future cash flows at prevailing interest rates for the relevant yield curve.

B)    MARKET RISK

        Recall has the following risk policies in place with respect to market risk.

Interest rate risk

        Recall's exposure to potential volatility in finance costs, predominantly US dollars, Australian dollars, Sterling and Euros, is managed by maintaining a mix of fixed and floating-rate instruments within select target bands over defined periods. In most cases, interest rate derivatives are used to achieve these targets synthetically.

        The following table sets out the financial instruments exposed to interest rate risk at reporting date:

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Financial assets (floating rate)

             

Cash at bank

    88.5     72.1  

Weighted average effective interest rate

    0.7 %   0.7 %

Financial liabilities (floating rate)

             

Bank overdrafts

    15.9      

Bank loans

    619.3     552.2  

Interest rate swaps (notional value)—cash flow hedges

    (200.0 )   (200.0 )

Interest rate swaps (notional value)—fair value hedges

         

Net exposure to cash flow interest rate risk

    435.2     352.2  

Weighted average effective interest rate

    2.5 %   3.1 %

Financial liabilities (fixed rate)

             

Finance lease liabilities

    13.3      

Interest rate swaps (notional value)—cash flow hedges(1)

    200.0     200.0  

Net exposure to fair value interest rate risk

    213.3     200.0  

Weighted average effective interest rate

    1.0 %   0.9 %

(1)
Interest rate swaps fix the floating rate component of bank loans. Bank loan interest also includes a margin, which was 1.7% for 2014 and 2015.

55



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

Interest rate swap—cash flow hedge

        In 2014, Recall entered into an interest rate swap transaction with various banks swapping US$200.0 million of the floating rate bank loans with fixed rate. The fair value of this contract at the reporting date was US$(0.7) million.

        The terms of the swap match the terms of the fixed rate bank loans for the amounts and durations being hedged. Since inception, the interest rate swap has been an effective hedging instrument.

Sensitivity analysis

        The following table sets out the sensitivity of Recall's financial assets and financial liabilities to interest rate risk applying the following assumptions. Impact on profit after tax and equity assumes a parallel shift in the interest rates by the number of basis points included in the table below.

 
  Interest rate risk  
 
  2015   2014  
 
  lower rates   higher rates   lower rates   higher rates  

US dollar interest rates

    –50 bps     +100 bps     –50 bps     +100 bps  

Australian dollar interest rates

    –50 bps     +100 bps     –50 bps     +100 bps  

Sterling interest rates

    –50 bps     +100 bps     –50 bps     +100 bps  

Euro interest rates

    –50 bps     +100 bps     –50 bps     +100 bps  

 

 
   
   
  (Unaudited)   (Unaudited)  
 
  US$M
  US$M
  US$M
  US$M
 

Impact on profit after tax(1)

    1.2     (2.5 )   1.2     (2.3 )

Impact on equity

    (1.5 )   2.9     (1.3 )   2.6  

(1)
Assumes tax at standard Australian rate of 30%

Foreign exchange risk

        Exposure to foreign exchange risk arises from the global nature of Recall's business and its capital structure. It is also inherent in the financial instruments that are denominated in a currency other than the functional currency in which they are measured. For the purposes of AASB 7 Financial Instruments: Disclosures, currency risk does not arise from financial instruments that are non-monetary items or from financial instruments denominated in the functional currency and accordingly, these items are not included in the currency profile table below.

        Recall currently does not have any hedging instruments pertaining to its consolidated foreign exchange exposure. As of 30 June 2015, Recall entered into 3 separate forward contracts to hedge its exposure to intercompany loans denominated in Thai Baht and Brazil Real. The fair value of these contracts at the reporting date is not material.

56



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

Currency profile

        The following table sets out the currency mix profile of Recall's financial instruments at reporting date:

 
  US dollar   Sterling   Total  
 
  US$M
  US$M
  US$M
 

2015

                   

Financial assets

                   

—trade receivables

    0.8         0.8  

—cash at bank and in hand

        3.6     3.6  

    0.8     3.6     4.4  

Financial liabilities

                   

—trade payables

    0.5     0.1     0.6  

—finance lease liabilities

    1.3         1.3  

    1.8     0.1     1.9  

 

 
  (Unaudited)
US dollar
  (Unaudited)
Sterling
  (Unaudited)
Total
 
 
  US$M
  US$M
  US$M
 

2014

                   

Financial assets

                   

—trade receivables

    0.5         0.5  

—cash at bank and in hand

    0.4         0.4  

    0.9         0.9  

Financial liabilities

                   

—trade payables

    0.7         0.7  

—bank loans

        15.3     15.3  

    0.7     15.3     16.0  

Sensitivity analysis

        The following table sets out the sensitivity of Recall's financial assets and financial liabilities to foreign exchange risk. For the purposes of disclosing this analysis, exposure relating to the translation of the financial statements of the controlled entities into the presentation currency is not considered. The analysis also assumes that all other variables are held constant.

 
  Foreign exchange risk  
 
  2015   2014  
 
  lower rates   higher rates   lower rates   higher rates  

Exchange rate movement

    –10 %   +10 %   –10 %   +10 %

57



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

 

 
   
   
  (Unaudited)   (Unaudited)  
 
  US$M
  US$M
  US$M
  US$M
 

Impact on profit after tax(1)

    0.2     (0.2 )   1.0     (1.0 )

(1)
Assumes tax at standard Australian rate of 30%

C)    LIQUIDITY RISK

        Recall's objective is to provide adequate liquidity to support the financial needs of its ongoing operations as well as investments in growth and productivity. Recall funds its operations and investing activities through operating cash flows, cash on hand and a revolving credit facility.

        Existing bank credit facilities are structured on a committed multi-currency revolving basis and, at the balance sheet date, had maturities ranging out to 2019 (2014: ranging out to 2018). Borrowings under the bank credit facilities are floating-rate, unsecured obligations with covenants and terms typical for a multi-national borrower. Recall also has access to further funding through uncommitted and standby lines of credit for daily liquidity. Refer to Note 23 for borrowing facility disclosures.

Maturities of derivative financial assets and liabilities

        The maturity of Recall's contractual cash flows on net and gross settled derivative financial instruments, based on the remaining period to contractual maturity date, is presented below. Cash flows on interest rate swaps are valued based on forward interest rates applicable at reporting date.

 
  Year 1   Year 2   Year 3   Year 4   Year 5   Total
contractual
cash flows
  Carrying
amount
assets/
(liabilities)
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

2015

                                           

Net settled

                                           

Interest rate swaps

                                           

—cash flow hedges

        (0.7 )               (0.7 )   (0.7 )

        (0.7 )               (0.7 )   (0.7 )

2014 (Unaudited)

                                           

Net settled

                                           

Interest rate swaps

                                           

—cash flow hedges

            (0.7 )           (0.7 )   (0.7 )

            (0.7 )           (0.7 )   (0.7 )

58



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

Maturities of non-derivative financial liabilities

        The maturity of Recall's contractual cash flows on non-derivative financial liabilities, based on the remaining period to contractual maturity date, for principal and interest, is presented below. Refer to Note 23B for borrowing facilities maturity profile.

 
  Year 1   Year 2   Year 3   Year 4   Year 5   Total
contractual
cash flows
  Carrying
amount
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

2015

                                           

Non-derivative financial liabilities

                                           

Trade payables

    36.3                     36.3     36.3  

Bank overdrafts

    15.9                     15.9     15.9  

Bank loans

    16.2     14.7     14.7     14.7     624.2     684.5     619.3  

Finance lease liabilities

    4.4     3.7     2.9     1.7     0.6     13.3     13.3  

    72.8     18.4     17.6     16.4     624.8     750.0     684.8  

2014 (Unaudited)

                                           

Non-derivative financial liabilities

                                           

Trade payables

    44.6                     44.6     44.6  

Bank loans

    18.5     18.5     399.5     5.6     171.7     613.8     552.2  

    63.1     18.5     399.5     5.6     171.7     658.4     596.8  

D)    CREDIT RISK EXPOSURE

        Recall is exposed to credit risk on its financial assets, which comprise cash and cash equivalents, trade and other receivables and derivative financial instruments. The exposure to credit risks arises from the potential failure of counterparties to meet their obligations. The maximum exposure to credit risk at the reporting date is the carrying amount of the financial instruments as set out in Note 29A. There is no significant concentration of credit risk.

        Recall trades only with recognised, creditworthy third parties. Collateral is generally not obtained from customers.

        Customers are subject to credit verification procedures including an assessment of their independent credit rating, financial position, past experience and industry reputation. Credit limits are set for individual customers and approved by credit managers in accordance with an approved authority matrix. These credit limits are regularly monitored and revised based on historic turnover activity and credit performance. In addition, overdue receivable balances are monitored and actioned on a regular basis.

E)    CAPITAL RISK MANAGEMENT

        Recall's capital is structured to support long-term strategic plans to drive shareholder value creation through investments in growth and productivity while maintaining a prudent level of financial leverage. It is based on a targeted return to shareholders within a range of debt outstanding, as measured primarily by the ratio of net debt to EBITDA. In determining its capital structure, Recall

59



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

considers the robustness of future cash flows, potential funding requirements for growth opportunities and acquisitions, the cost of capital and ease of access to funding sources.

        Initiatives available to Recall to achieve its desired capital structure include adjusting the amount of dividends paid to shareholders, returning capital to shareholders, buying-back share capital, issuing new shares, selling assets to reduce debt and varying the maturity profile of its borrowings.

        Recall's capital comprises the following:

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Total borrowings

    648.5     552.2  

Less: cash and cash equivalents

    (88.5 )   (72.1 )

Net debt

    560.0     480.1  

Total equity

    549.2     599.4  

Total capital

    1,109.2     1,079.5  

        Under the terms of its bank loan facility established in 2014, Recall is required to comply with the following financial covenants:

        Additional requirements include the coverage of EBITDA and assets by certain guarantor subsidiaries.

        Recall has complied with these financial covenants.

NOTE 30. CASH FLOW STATEMENT—ADDITIONAL INFORMATION

A)    RECONCILIATION OF CASH

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

For the purpose of the cash flow statement, cash comprises:

             

Cash at bank and in hand (Note 13)

    88.5     72.1  

    88.5     72.1  

Bank overdraft (Note 23)

    (15.9 )    

Cash and deposits, net of overdrafts

    72.6     72.1  

60



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 30. CASH FLOW STATEMENT—ADDITIONAL INFORMATION (Continued)

B)    RECONCILIATION OF PROFIT AFTER TAX TO NET CASH FLOWS FROM OPERATING ACTIVITIES

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Profit after tax

    65.0     42.0  

Adjustments for:

             

—depreciation and amortisation

    69.8     47.1  

—tax expense

    20.1     20.3  

—net finance costs

    21.6     12.3  

—net loss on disposal of property, plant and equipment

    0.1     0.2  

—write-off of assets

    5.2     8.1  

—equity-settled share-based payments

    9.1     2.6  

—gain on sale of business

    (2.1 )    

Movements in operating assets and liabilities, net of acquisitions and disposals:

             

—change in trade and other receivables

    (7.1 )   (22.0 )

—change in prepayments

    (9.2 )   3.5  

—change in inventories

    0.1     (0.4 )

—change in trade and other payables

    1.4     21.0  

—change in deferred taxes and tax payable

    (0.1 )   (2.7 )

—change in provisions

    5.0     19.1  

Cash generated from operations

    178.9     151.1  

Interest and other finance costs paid

    (22.5 )   (15.1 )

Interest received

    0.5     0.5  

Taxes paid, net of refunds

    (29.6 )   (22.7 )

Net cash inflow from operating activities

    127.3     113.8  

C)    NON-CASH FINANCING OR INVESTING ACTIVITIES

        There were no financing or investing transactions during 2015 and 2014 which have had a material effect on the assets and liabilities of Recall that did not involve cash flows.

61



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 31. COMMITMENTS

A)    CAPITAL EXPENDITURE COMMITMENTS

        Capital expenditure contracted for but not recognised as liabilities at reporting date were as follows:

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Within one year

    9.9     10.3  

Between one and five years

    1.3     1.1  

    11.2     11.4  

        These commitments principally relate to property, plant and equipment.

B)    OPERATING LEASE COMMITMENTS

        Recall has entered into operating lease agreements for offices, operational locations and plant and equipment. The leases have varying terms, escalation clauses and renewal rights. Escalation clauses are rare and any impact is considered immaterial.

        The future minimum lease payments under such non-cancellable operating leases are as follows:

 
  Occupancy   Plant  
 
  2015   (Unaudited)
2014
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
  US$M
  US$M
 

Within one year

    96.7     106.7     8.3     15.5  

Between one and five years

    260.4     303.4     10.0     20.4  

After five years

    159.1     175.0         0.5  

Minimum lease payments

    516.2     585.1     18.3     36.4  

        During the year, operating lease expense of US$112.7 million (2014: US$80.0 million) was recognised in the income statement.

C)    FINANCE LEASE COMMITMENTS

        There were no material finance lease commitments at 30 June 2015 and 30 June 2014.

NOTE 32. CONTINGENCIES

a)
Certain Recall entities have contingent unsecured liabilities in respect of guarantees and stand by letters of credit relating to performance under contracts entered into totalling US$39.8 million (2014: US$45.0 million).

b)
Environmental contingent liabilities

62



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 32. CONTINGENCIES (Continued)

c)
In the ordinary course of business, Recall becomes involved in litigation. Provision has been made for known obligations where the existence of the liability is probable and can be reasonably quantified. As the outcomes of these matters remain uncertain, contingent liabilities exist for possible amounts eventually payable that are in excess of the amounts provided.

d)
In June 2012, a third party facility leased by Recall suffered significant structural damage resulting in Recall having to relocate operations to a new facility. Consequently, Recall has and will continue to incur costs associated with the incident. Following this incident, a provision, net of insurance proceeds received, has been made in respect of Recall's obligations that are known to exist and can be reliably measured. The provision is Recall's current best estimate of the costs it will incur arising from this matter. There are, however, a number of aspects relating to this matter, including potential insurance coverage issues arising from litigation or demands by third parties, which have not been finalised and a number of parties are involved in their resolution. At the date of this report, it is not possible to determine when all of these aspects will be finalised.

e)
Recall Holdings Limited and certain of its Australian subsidiaries are parties to a deed of cross guarantee (the Deed) which provides relief to those subsidiaries from the Corporations Act 2001 requirements for preparation, audit and lodgement of financial reports (refer to Note 38). The effect of the Deed is that the Company guarantees to each creditor payment in full of any debt in the event of winding up of any of the subsidiaries under certain provisions of the Corporations Act 2001. If a winding up occurs under other provisions of the Act, the Company will only be liable in the event that after six months any creditor has not been paid in full. The subsidiaries have also given similar guarantees in the event the Company is wound up.
f)
In January 2002, a fire destroyed Recall's Information Centre in Roye, France. A number of customer claims resulted from the fire and were resolved, along with litigation with Recall's insurers which is ongoing. Local authorities have been conducting an investigation for several years into the cause and Recall's responsibility, if any. At the date of this report, it is not possible to determine when the remaining aspects will be resolved.

g)
On 31 January 2015, an information centre in Brooklyn, New York that Recall acquired as part of the 2014 CitiStorage acquisition suffered significant fire damage and was a total loss. Recall is cooperating with the local NY fire authorities to determine the cause. Approximately 1200

63



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 32. CONTINGENCIES (Continued)

NOTE 33. AUDITOR'S REMUNERATION

 
  2015   (Unaudited)
2014
 
 
  US$'000
  US$'000
 

Amounts received or due and receivable by PwC (Australia) for:

             

Audit services in Australia:

             

—audit and review of financial reports

    523     538  

—other assurance services

    49     29  

    572     567  

Total remuneration of PwC (Australia)

    572     567  

Amounts received or due and receivable by related practices of PwC (Australia) for:

             

Audit services outside Australia:

             

—audit and review of financial reports

    718     794  

—other assurance services

    46     67  

    764     861  

Other services:

             

—tax advisory services

    6     5  

    6     5  

Total remuneration of related practices of PwC (Australia)

    770     866  

Total auditor's remuneration

    1,342     1,433  

        From time to time, Recall employs PwC on assignments additional to their statutory audit duties where PwC, through their detailed knowledge of the Group, are best placed to perform the services from an efficiency, effectiveness and cost perspective. The performance of such non-audit related services is always balanced with the fundamental objective of ensuring PwC's objectivity and independence as auditors. To ensure this balance, Recall's Charter of Audit Independence requires that the Audit Committee approve any management recommendation that PwC undertake non-audit work (with approval being delegated to the Chief Financial Officer within specified monetary limits).

64



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 34. KEY MANAGEMENT PERSONNEL

A)    KEY MANAGEMENT PERSONNEL COMPENSATION

 
  2015   (Unaudited)
2014
 
 
  US$'000
  US$'000
 

Short term employee benefits

    5,613     4,577  

Post employment benefits

    332     329  

Other benefits

    21     874  

Share-based payment expense

    4,281     3,374  

    10,247     9,154  

B)    OTHER TRANSACTIONS WITH KEY MANAGEMENT PERSONNEL

        Other transactions with key management personnel are set out in Note 35C.

NOTE 35. RELATED PARTY INFORMATION

A)    RECALL

        Recall comprises Recall Holdings Limited and the entities controlled during the year (refer to Note 35D for details).

        Borrowings under the syndicated credit facility are undertaken by a limited number of Recall subsidiaries. Funding of other subsidiaries is by way of inter-company loans, all of which are documented and carry arms-length interest rates applicable to the currency and terms of the loans.

        Dividends are declared within the Group only as required for funding or other commercial reasons.

        Brambles had cost sharing agreements in place to ensure that relevant costs are taken up by the entities receiving the benefits. Similarly, the Company also has cost sharing agreements in place with Recall businesses to ensure that relevant costs are taken up by the entities receiving the benefits. The costs charged by Brambles and Recall HQ to Recall under these cost sharing arrangements (in case of Recall HQ, until the date of demerger) were US$ nil (2014: US$5.6 million). Subsequent to the demerger, Recall continues to provide DMS and other services to Brambles on arms-length basis.

        Other than the transactions referred to above with Brambles and Recall HQ, all amounts receivable and payable by entities within Recall and any interest thereon are eliminated on consolidation.

B)    JOINT VENTURES

        Recall's share of the net results of joint ventures is disclosed in Note 18.

C)    OTHER TRANSACTIONS

        Other transactions entered into during the year with Directors of Recall Holdings Limited; with Director-related entities; with key management personnel; or with KMP-related entities were on terms and conditions no more favourable than those available to other employees, customers or suppliers and

65



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 35. RELATED PARTY INFORMATION (Continued)

include transactions in respect of the employee option plans, contracts of employment and reimbursement of expenses. Any other transactions were trivial or domestic in nature.

D)    MATERIAL SUBSIDIARIES

        The principal subsidiaries of Recall Holdings Limited are as below:

 
   
  % interest held at
reporting date
 
Name
  Place of
incorporation
  2015   (Unaudited)
2014
 

Recall Information Management Pty Limited

  Australia     100     100  

(previously Ausdoc Information Management Pty Limited)

                 

Recall New Zealand Limited

  New Zealand     100     100  

Mobilshred Inc. 

  Canada     100     100  

Recall Secure Destruction Services Inc. 

  USA     100     100  

Recall Total Information Management Inc. 

  USA     100     100  

Recall do Brasil Ltda

  Brazil     100     100  

Recall Limited

  UK     100     100  

Recall France SA

  France     100     100  

Recall Total Information Management Pte Ltd

  Singapore     100     100  

(previously Cisco Recall Total Information Management Pte Ltd)

                 

Recall Information Management SA

  Spain     100     100  

Recall Sweden AB

  Sweden     100     100  

CitiStorage LLC

  USA     100     100  

Business Records Management LLC (acquired in December 2014)

  USA     100      

        In addition to the above, there are a number of dormant or non-material subsidiaries within Recall.

        Investments in subsidiaries are primarily by means of ordinary or common shares. All material subsidiaries prepare accounts with a 30 June balance sheet date.

E)    DIRECTORS' INDEMNITIES

        Section 20 of the Company's Constitution provides that, to the extent permitted by law, the Company may indemnify any current or former director or Secretary or officer or senior manager of the Company or a subsidiary out of the property of the Company against:

66



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 35. RELATED PARTY INFORMATION (Continued)

        Each Director has entered a Deed of Indemnity, Insurance and Access under which the Company indemnifies each Director on a full indemnity basis and to the extent permitted by law, against all losses or liabilities (including all reasonable legal costs) incurred by the Director as an officer of the Company or a related body corporate, including for disclosures made in the Demerger Scheme Book.

        The Company has paid a premium in respect of an insurance policy that covers Directors and officers of Recall against liabilities arising out of the conduct of the business of Recall. The insurance premium paid has not been disclosed due to the confidentiality undertakings in the insurance policy.

NOTE 36. EVENTS AFTER BALANCE SHEET DATE

        Other than those outlined elsewhere in these financial statements, there have been no other events that have occurred subsequent to 30 June 2015 and up to the date of this report that have had a material impact on Recall's financial performance or position.

NOTE 37. PARENT ENTITY FINANCIAL INFORMATION

A)    SUMMARISED FINANCIAL INFORMATION

 
  Parent entity  
 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Profit for the year

    35.2     26.5  

Other comprehensive (loss)/income for the year

    (104.7 )   6.2  

Total comprehensive (loss)/income

    (69.5 )   32.7  

Current assets

    5.4     3.0  

Non-current assets

    622.2     761.7  

Total assets

    627.6     764.7  

Current liabilities

    149.8     175.5  

Non-current liabilities

        1.1  

Total liabilities

    149.8     176.6  

Net assets

    477.8     588.1  

Contributed equity

    548.7     545.7  

Foreign currency translation reserve

    (105.8 )   (1.1 )

Retained earnings

    34.9     43.5  

Total equity

    477.8     588.1  

67



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 37. PARENT ENTITY FINANCIAL INFORMATION (Continued)

B)    GUARANTEES AND CONTINGENT LIABILITIES

        During 2014, the parent entity (Recall Holdings Limited) entered into a Deed of Cross Guarantee with the effect that the Company guarantees debts in respect of certain subsidiaries. Further details are disclosed in Note 38.

        Other than the above, the parent entity did not have any material guarantees and contingent liabilities at 30 June 2015 or 30 June 2014.

C)    CONTRACTUAL COMMITMENTS

        The parent entity did not have any contractual commitments for the acquisition of property, plant and equipment at 30 June 2015 or 30 June 2014.

NOTE 38. DEED OF CROSS GUARANTEE

        Pursuant to ASIC Class Order 98/1418 (as amended) dated 13 August 1998, the wholly-owned subsidiaries of the Company (as listed below) are relieved from the Act requirements for preparation, audit and lodgement of financial reports, and Directors' reports.

        It is a condition of the Class Order that the Company and each of the subsidiaries enter into a deed of cross guarantee (the Deed). The Deed was entered into on 6 May 2014. The effect of the Deed is that the Company guarantees to each creditor payment in full of any debt in the event of winding up of any of the subsidiaries under certain provisions of the Act. If a winding up occurs under the provisions of the Act, the Company will only be liable in the event that after six months any creditor has not been paid in full. The subsidiaries have also given similar guarantees in the event that the Company is wound up.

        The subsidiaries subject to the Deed are:

        A consolidated income statement, consolidated statement of comprehensive income and consolidated balance sheet of the Company and its wholly-owned subsidiaries which are party to the Deed (the Deed Group), after eliminating all transactions between parties to the Deed for the year ended 30 June 2015 and 30 June 2014 are set out below. For the year ended 30 June 2014, notwithstanding the Deed being entered into on 6 May 2014, the consolidated income statement of the

68



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 38. DEED OF CROSS GUARANTEE (Continued)

Deed Group is presented for the period for which the wholly-owned subsidiaries were owned by the Company in 2014 to align with Recall's consolidated statutory results.

A)    INCOME STATEMENT OF THE DEED GROUP

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Sales revenue

    158.4     177.1  

Operating expenses

    (143.9 )   (139.2 )

Operating profit

    14.5     37.9  

Finance revenue

    36.1     24.4  

Finance costs

    (6.3 )   (3.7 )

Net finance costs

    29.8     20.7  

Profit before tax

    44.3     58.6  

Tax expense

    (7.4 )   (12.4 )

Profit after tax attributable to the members of the Company

    36.9     46.2  

B)    STATEMENT OF COMPREHENSIVE INCOME OF THE DEED GROUP

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Profit for the year

    36.9     46.2  

Other comprehensive income/(loss):

             

Items that may be reclassified to profit or loss:

             

Foreign exchange differences on translation of financial statements

    (119.1 )   5.1  

Other comprehensive (loss)/income for the year

    (119.1 )   5.1  

Total comprehensive (loss)/income for the year

    (82.2 )   51.3  

69



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 38. DEED OF CROSS GUARANTEE (Continued)

C)    BALANCE SHEET OF THE DEED GROUP

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

ASSETS

             

Current assets

             

Cash and cash equivalents

    8.8     7.2  

Trade and other receivables

    23.1     64.1  

Inventories

    0.3     0.4  

Other assets

    1.0     1.2  

Total current assets

    33.2     72.9  

Non-current assets

             

Investments

    541.2     655.2  

Property, plant and equipment

    42.8     53.7  

Goodwill

    119.1     119.5  

Intangible assets

    33.4     37.0  

Deferred tax asset

    4.9      

Total non-current assets

    741.4     865.4  

Total assets

    774.6     938.3  

LIABILITIES

             

Current liabilities

             

Trade and other payables

    100.5     151.2  

Borrowings

    13.0        

Tax payable

        3.4  

Provisions

    11.8     4.7  

Total current liabilities

    125.3     159.3  

Non-current liabilities

             

Provisions

    6.0     5.1  

Deferred tax liabilities

        8.6  

Other liabilities

    5.9     8.3  

Total non-current liabilities

    11.9     22.0  

Total liabilities

    137.2     181.3  

Net assets

    637.4     757.0  

EQUITY

             

Contributed equity

    548.7     545.7  

Reserves

    (121.4 )   (5.7 )

Retained earnings

    210.1     217.0  

Total equity

    637.4     757.0  

70



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2015

NOTE 38. DEED OF CROSS GUARANTEE (Continued)

D)    STATEMENT OF CHANGES IN RETAINED EARNINGS OF THE DEED GROUP

 
  2015   (Unaudited)
2014
 
 
  US$M
  US$M
 

Retained earnings at the beginning of the year

    217.0     194.6  

Dividends

    (43.8 )   (23.8 )

Profit for the year

    36.9     46.2  

Retained earnings at the end of the year

    210.1     217.0  

NOTE 39. NET ASSETS PER SHARE

 
   
  2015   (Unaudited)
2014
 

Based on number of shares as at 30 June

  million     313.7     312.8  

—Net tangible assets per share

  US dollars     (0.84 )   (0.51 )

—Net assets per share

  US dollars     1.75     1.92  

        Net tangible assets per share is calculated by dividing total equity attributable to the members of the parent entity, less goodwill and intangible assets, by the number of shares on issue at the period-end.

        Net assets per share is calculated by dividing total equity attributable to the members of the parent entity by the number of shares on issue at the period-end.

71


DIRECTORS' DECLARATION

        In the opinion of the Directors of Recall Holdings Limited:

        A statement of compliance with International Financial Reporting Standards as issued by the International Accounting Standards Board is included within Note 1 to the financial statements.

        The Directors have been given the declarations by the Chief Executive Officer and Chief Financial Officer required by section 295A of the Corporations Act 2001.

        At the date of this declaration, there are reasonable grounds to believe that the members of the extended closed group identified in Note 38 will be able to meet any obligations or liabilities to which they are, or may become, subject by virtue of the deed of cross guarantee described in Note 38.

        This declaration is made in accordance with a resolution of the Directors.

Ian Blackburne
Chairman

Doug Pertz
Chief Executive Officer

4 September 2015

72


Independent Auditor's Report

To the Board of Directors of Recall Holdings Limited,

        We have audited the accompanying consolidated financial statements of Recall Holdings Limited and its subsidiaries which comprise the consolidated balance sheet as of 30 June 2015, and the related consolidated income statement, consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated cash flow statement for the year then ended.

Management's Responsibility for the Consolidated Financial Statements

        Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with Australian Accounting Standards and International Financial Reporting Standards as issued by the International Accounting Standards Board; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditor's Responsibility

        Our responsibility is to express an opinion on the consolidated financial statements based on our audit. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we 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 our judgment, 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, we consider internal control 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. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, 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.

Opinion

        In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Recall Holdings Limited and its subsidiaries at 30 June 2015 and the results of its operations and its cash flows for the year then ended in accordance with Australian Accounting Standards and International Financial Reporting Standards as issued by the International Accounting Standards Board.

73


Other matter

        The comparative financial information for the year ended 30 June 2014 was not required to be and has not been audited in accordance with auditing standards applicable in the United States. Therefore, the comparative financial information for the year ended 30 June 2014 included in these consolidated financial statements is disclosed as unaudited.

/s/ PricewaterhouseCoopers

PricewaterhouseCoopers
Sydney, Australia
4 September 2015

74



FINANCIAL REPORT

for the year ended 30 June 2014

(Unaudited)

INDEX
   
  PAGE  

Consolidated income statement

    76  

Consolidated statement of comprehensive income

    77  

Consolidated balance sheet

    78  

Consolidated cash flow statement

    79  

Consolidated statement of changes in equity

    80  

Notes to the financial statements

    81  

1.

 

Basis of preparation

    81  

2.

 

Significant accounting policies

    81  

3.

 

Critical accounting estimates and judgements

    94  

4.

 

Business combinations

    95  

5.

 

Segment information

    97  

6.

 

Profit from ordinary activities

    100  

7.

 

Significant items

    101  

8.

 

Employment costs

    102  

9.

 

Net finance costs

    103  

10.

 

Income tax

    103  

11.

 

Earnings per share

    106  

12.

 

Dividends

    107  

13.

 

Cash and cash equivalents

    108  

14.

 

Trade and other receivables

    109  

15.

 

Inventories

    110  

16.

 

Derivative financial instruments

    111  

17.

 

Other assets

    111  

18.

 

Investments

    111  

19.

 

Property, plant and equipment

    113  

20.

 

Goodwill

    114  

21.

 

Intangible assets

    116  

22.

 

Trade and other payables

    117  

23.

 

Borrowings

    117  

24.

 

Provisions

    119  

25.

 

Retirement benefit obligations

    119  

26.

 

Contributed equity

    120  

27.

 

Share-based payments

    120  

28.

 

Reserves and retained earnings

    122  

29.

 

Financial risk management

    124  

30.

 

Cash flow statement—additional information

    131  

31.

 

Commitments

    132  

32.

 

Contingencies

    133  

33.

 

Auditor's remuneration

    135  

34.

 

Key management personnel

    135  

35.

 

Related party information

    138  

36.

 

Events after balance sheet date

    140  

37.

 

Parent entity financial information

    141  

38.

 

Deed of cross guarantee

    141  

Directors' declaration

   
146
 

75



CONSOLIDATED INCOME STATEMENT

for the year ended 30 June 2014

(Unaudited)

 
  Note   (Unaudited)
2014
  (Unaudited)
2013
 
 
   
  US$M
  US$M
 

Sales revenue

  6A     613.7     225.3  

Operating expenses

  6B     (539.3 )   (161.4 )

Share of results of joint venture

  18C     0.2      

Operating profit

        74.6     63.9  

Finance revenue

        0.5     0.3  

Finance costs

        (12.8 )   (0.9 )

Net finance costs

  9     (12.3 )   (0.6 )

Profit before tax

        62.3     63.3  

Tax expense

  10     (20.3 )   (20.0 )

Profit for the year

        42.0     43.3  

Profit attributable to the members of the parent entity

        42.0     43.3  

Earnings per share (cents)

  11              

—basic

        20.1     102.4  

—diluted

        20.0     102.4  

   

The consolidated income statement should be read in conjunction with the accompanying notes.

76



CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the year ended 30 June 2014

(Unaudited)

 
  Note   (Unaudited)
2014
  (Unaudited)
2013
 
 
   
  US$M
  US$M
 

Profit for the year

        42.0     43.3  

Other comprehensive income/(loss):

                 

Items that may be reclassified to profit or loss:

                 

Foreign exchange differences on translation of financial statements

  28     11.7     (13.5 )

Cash flow hedges

  28     (0.7 )    

Income tax on items that may be reclassified to profit or loss

  10A     0.2      

Other comprehensive income/(loss) for the year

        11.2     (13.5 )

Total comprehensive income for the year attributable to members of the parent entity

        53.2     29.8  

   

The consolidated statement of comprehensive income should be read in conjunction with the accompanying notes.

77



CONSOLIDATED BALANCE SHEET

as at 30 June 2014

(Unaudited)

 
  Note   (Unaudited)
2014
  (Unaudited)
2013
 
 
   
  US$M
  US$M
 

ASSETS

                 

Current assets

                 

Cash and cash equivalents

  13     72.1     6.1  

Trade and other receivables

  14     177.5     66.0  

Inventories

  15     2.5     0.4  

Other assets

  17     16.1     0.4  

Total current assets

        268.2     72.9  

Non-current assets

                 

Other receivables

  14     7.4      

Investments

  18     0.7      

Property, plant and equipment

  19     432.3     68.7  

Goodwill

  20     651.0     125.8  

Intangible assets

  21     107.6     38.0  

Deferred tax assets

  10C     0.3     0.4  

Other assets

  17     0.5     0.1  

Total non-current assets

        1,199.8     233.0  

Total assets

        1,468.0     305.9  

LIABILITIES

                 

Current liabilities

                 

Trade and other payables

  22     174.5     36.4  

Tax payable

        8.3     0.9  

Provisions

  24     26.3     4.3  

Total current liabilities

        209.1     41.6  

Non-current liabilities

                 

Borrowings

  23     552.2      

Derivative financial instruments

  16     0.7      

Provisions

  24     10.1     5.4  

Deferred tax liabilities

  10D     75.2     8.0  

Other liabilities

  22     21.3     9.2  

Total non-current liabilities

        659.5     22.6  

Total liabilities

        868.6     64.2  

Net assets

        599.4     241.7  

EQUITY

                 

Contributed equity

  26     545.7     71.4  

Reserves

  28     (171.2 )   (36.4 )

Retained earnings

  28     224.9     206.7  

Total equity

        599.4     241.7  

   

The consolidated balance sheet should be read in conjunction with the accompanying notes.

78



CONSOLIDATED CASH FLOW STATEMENT

for the year ended 30 June 2014

(Unaudited)

 
  Note   (Unaudited)
2014
  (Unaudited)
2013
 
 
   
  US$M
  US$M
 

Cash flows from operating activities

                   

Receipts from customers

          665.5     251.5  

Payments to suppliers and employees

          (514.4 )   (191.6 )

Cash generated from operations

          151.1     59.9  

Interest and other finance costs paid

          (15.1 )   (0.6 )

Interest received

          0.5     0.3  

Taxes paid, net of refunds

          (22.7 )   (2.0 )

Net cash inflow from operating activities

    30B     113.8     57.6  

Cash flows from investing activities

                   

Payments for property, plant and equipment

          (23.7 )   (4.4 )

Proceeds from sale of property, plant and equipment

          0.4     0.1  

Payments for intangible assets

          (10.9 )   (1.4 )

Acquisition of subsidiaries, net of cash acquired

          (56.6 )   (0.1 )

Net cash outflow from investing activities

          (90.8 )   (5.8 )

Cash flows from financing activities

                   

Proceeds from borrowings

          617.2      

Repayments of borrowings

          (64.1 )    

Payments to Brambles, net of cash in entities acquired during demerger

          (509.3 )    

Payments to affiliates

              (74.4 )

Net cash inflow/(outflow) from financing activities

          43.8     (74.4 )

Net increase/(decrease) in cash and cash equivalents

          66.8     (22.6 )

Cash and deposits, net of overdrafts, at beginning of the year

          6.1     28.9  

Effect of exchange rate changes

          (0.8 )   (0.2 )

Cash and deposits, net of overdrafts, at end of the year

    30A     72.1     6.1  

   

The consolidated cash flow statement should be read in conjunction with the accompanying notes.

79



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the year ended 30 June 2014

(Unaudited)

 
  Note   (Unaudited)
Contributed
equity
  (Unaudited)
Reserves(1)
  (Unaudited)
Retained
earnings
  (Unaudited)
Total
 
 
   
  US$M
  US$M
  US$M
  US$M
 

Year ended 30 June 2013

                             

Opening balance

        71.4     (22.9 )   163.4     211.9  

Profit for the year

                43.3     43.3  

Other comprehensive income

            (13.5 )       (13.5 )

Total comprehensive income

            (13.5 )   43.3     29.8  

Share-based payments:

                             

—expense recognised

            0.5         0.5  

—reversed on exercise of shares

            (0.5 )       (0.5 )

Closing balance

        71.4     (36.4 )   206.7     241.7  

Year ended 30 June 2014

                             

Opening balance

        71.4     (36.4 )   206.7     241.7  

Profit for the year

                42.0     42.0  

Other comprehensive income

            11.2         11.2  

Total comprehensive income

            11.2     42.0     53.2  

Share-based payments:

                             

—expense recognised

            2.6         2.6  

—reversed on exercise of shares

            (2.1 )       (2.1 )

—equity component of related tax

            0.5         0.5  

Common control reserve recognised in relation to demerger

  4A         (147.0 )       (147.0 )

Transactions with owners in their capacity as owners:

                             

—dividends declared

  12             (23.8 )   (23.8 )

—issues of ordinary shares, net of transaction costs

  26     592.7             592.7  

—return of share capital during demerger

  26     (118.4 )           (118.4 )

Closing balance

        545.7     (171.2 )   224.9     599.4  

(1)
Refer to Note 28 for further information on reserves.

   

The consolidated statement of changes in equity should be read in conjunction with the
accompanying notes.

80



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS

for the year ended 30 June 2014

(Unaudited)

NOTE 1. BASIS OF PREPARATION

        These financial statements present the consolidated results of Recall Holdings Limited (ABN 27 116 537 832) (Company) and its subsidiaries (Recall or the Group) for the year ended 30 June 2014.

        The financial statements comply with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). This general purpose financial report has been prepared in accordance with Australian Accounting Standards (AAS), other authoritative pronouncements of the Australian Accounting Standards Board (AASB) and the requirements of the Corporations Act 2001 (Act). Recall is a for-profit entity.

        The financial statements are prepared in accordance with the conventions of historical cost accounting, except for derivative financial instruments which are measured at fair value.

        References to 2014 and 2013 are to the financial years ended 30 June 2014 and 30 June 2013 respectively.

        As described in Note 4A, the scheme of arrangement under which Recall demerged from Brambles Limited (Brambles) was implemented on 18 December 2013. The demerger has been accounted for using predecessor accounting, such that Recall's assets and liabilities continue to be recognised at values consistent with the carrying values of those assets in Brambles' accounts immediately prior to the demerger, with no additional goodwill arising from the demerger.

        The results of the entities acquired during the demerger have only been included from their date of acquisition. Consequently, 2014 amounts in the statutory financial information are not comparable with 2013.

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES

        The consolidated financial statements and all comparatives have been prepared using the accounting policies set out below which are consistent with the prior year, except for the changes noted below.

Changes in accounting policies

        Recall has applied the following new accounting standards and interpretations from 1 July 2013. Applying these new accounting standards and interpretations does not have a significant impact on Recall's financial statements.

        AASB 10: Consolidated Financial Statements, which introduces a single definition of control that applies to all entities. The standard focuses on the need to have both power and rights or exposure to variable returns for control to be established.

        AASB 11: Joint Arrangements, which introduces a principles based approach to accounting for joint arrangements. The focus has shifted from the legal structure of the joint arrangements to how the rights and obligations are shared by the parties to the joint arrangements.

        AASB 12: Disclosure of Interests in Other Entities, which sets out the disclosure requirements of AASB 10 and AASB 11. Application of this standard does not impact amounts recognised in the financial statements.

81



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        AASB 13: Fair Value Measurements and AASB 2011-8: Amendments to Australian Accounting Standards arising from AASB 13 which provides guidance on measuring fair value and aims to enhance fair value disclosures.

        AASB 119: Employee Benefits, which requires all remeasurements of defined benefit plan assets and liabilities to be recognised immediately in other comprehensive income. It further requires net interest expense on net defined benefit liability to be calculated using a discount rate.

        AASB 2011-4: Amendments to Remove Individual Key Management Personnel Disclosure Requirements, which removes the individual key management personnel (KMP) disclosure requirements from AASB 124 Related Party Disclosures, to achieve consistency with the international equivalent standard and to remove a duplication of the requirements with the Corporations Act 2001.

        AASB 2012-2: Disclosures—Offsetting Financial Assets and Financial Liabilities, which clarifies requirements to offset financial assets and financial liabilities in the balance sheet. The revised requirements does not affect the accounting for any of Recall's current offsetting arrangements.

        Recall has early adopted AASB 2013-3: Amendments to AASB 136 Recoverable Amount Disclosures for Non-Financial Assets. Early adoption of this Standard had no overall impact on the disclosures relating to non-financial assets.

Basis of consolidation

        The consolidated financial statements of Recall include the assets, liabilities and results of Recall Holdings Limited and all its legal subsidiaries. The consolidation process eliminates all inter-entity accounts and transactions. Any financial statements of overseas subsidiaries that have been prepared in accordance with overseas accounting practices have been adjusted to comply with AAS before inclusion in the consolidation process. The financial statements of all material subsidiaries are prepared for the same reporting period.

Business combinations

        On acquisition, the assets and liabilities and contingent liabilities of a subsidiary are measured at their fair values at the date of acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognised as goodwill. Any deficiency of the cost of acquisition below the fair values of the identifiable net assets acquired (i.e. discount on acquisition) is credited to the income statement in the period of acquisition. The interest of non-controlling shareholders is stated at the non-controlling proportion of the fair values of the assets and liabilities recognised. Any acquisition-related transaction costs are expensed in the period of acquisition.

        The results of subsidiaries acquired or disposed of during the year are included in the consolidated income statement from the effective date of acquisition or up to the effective date of disposal, as appropriate.

Investment in controlled entities

        Shares in controlled entities, as recorded in the parent entity, are recorded at cost, less provision for impairment.

82



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investment in joint ventures

        Investments in joint venture entities are accounted for using the equity method in the consolidated financial statements, and include any goodwill arising on acquisition. Under this method, Recall's share of the post-acquisition profits or losses of the joint venture is recognised in the income statement and its share of post-acquisition movements in reserves is recognised in consolidated reserves. The cumulative post-acquisition movements are adjusted against the carrying amount of the investment.

        If Recall's share of losses in a joint venture equals or exceeds its interest in the joint venture, Recall does not recognise further losses unless it has incurred obligations or made payments on behalf of the joint venture.

        Loans to equity accounted joint ventures under formal loan agreements are long term in nature and are included as investments.

        Where there has been a change recognised directly in the joint venture's equity, Recall recognises its share of any changes as a change in equity.

Non-current assets held for sale

        Non-current assets and disposal groups classified as held for sale are measured at the lower of carrying amount and fair value less costs to sell.

        Non-current assets and disposal groups are classified as held for sale if their carrying amount will be recovered through a sale transaction rather than through continuing use.

        This condition is regarded as met only when the sale is highly probable and the asset (or disposal group) is available for immediate sale in its present condition. Management must be committed to the sale which should be expected to qualify for recognition as a completed sale within one year from the date of classification.

Discontinued operations

        The trading results for business operations disposed during the year or classified as held for sale are disclosed separately as discontinued operations in the income statement. The amount disclosed includes any related impairment losses recognised and any gains or losses arising on disposal.

        Comparative amounts for the prior year are restated in the income statement to include current year discontinued operations.

Presentation currency

        The consolidated and summarised parent entity financial statements are presented in US dollars.

        Recall uses the US dollar as its presentation currency because:

83



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Foreign currency

        Items included in the financial statements of each of Recall's entities are measured using the functional currency of each entity.

        Foreign currency transactions are translated into the functional currency of each entity using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions, and from the translation at year-end rates of monetary assets and liabilities denominated in foreign currencies, are recognised in the income statement, except where deferred in equity as qualifying cash flow hedges or qualifying net investment hedges.

        Non-monetary assets and liabilities carried at fair value that are denominated in foreign currencies are translated at the rates prevailing at the date when the fair value was determined. Gains and losses arising on retranslation are recognised directly in equity.

        The results and cash flows of Recall Holdings Limited, subsidiaries and joint ventures are translated into US dollars using the average exchange rates for the period. Where this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, the exchange rate on the transaction date is used. Assets and liabilities of Recall Holdings Limited, subsidiaries and joint ventures are translated into US dollars at the exchange rate ruling at the balance sheet date. The share capital of Recall Holdings Limited is translated into US dollars at historical rates. All resulting exchange differences arising on the translation of Recall's overseas and Australian entities are recognised as a separate component of equity.

        The financial statements of foreign subsidiaries and joint ventures that report in the currency of a hyperinflationary economy are restated in terms of the measuring unit current at the balance sheet date before they are translated into US dollars.

        Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing rate.

Revenue

        Revenue is recognised to the extent that it is probable that the economic benefits will flow to Recall and the revenue can be reliably measured. Revenue is measured at the fair value of the consideration received or receivable. Amounts disclosed as revenue are net of duties and taxes paid (Goods and Services Tax and local equivalents).

        Revenue for services is recognised when invoicing the customer following the provision of the service and/or under the terms of agreed contracts in accordance with agreed contractual terms in the period in which the service is provided.

Other income

        Other income includes net gains on disposal of property, plant and equipment in the ordinary course of business, which are recognised when control of the property has passed to the buyer.

84



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Dividends

        Dividend revenue is recognised when Recall's right to receive the payment is established. Dividends received from investments in subsidiaries and joint ventures are recognised as revenue, even if they are paid out of pre-acquisition profits.

Finance revenue

        Interest revenue is recognised as the interest accrues (using the effective interest method, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial instrument) to the net carrying amount of the financial asset.

Borrowing costs

        Borrowing costs are recognised as expenses in the year in which they are incurred, except where they are included in the cost of qualifying assets.

        The capitalisation rate used to determine the amount of borrowing costs to be capitalised is the weighted average interest rate applicable to the entity's outstanding borrowings during the year. No borrowing costs were capitalised in the cost of assets in 2014 or 2013.

Pensions and other post-employment benefits

        Payments to defined contribution pension schemes are charged as an expense as they fall due. Payments made to state-managed retirement benefit schemes are dealt with as payments to defined contribution schemes where Recall's obligations under the schemes are equivalent to those arising in a defined contribution pension scheme.

Executive and employee share-based compensation plans

        Incentives in the form of share-based compensation benefits are provided to executives and employees under performance share and employee share plans approved by shareholders.

        Performance share awards are fair valued by qualified actuaries at their grant dates in accordance with the requirements of AASB 2: Share-based Payments, using a binomial model. The cost of equity-settled transactions is recognised, together with a corresponding increase in equity, on a straight-line basis over the period in which the performance conditions are fulfilled, ending on the date on which the relevant employees become fully entitled to the award (vesting date).

        Executives and employees in certain jurisdictions are provided cash incentives calculated by reference to the awards under the share-based compensation schemes (phantom shares).

        These phantom shares are fair valued on initial grant and at each subsequent reporting date.

        The cost of such phantom shares is charged to the income statement over the relevant vesting periods, with a corresponding increase in provisions.

85



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        The fair value calculation of performance shares granted excludes the impact of any non-market vesting conditions. Non-market vesting conditions are included in assumptions about the number of options that are expected to become exercisable.

        At each balance sheet date, Recall reviews its estimate of the number of performance shares that are expected to become exercisable. The employee benefit expense recognised each period takes into account the most recent estimate.

Significant Items and Underlying Profit

        Significant Items are items of income or expense which are, either individually or in aggregate, material to Recall or to the relevant business segment and:

        Underlying Profit is a non-statutory profit measure and represents profit from continuing operations before finance costs, tax and Significant Items. It is presented within the segment information note to assist users of the financial statements to better understand Recall's business results.

ASSETS

Cash and cash equivalents

        For purposes of the cash flow statement, cash includes deposits at call with financial institutions and other highly liquid investments which are readily convertible to cash on hand and are subject to an insignificant risk of changes in value, net of outstanding bank overdrafts. Bank overdrafts are presented within borrowings in the balance sheet.

Receivables

        Trade receivables due within one year do not carry any interest and are recognised at amounts receivable less an allowance for any uncollectible amounts. Trade receivables are recognised when services are provided and settlement is expected within normal credit terms.

        Bad debts are written-off when identified. A provision for doubtful receivables is established when there is a level of uncertainty as to the full recoverability of the receivable, based on objective evidence. Significant financial difficulties of the debtor, probability that the debtor will enter liquidation, receivership or bankruptcy, and default or significant delay in payment are considered indicators that the trade receivable is doubtful.

        The amount of the provision is measured as the difference between the carrying amount of the trade receivables and the estimated future cash flows expected to be received from the relevant debtors. When a trade receivable for which a provision had been recognised becomes uncollectible in a subsequent period, it is written off against the provision account. Subsequent recoveries of amounts previously written off are credited against other expenses in the income statement.

86



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Inventories

        Stock and stores on hand are valued at the lower of cost and net realisable value and, where appropriate, provision is made for possible obsolescence. Work in progress, which represents partly-completed work undertaken at pre-arranged rates but not invoiced at the balance sheet date, is recorded at the lower of cost or net realisable value.

        Cost is determined on a first-in, first-out basis and, where relevant, includes an appropriate portion of overhead expenditure. Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and costs to make the sale.

Recoverable amount of non-current assets

        At each reporting date, Recall assesses whether there is any indication that an asset, or cash generating unit to which the asset belongs, may be impaired. Where an indicator of impairment exists, Recall makes a formal estimate of recoverable amount. The recoverable amount of an asset is the greater of its fair value less costs to sell and its value in use.

        Where the carrying value of an asset exceeds its recoverable amount, the asset is considered to be impaired and is written down to its recoverable amount. The impairment loss is recognised in the income statement in the reporting period in which the write-down occurs.

        The expected net cash flows included in determining recoverable amounts of non-current assets are discounted to their present values using a market risk adjusted discount rate.

Property, plant and equipment

        Property, plant and equipment (PPE) is stated at cost, net of depreciation and any impairment, except land which is shown at cost less impairment. Cost includes expenditure that is directly attributable to the acquisition of assets, and, where applicable, an initial estimate of the cost of dismantling and removing the item and restoring the site on which it is located.

        Subsequent expenditure is capitalised only when it is probable that future economic benefits associated with the expenditure will flow to Recall. Repairs and maintenance are expensed in the income statement in the period they are incurred.

        Depreciation is charged in the financial statements so as to write-off the cost of all PPE, other than freehold land, to their residual value on a straight-line or reducing balance basis over their expected useful lives to Recall. Residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date.

        The expected useful lives of PPE are generally:

        The cost of improvements to leasehold properties is amortised over the unexpired portion of the lease, or the estimated useful life of the improvement to Recall, whichever is the shorter.

87



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        The carrying values of PPE are reviewed for impairment when circumstances indicate their carrying values may not be recoverable. Assets are assessed within the cash generating unit to which they belong. Any impairment losses are recognised in the income statement.

        The recoverable amount of PPE is the greater of its fair value less costs to sell and its value in use. Value in use is determined as estimated future cash flows discounted to their present value using a pre-tax discount rate reflecting current market assessments of the time value of money and the risk specific to the asset.

        PPE is derecognised upon disposal or when no future economic benefits are expected to arise from continued use of the asset. Any net gain or loss arising on derecognition of the asset is included in the income statement and presented within other income in the period in which the asset is derecognised.

Goodwill

        Goodwill is carried at cost less accumulated impairment losses. Goodwill is not amortised.

        Goodwill represents the excess of the cost of an acquisition over the fair value of Recall's share of the net identifiable assets of the acquired subsidiary or joint venture at the date of acquisition. Goodwill on acquisitions of subsidiaries is included in intangible assets. Goodwill on acquisitions of joint ventures is included in investments in joint ventures.

        Upon acquisition, any goodwill arising is allocated to each cash generating unit expected to benefit from the acquisition. Goodwill is tested annually for impairment, or more frequently if events or changes in circumstances indicate that it might be impaired. An impairment loss is recognised when the recoverable amount of the cash generating unit is less than its carrying amount.

        On disposal of an operation, goodwill associated with the disposed operation is included in the carrying amount of the operation when determining the gain or loss on disposal.

Intangible assets

        Intangible assets acquired are capitalised at cost, unless acquired as part of a business combination in which case they are capitalised at fair value as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less provisions for amortisation and impairment.

        The costs of acquiring and developing computer software for internal use are capitalised as intangible non-current assets where it is used to support a significant business system and the expenditure leads to the creation of a durable asset.

        Useful lives have been established for all non-goodwill intangible assets. Amortisation charges are expensed in the income statement on a straight-line basis over those useful lives. Estimated useful lives are reviewed annually.

        The expected useful lives of intangible assets are generally:

88



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        There are no non-goodwill intangible assets with indefinite lives. Intangible assets are tested for impairment where an indicator of impairment exists, either individually or at the cash generating unit level.

        Gains or losses arising from derecognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognised in the income statement when the asset is derecognised.

LIABILITIES

Payables

        Trade and other creditors represent liabilities for goods and services provided to Recall prior to the end of the financial year which remain unpaid at the reporting date. The amounts are unsecured and are paid within normal credit terms.

        Non-current payables are discounted to present value using the effective interest method.

Provisions

        Provisions for liabilities are made on the basis that, due to a past event, the business has a constructive or legal obligation to transfer economic benefits that are of uncertain timing or amount. Provisions are measured at the present value of management's best estimate at the balance sheet date of the expenditure required to settle the obligation. The discount rate used is a pre-tax rate that reflects current market assessments of the time value of money and the risks appropriate to the liability.

        Where discounting is used, the increase in the provision due to the passage of time is recognised as a finance cost in the income statement.

Interest bearing liabilities

        Borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings are subsequently measured at amortised cost. Any difference between the borrowing proceeds (net of transaction costs) and the redemption amount is recognised in the income statement over the period of the borrowings using the effective interest method.

        Borrowings are classified as current liabilities unless Recall has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.

Employee entitlements

        Employee entitlements are provided by Recall in accordance with the legal and social requirements of the country of employment. Principal entitlements are for annual leave, sick leave, long service leave and contract entitlements. Annual leave and sick leave entitlements are presented within trade and other payables.

        Liabilities for annual leave, as well as those employee entitlements which are expected to be settled within one year, are measured at the amounts expected to be paid when they are settled. All

89



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

other employee entitlement liabilities are measured at the estimated present value of the future cash outflows to be made in respect of services provided by employees up to the reporting date.

Dividends

        A provision for dividends is only recognised where the dividends have been declared prior to the reporting date.

Leases

        Leases are classified at their inception as either operating or finance leases based on the economic substance of the agreement so as to reflect the risks and benefits incidental to ownership.

Operating leases

        The minimum lease payments under operating leases, where the lessor effectively retains substantially all of the risks and benefits of ownership of the leased item, are recognised as an expense on a straight-line basis over the term of the lease.

Finance leases

        Finance leases, which effectively transfer substantially all of the risks and benefits incidental to ownership of the leased item to Recall, are capitalised at the inception of the lease at the fair value of the leased asset or, if lower, present value of the minimum lease payments, and disclosed as property, plant and equipment held under lease. A lease liability of equal value is also recognised.

        Lease payments are allocated between finance charges and a reduction of the lease liability so as to achieve a constant period rate of interest on the lease liability outstanding each period. The finance charge is recognised as a finance cost in the income statement.

        Capitalised lease assets are depreciated over the shorter of the estimated useful life of the assets and the lease term.

Income tax

        The income tax expense or benefit for the year is the tax payable or receivable on the current year's taxable income based on the national income tax rate for each jurisdiction, adjusted by changes in deferred tax assets and liabilities attributable to temporary differences between the tax bases of assets and liabilities and their carrying amounts in the financial statements, and to unused tax losses.

        Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax basis used in the computation of taxable profit, calculated using tax rates which are enacted or substantively enacted by the balance sheet date.

        Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that future taxable amounts will be available to utilise those temporary differences and losses. The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced

90



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilised.

        Deferred tax assets and liabilities are not recognised:

        Current and deferred tax attributable to amounts recognised directly in equity are also recognised directly in equity.

Financial assets

        Recall classifies its financial assets in the following two categories: financial assets at fair value through profit or loss and loans and receivables. The classification depends on the purpose for which the financial assets were acquired.

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.

Loans and receivables

        Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market.

        Financial assets are recognised on Recall's balance sheet when Recall becomes a party to the contractual provisions of the instrument. Derecognition takes place when Recall no longer controls the contractual rights that comprise the financial instrument, which is normally the case when the instrument is sold, or all the cash flows attributable to the instrument are passed through to an independent third party.

Derivatives and hedging activities

        Derivative instruments used by Recall, which are used solely for hedging purposes (i.e. to offset foreign exchange and interest rate risks), comprise interest rate swaps, forward rate agreements and forward foreign exchange contracts. Such derivative instruments are used to alter the risk profile of Recall's existing underlying exposure in line with Recall's risk management policies. Derivative financial instruments are stated at fair value. The fair value of forward exchange contracts is calculated by reference to current forward exchange rates for contracts with similar maturities at the balance sheet date. The fair value of interest rate swap contracts is calculated as the present value of the forward cash flows of the instrument after applying market rates and standard valuation techniques.

91



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        For the purposes of hedge accounting, hedges are classified as either fair value hedges, cash flow hedges or net investment hedges.

Fair value hedges

        Fair value hedges are derivatives that hedge exposure to changes in the fair value of a recognised asset or liability, or an unrecognised firm commitment. In relation to fair value hedges which meet the conditions for hedge accounting, any gain or loss from remeasuring the hedging instrument at fair value is recognised immediately in the income statement.

        Any gain or loss attributable to the hedged risk on remeasurement of the hedged item is adjusted against the carrying amount of the hedged item and recognised in the income statement. Where the adjustment is to the carrying amount of a hedged interest-bearing financial instrument, the adjustment is amortised to the income statement such that it is fully amortised by maturity.

        Hedge accounting is discontinued prospectively if the hedge is terminated or no longer meets the hedge accounting criteria. In this case, any adjustment to the carrying amounts of the hedged item for the designated risk for interest-bearing financial instruments is amortised to the income statement following termination of the hedge.

Cash flow hedges

        Cash flow hedges are derivatives that hedge exposure to variability in cash flows that is either attributable to a particular risk associated with a recognised asset or liability, or a highly probable forecast transaction.

        In relation to cash flow hedges to hedge forecast transactions which meet the conditions for hedge accounting, the portion of the gain or loss on the hedging instrument that is determined to be an effective hedge is recognised in other comprehensive income and reserves in equity and the ineffective portion is recognised in the income statement.

        Hedge accounting is discontinued when the hedging instrument expires or is sold, terminated or exercised, or no longer qualifies for hedge accounting.

        At that point in time, any cumulative gain or loss on the hedging instrument recognised in equity is kept in equity until the forecast transaction occurs.

        If a hedged transaction is no longer expected to occur, the net cumulative gain or loss recognised in equity is transferred to net profit or loss for the year.

        For all other cash flow hedges, the gains or losses that are recognised in equity are transferred to the income statement in the same year in which the hedged firm commitment affects the net profit and loss, for example when the future sale actually occurs.

        When the hedged firm commitment results in the recognition of an asset or a liability, then, at the time the asset or liability is recognised, the associated gains or losses that had previously been recognised in equity are included in the initial measurement of the acquisition cost or other carrying amount of the asset or liability.

92



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

Net investment hedges

        Hedges for net investments in foreign operations are accounted for similarly to cash flow hedges.

        Any gain or loss on the hedging instrument that is determined to be an effective hedge is recognised in other comprehensive income and reserves in equity and the ineffective portion is recognised in the income statement.

        Gains and losses accumulated in equity are included in the income statement when the foreign operation is partially disposed or sold.

Derivatives that do not qualify for hedge accounting

        Where derivatives do not qualify for hedge accounting, gains or losses arising from changes in their fair value are taken directly to net profit or loss for the year.

Contributed equity

        Ordinary shares including share premium are classified as contributed equity. No gain or loss is recognised in the income statement on the purchase, sale, issue or cancellation of Recall's own equity instruments.

        Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction from the proceeds of issue.

Earnings per share (EPS)

        Basic EPS is calculated as net profit attributable to members of the parent entity, adjusted to exclude costs of servicing equity (other than dividends), divided by the weighted average number of ordinary shares, adjusted for any bonus element.

        Diluted EPS is calculated as net profit attributable to members of the parent entity, adjusted for:

        and divided by the weighted average number of ordinary shares and dilutive potential ordinary shares, adjusted for any bonus element.

        In the event of a change in number of ordinary shares without a corresponding change in resources (e.g. share split and share consolidation), the number of ordinary shares outstanding before the event is adjusted for the proportionate change in the number of ordinary shares outstanding as if the event had occurred at the beginning of the earliest period presented.

93



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES (Continued)

        EPS on Underlying Profit after finance costs and tax is calculated as Underlying profit after finance costs and tax attributable to members of the parent entity, divided by the weighted average number of ordinary shares, adjusted for any bonus element.

New accounting standards and interpretations issued but not yet applied

        At 30 June 2014, certain new accounting standards and interpretations have been published that will become mandatory in future reporting periods. Recall has not early-adopted these new or amended accounting standards and interpretations in 2014.

        AASB 9: Financial Instruments and AASB 2009-11: Amendments to Australian Accounting Standards arising from AASB 9 are applicable to annual reporting periods beginning on or after 1 January 2017.

        AASB 9 addresses the classification, measurement and derecognition of financial assets and liabilities and may affect Recall's accounting for financial assets and liabilities. Recall does not expect that this standard will have a significant impact on its financial statements.

        IFRS 15: Revenue from Contracts with Customers is applicable to annual reporting periods beginning on or after 1 January 2017.

        IFRS 15 provides a single, comprehensive revenue recognition model for all contracts with customers. Recall has not yet determined the potential impact of this standard on its financial statements and disclosures.

        AASB 2012-3: Amendments to Australian Accounting Standard—Offsetting Financial Assets and Financial Liabilities is effective for reporting periods beginning on or after 1 January 2014 and clarifies requirements to offset financial assets and financial liabilities in the balance sheet. The revised requirements do not affect the accounting for any of Recall's current offsetting arrangements.

Rounding of amounts

        As Recall is a company of a kind referred to in ASIC Class Order 98/100, relevant amounts in the financial statements and Directors' Report have been rounded to the nearest hundred thousand US dollars, unless otherwise stated.

NOTE 3. CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS

        In applying its accounting policies, Recall has made estimates and assumptions concerning the future, which may differ from the related actual outcomes. Those estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

Impairment of goodwill

        Recall's business units undertake an impairment review process annually to ensure that goodwill balances are not carried at amounts that are in excess of their recoverable amounts. The recoverable amount of the goodwill in continuing operations is determined based on value in use calculations

94



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 3. CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS (Continued)

undertaken at the cash generating unit level. These calculations require the use of key assumptions which are set out in Note 20.

Income taxes

        Recall is a global company and is subject to income taxes in many jurisdictions around the world. Significant judgement is required in determining the provision for income taxes on a worldwide basis. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate tax determination is uncertain. Recall recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from amounts provided, such differences will impact the current and deferred tax provisions in the period in which such outcome is obtained. Refer to Note 10 for further details.

NOTE 4. BUSINESS COMBINATIONS

A)    DEMERGER

        The scheme of arrangement for the demerger of Recall became effective on 9 December 2013 and the Company was listed as a separate standalone entity on the Australian Securities Exchange on 10 December 2013. The demerger was implemented on 18 December 2013 resulting in the final separation of Recall from Brambles.

        The demerger required Brambles to undertake an internal corporate restructure prior to it becoming effective, and resulted in several entities becoming subsidiaries of the Company prior to the demerger. In addition, a number of assets and liabilities were transferred between Brambles and Recall.

        Recall's statutory financial information for 2014 and 2013 presents Recall's performance in compliance with statutory reporting obligations, such that the results of the entities acquired during the demerger are only included from their date of acquisition by Recall. In addition, Recall's statutory financial results for 2014 reflect changes in operating and corporate costs associated with the Company becoming a standalone listed entity from December 2013. Consequently, the statutory financial information does not give a view of the full year performance of Recall as it is currently structured.

BUSINESSES ACQUIRED ON DEMERGER

        As part of the demerger from Brambles, certain legal entities were acquired by Recall, as described in Note 35D. These transactions occurred while under the control of Brambles and for consolidation purposes have been accounted for as transactions between entities under common control. Acquisition accounting was not applied, assets and liabilities have not been remeasured to fair value nor has any goodwill arisen. Rather, Recall has elected to account for business combinations under common control at carrying value in Brambles' financial statements. Accordingly, all assets and liabilities acquired by Recall as a result of the demerger have been recognised at values consistent with their carrying value in Brambles' financial statements immediately prior to the demerger.

95



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 4. BUSINESS COMBINATIONS (Continued)

        The common control reserve within equity represents the excess of the consideration paid in respect of the common control transactions over the carrying value of the net assets acquired as below:

 
  (Unaudited)  
 
  US$M
 

Consideration paid

    683.7  

Less: net identifiable assets acquired

    (536.7 )

Common control reserve recognised

    147.0  

Assets acquired and liabilities assumed:

       

Cash and cash equivalents

    60.6  

Trade and other receivables

    154.8  

Investments

    0.6  

Property, plant and equipment

    350.3  

Goodwill and other intangible assets

    550.1  

Other assets

    21.2  

Amounts payable to Brambles

    (318.8 )

Trade and other payables

    (187.3 )

Deferred tax liabilities (net)

    (63.6 )

Other liabilities

    (31.2 )

Net identifiable assets acquired

    536.7  

B)    BUSINESS COMBINATIONS

        On 1 May 2014, Recall acquired CitiStorage LLC, a leading records management company for a purchase consideration of US$48.3 million. Based on provisional acquisition accounting data (which will be finalised by May 2015), net identifiable assets acquired were US$20.8 million, resulting in goodwill of US$27.5 million. The fair value of assets acquired and liabilities assumed were:

 
  (Unaudited)  
 
  US$M
 

Property, plant and equipment

    10.5  

Customer contracts

    9.0  

Trade and other receivables

    5.0  

Cash and cash equivalents

    0.8  

Trade and other payables

    (1.5 )

Deferred tax liabilities (net)

    (1.9 )

Deferred revenue

    (1.6 )

Other assets

    0.5  

Net identifiable assets acquired

    20.8  

        The goodwill is attributable to the profitability of the acquired business and anticipated synergies with Recall's existing Document Management Services business.

96



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 4. BUSINESS COMBINATIONS (Continued)

        Since acquisition to 30 June 2014, CitiStorage LLC's revenue and operating profit were US$4.1 million and US$1.0 million respectively. If the acquisition had occurred on 1 July 2013, Recall's revenue and operating profit for the year ended 30 June 2014 would have been higher by US$20.9 million and US$6.0 million respectively.

        There were no other material business combinations in 2014 or 2013.

NOTE 5. SEGMENT INFORMATION

        Recall's segment information is provided on the same basis as internal management reporting to the CEO (chief operating decision maker) and reflects how Recall is organised and managed.

        Recall has four reportable segments being Americas, Europe, Australia and New Zealand (ANZ) and Asia. Recall HQ (corporate centre) is presented separately in segment disclosures below.

        Segment performance is measured on sales and Underlying Profit. Underlying Profit is the main measure of segment profit. A reconciliation between Underlying Profit and operating profit is set out below.

        Segment sales revenue is measured on the same basis as in the income statement. Segment sales revenue is allocated to segments based on product categories and physical location of the business unit that invoices the customer. Intersegment revenue during the year was immaterial. There is no single external customer who contributed more than 10% of Group sales revenue in 2014 or 2013.

        Assets and liabilities are measured consistently in segment reporting and in the balance sheet. Assets and liabilities are allocated to segments based on segment use and physical location. Cash,

97



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 5. SEGMENT INFORMATION (Continued)

borrowings, equity accounted investments and tax balances are managed centrally and are not allocated to segments.

 
  Sales revenue  
 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

By operating segment

             

Americas

    217.0     4.1  

Europe

    152.5      

ANZ

    198.3     221.2  

Asia

    45.9      

Recall operations

    613.7     225.3  

Recall HQ

         

Total

    613.7     225.3  

By geographic origin

             

Americas

    217.0     4.1  

Europe

    152.5      

Australia

    177.2     199.9  

Other

    67.0     21.3  

Total

    613.7     225.3  

 

 
  Sales revenue  
 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

By service line

             

Document Management Services (DMS)

    470.8     165.4  

Secure Destruction Services (SDS)

    64.2     33.2  

Data Protection Services (DPS)

    78.7     26.7  

Total

    613.7     225.3  

98



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 5. SEGMENT INFORMATION (Continued)


 
  Operating
profit(1)
  Significant Items
before tax(2)
  Underlying
Profit(2)
 
 
  (Unaudited)
2014
  (Unaudited)
2013
  (Unaudited)
2014
  (Unaudited)
2013
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

By operating segment

                                     

Americas

    14.8     1.0     (16.6 )       31.4     1.0  

Europe

    6.5         (4.3 )       10.8      

ANZ

    41.2     62.9     (3.4 )       44.6     62.9  

Asia

    7.7         (0.4 )       8.1      

Recall operations

    70.2     63.9     (24.7 )       94.9     63.9  

Recall HQ(3)

    4.4         (14.3 )       18.7      

Total

    74.6     63.9     (39.0 )       113.6     63.9  

(1)
Operating profit is segment revenue less segment expense and excludes net finance costs.

(2)
Underlying Profit is a non-statutory profit measure and represents profit from continuing operations before finance costs, tax and Significant Items (refer to Note 7). It is presented to assist users of the financial statements to better understand Recall's business results.

(3)
Recall HQ was acquired during the demerger in November 2013 and consequently, Recall HQ's operating profit for 2014 is impacted by timing of cost allocations.

 
  Capital
expenditure(1)
  Depreciation
and amortisation
 
 
  (Unaudited)
2014
  (Unaudited)
2013
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
  US$M
  US$M
 

By operating segment

                         

Americas

    16.9     0.6     14.1     0.3  

Europe

    6.7         9.8      

ANZ

    4.6     5.2     11.8     12.8  

Asia

    2.7         4.6      

Recall operations

    30.9     5.8     40.3     13.1  

Recall HQ

    3.7         6.8      

Total

    34.6     5.8     47.1     13.1  

(1)
Capital expenditure is presented on an accruals basis and includes expenditure on property, plant & equipment and intangibles.

99



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 5. SEGMENT INFORMATION (Continued)

 
  Segment assets   Segment liabilities  
 
  (Unaudited)
2014
  (Unaudited)
2013
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
  US$M
  US$M
 

By operating segment

                         

Americas

    591.6     26.5     74.1     5.2  

Europe

    334.1         84.0      

ANZ

    248.8     272.9     38.6     50.1  

Asia

    195.8         13.4      

Recall operations

    1,370.3     299.4     210.1     55.3  

Recall HQ

    24.6         22.8      

Cash and borrowings

    72.1     6.1     552.2      

Current tax balances

            8.3     0.9  

Deferred tax balances

    0.3     0.4     75.2     8.0  

Equity-accounted investments

    0.7              

Total assets and liabilities

    1,468.0     305.9     868.6     64.2  

Non-current assets by geographic origin(1)

                         

Americas

    518.9     7.7              

Europe

    259.2                  

Australia

    210.2     211.8              

Other

    211.2     13.1              

Total

    1,199.5     232.6              

(1)
Non-current assets exclude financial instruments and deferred tax assets.

NOTE 6. PROFIT FROM ORDINARY ACTIVITIES

A)    REVENUE

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Sales revenue

    613.7     225.3  

Total revenue

    613.7     225.3  

100



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 6. PROFIT FROM ORDINARY ACTIVITIES (Continued)

B)    OPERATING EXPENSES

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Employment costs (Note 8)

    198.6     46.2  

Service suppliers:

             

—travel and transport

    45.4     24.5  

—repairs and maintenance

    10.7     2.6  

—subcontractors and other service suppliers

    67.8     13.9  

Raw materials and consumables

    15.7     4.0  

Occupancy

    111.1     39.1  

Insurance

    10.0     1.2  

Depreciation of property, plant and equipment

    31.0     8.8  

Write-off of assets

    8.1      

Amortisation of intangible assets and deferred expenditure

    16.1     4.3  

Loss on sale of property, plant and equipment (net)

    0.2      

Other

    24.6     16.8  

Total operating expenses

    539.3     161.4  

NOTE 7. SIGNIFICANT ITEMS

        Significant Items are items of income or expense which are, either individually or in aggregate, material to Recall or to the relevant business segment and:

        Significant Items are disclosed to assist users of the financial statements to better understand Recall's business results.

 
  2014 US$M  
 
  (Unaudited)
Before
tax
  (Unaudited)
Tax
  (Unaudited)
After
tax
 

Items outside the ordinary course of business:

                   

—demerger related expenses(1)

    (16.7 )   5.6     (11.1 )

—restructuring(2)

    (17.1 )   5.6     (11.5 )

—acquisitions related expenses(3)

    (1.9 )   0.6     (1.3 )

—write-off of assets(4)

    (3.3 )   1.3     (2.0 )

Significant Items

    (39.0 )   13.1     (25.9 )

(1)
Demerger related expenses mainly comprise the following:

101



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 7. SIGNIFICANT ITEMS (Continued)

(2)
Restructuring expenses comprise:
(3)
These expenses were incurred in relation to acquisitions completed or being pursued by Recall.

(4)
Subsequent to the demerger, Recall identified certain intangible assets (mainly software) from which no future economic benefits are expected to arise and therefore, these assets were written off.

        There were no significant items in 2013.

NOTE 8. EMPLOYMENT COSTS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Wages and salaries

    160.1     39.5  

Social security costs

    27.2     2.6  

Share-based payment expense

    2.6     0.5  

Contributions to defined contribution plans

    7.1     3.3  

Post employment benefits

    1.6     0.3  

    198.6     46.2  

102



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 9. NET FINANCE COSTS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Finance revenue

             

Bank accounts and short-term deposits

    0.5     0.3  

    0.5     0.3  

Finance costs

             

Interest expense on borrowings

    (9.5 )   (0.6 )

Derivative financial instruments

    (0.1 )    

Net foreign exchange loss

    (0.9 )   (0.3 )

Commitment fees and amortisation of capitalised financing costs

    (2.0 )    

Other

    (0.3 )    

    (12.8 )   (0.9 )

Net finance costs

    (12.3 )   (0.6 )

NOTE 10. INCOME TAX

A)    COMPONENTS OF TAX EXPENSE

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Amounts recognised in the income statement

             

Current income tax:

             

—income tax charge

    18.8     15.4  

—prior year adjustments

    (0.1 )   1.0  

    18.7     16.4  

Deferred tax:

             

—origination and reversal of temporary differences/ tax losses

    1.4     3.6  

—prior year adjustments

    0.2      

    1.6     3.6  

Tax expense recognised in the income statement

    20.3     20.0  

Amounts recognised in the statement of comprehensive income

             

—on share-based payments

    (0.5 )    

—on losses on revaluation of cash flow hedges

    (0.2 )    

Tax (benefit) recognised directly in the statement of comprehensive income

    (0.7 )    

103



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 10. INCOME TAX (Continued)

B)    RECONCILIATION BETWEEN TAX EXPENSE AND ACCOUNTING PROFIT BEFORE TAX

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Profit before tax

    62.3     63.3  

Tax at standard Australian rate of 30% (2013: 30%)

    18.7     19.0  

Effect of tax rates in other jurisdictions

    (1.0 )    

Prior year adjustments

    0.1     1.0  

Current year tax losses not recognised

    0.9      

Non-deductible expenses

    4.2      

Other

    (2.6 )    

Total income tax expense

    20.3     20.0  

C)    COMPONENTS OF AND CHANGES IN DEFERRED TAX ASSETS

        Deferred tax assets shown in the balance sheet are represented by cumulative temporary differences attributable to:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Items recognised through the income statement

             

Employee benefits and other provisions

    23.6     5.6  

Losses available against future taxable income

    11.8      

Other

    7.6     1.1  

    43.0     6.7  

Items recognised directly in equity

             

Cash flow hedges

    0.2      

Share-based payments

    0.5      

    0.7      

Set-off against deferred tax liabilities

    (43.4 )   (6.3 )

Net deferred tax assets

    0.3     0.4  

        Changes in deferred tax assets (prior to netting off with deferred tax liabilities) were as follows:

At 1 July

    6.7     7.1  

Credited to the income statement

    12.8     0.2  

Credited directly to equity

    0.7      

Acquired during demerger

    23.6      

Foreign exchange differences

    (0.1 )   (0.6 )

At 30 June

    43.7     6.7  

104



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 10. INCOME TAX (Continued)

        Deferred tax assets are recognised for carried forward tax losses to the extent that the realisation of the related tax benefit through future taxable profits is probable. At reporting date, Recall has unused tax losses of US$77.3 million (2013: US$ nil) available for offset against future profits. A deferred tax asset has been recognised in respect of US$43.2 million (2013: US$ nil) of such losses.

        The benefit for tax losses will only be obtained if:

        No deferred tax asset has been recognised in respect of the remaining unused tax losses of US$34.1 million (2013: US$ nil) due to the unpredictability of future profit streams in the relevant jurisdictions. Tax losses of US$39.2 million, which have been recognised in the balance sheet, will expire between 2015 and 2033. All other losses may be carried forward indefinitely.

D)    COMPONENTS AND CHANGES IN DEFERRED TAX LIABILITIES

        Deferred tax liabilities shown in the balance sheet are represented by cumulative temporary differences attributable to:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Items recognised through the income statement

             

Property, plant and equipment and intangible assets

    98.4     3.5  

Undistributed earnings of subsidiaries

    4.0      

Other

    16.2     10.8  

    118.6     14.3  

Set-off against deferred tax assets

    (43.4 )   (6.3 )

Net deferred tax liabilities

    75.2     8.0  

        Changes in deferred tax liabilities (prior to netting off with deferred tax assets) were as follows:

At 1 July

    14.3     12.3  

Charged to the income statement

    14.4     3.8  

Acquired during demerger

    87.2      

Acquisition of subsidiaries

    2.0      

Foreign exchange differences

    0.7     (1.8 )

At 30 June

    118.6     14.3  

105



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 10. INCOME TAX (Continued)

        Deferred tax liability recorded as at 30 June 2014 in respect of temporary differences associated with undistributed earnings of subsidiaries is US$4.0 million (2013: US$ nil). No deferred tax liability has been recognised for the remaining undistributed earnings of subsidiaries because Recall Holdings Limited is able to control the timing of distributions from subsidiaries and is not expected to distribute these profits in the foreseeable future.

E)    TAX CONSOLIDATION

        Following the demerger, Recall Holdings Limited and its Australian subsidiaries formed a tax consolidated group on 18 December 2013. Recall Holdings Limited, as the head entity of the tax consolidated group, and its Australian subsidiaries have entered into a tax sharing agreement in order to allocate income tax expense. The tax sharing agreement uses a stand-alone taxpayer basis of allocation. Consequently, Recall Holdings Limited and its Australian subsidiaries account for their own current and deferred tax amounts as if they each continue to be taxable entities in their own right. In addition, the agreement provides funding rules setting out the basis upon which subsidiaries are to indemnify Recall Holdings Limited in respect of tax liabilities and the methodology by which subsidiaries in tax loss are to be compensated.

        Formation of the tax consolidated group referred to above will result in a resetting of tax bases of certain assets of the Australian entities as of the date of the formation of the tax consolidated group. In order to determine the impact of this resetting, the fair value of the Australian entities and the fair value of their identifiable assets and liabilities needs to be determined which requires management to make assumptions, judgments and estimates.

NOTE 11. EARNINGS PER SHARE

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US cents
  US cents
 

Earnings per share

             

—basic

    20.1     102.4  

—diluted

    20.0     102.4  

—basic, on Underlying Profit after finance costs and tax

    32.5     102.4  

        Performance share rights granted under the Recall Performance Share Plan are considered to be potential ordinary shares and have been included in the determination of diluted earnings per share to the extent to which they are dilutive. Details are set out in Note 27.

106



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 11. EARNINGS PER SHARE (Continued)

A)    WEIGHTED AVERAGE NUMBER OF SHARES DURING THE YEAR

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  million
  million
 

Used in the calculation of basic earnings per share(1)

    208.7     42.3  

Adjustment for share rights

    1.1      

Used in the calculation of diluted earnings per share

    209.8     42.3  

(1)
Number of shares used in the EPS calculation for 2013 has been adjusted for the share split and consolidation in 2014.

B)    RECONCILIATION OF PROFIT USED IN EPS CALCULATION

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Statutory profit

             

Profit for the year

    42.0     43.3  

Underlying Profit after finance costs and tax

             

Underlying Profit (Note 5)

    113.6     63.9  

Net finance costs (Note 9)

    (12.3 )   (0.6 )

Underlying Profit before tax

    101.3     63.3  

Tax expense on Underlying Profit

    (33.4 )   (20.0 )

Underlying Profit after finance costs and tax

    67.9     43.3  

which reconciles to statutory profit:

             

Underlying Profit after finance costs and tax

    67.9     43.3  

Significant Items after tax (Note 7)

    (25.9 )    

Profit from continuing operations

    42.0     43.3  

NOTE 12. DIVIDENDS

A)    DIVIDENDS PAID DURING THE YEAR

        As part of the demerger process, Recall Holdings Limited paid a dividend of US$23.8 million to Brambles on 18 December 2013. This dividend was not franked.

        No dividends were paid or declared during 2013.

107



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 12. DIVIDENDS (Continued)

B)    DIVIDENDS DETERMINED AFTER REPORTING DATE

 
  (Unaudited)
Final 2014

Dividend per share (in Australian cents)

  8.0

Franked amount at 30% tax (in Australian cents)

 

Payment date

  23 October 2014

Dividend record date

  1 October 2014

        As this dividend had not been declared at the reporting date, it is not reflected in these financial statements.

C)    FRANKING CREDITS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Franking credits available for subsequent financial years based on a tax rate of 30%(1)

    5.1      

(1)
As of 30 June 2013, the Company was a part of the Australian tax consolidated group for which Brambles Limited was the head entity. In accordance with the tax consolidation legislation, franking credits attributable to the Company were held by Brambles Limited. On the Company's exit from the Brambles tax consolidated group, such franking credits were not transferred to the Company.

        The amounts above represent the balance of the franking account as at the end of the year, adjusted for:

        The final 2014 dividend is not franked.

NOTE 13. CASH AND CASH EQUIVALENTS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Cash at bank and in hand

    72.1     6.1  

    72.1     6.1  

108



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 13. CASH AND CASH EQUIVALENTS (Continued)

        Refer to Note 29 for other financial instruments disclosures.

NOTE 14. TRADE AND OTHER RECEIVABLES

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Current

             

Trade receivables

    140.6     21.5  

Provision for doubtful receivables (A)

    (9.6 )   (0.7 )

Net trade receivables

    131.0     20.8  

Receivables from Brambles Group entities

        23.7  

Receivables from Recall Group entities not owned by the Company in 2013

        19.0  

Other debtors

    12.4     0.7  

Accrued and unbilled revenue

    34.1     1.8  

    177.5     66.0  

Non-current

             

Other receivables

    7.4      

A)    PROVISION FOR DOUBTFUL RECEIVABLES

        Trade receivables are non-interest bearing and are generally on 30-90 day terms. A provision for doubtful receivables is established when there is a level of uncertainty as to the full recoverability of the receivable, based on objective evidence.

        Movements in the provision for doubtful receivables were as follows:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

At 1 July

    0.7     0.8  

Charged in the income statement

    1.6     0.1  

Acquired during demerger

    11.0      

Acquisition of subsidiaries

    0.4      

Amounts written off

    (4.0 )    

Foreign exchange differences

    (0.1 )   (0.2 )

At 30 June

    9.6     0.7  

109



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 14. TRADE AND OTHER RECEIVABLES (Continued)


 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

At 30 June, the ageing analysis of trade receivables by reference to due dates was as follows:

             

Not past due

    76.5     10.8  

Past due 0 - 30 days but not impaired

    18.7     5.3  

Past due 31 - 60 days but not impaired

    8.7     2.4  

Past due 61 - 90 days but not impaired

    4.4     0.9  

Past 90 days but not impaired

    22.7     1.4  

Impaired

    9.6     0.7  

    140.6     21.5  

        At 30 June 2014, trade receivables of US$54.5 million (2013: US$10.0 million) were past due but not impaired. These trade receivables comprise customers who have a good debt history and are considered fully recoverable.

        Other debtors primarily comprise GST/VAT recoverable and deposits recoverable from third parties.

        At 30 June 2014, other debtors of US$2.0 million (2013: US$0.7 million) were past due but not considered to be impaired. As at 30 June 2013, the Group also had receivables from Brambles Group entities and receivables from Recall Group entities not owned by the Company in the prior year. No specific collection issues have been identified with these receivables and therefore, no provision has been recognised. An ageing of these receivables was as follows:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Past due 0 - 30 days but not impaired

    10.4      

Past 90 days but not impaired

    2.0     43.4  

    12.4     43.4  

        Refer to Note 29 for other financial instruments disclosures.

NOTE 15. INVENTORIES

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Raw materials and consumables

    2.5     0.4  

    2.5     0.4  

110



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 16. DERIVATIVE FINANCIAL INSTRUMENTS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Non-current liabilities

             

Interest rate swaps—cash flow hedges

    0.7      

    0.7      

        Refer to Note 29 for other financial instruments disclosures. Recall did not have any derivative financial instruments as at 30 June 2013.

NOTE 17. OTHER ASSETS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Current

             

Prepayments

    16.1     0.4  

    16.1     0.4  

Non-current

             

Prepayments

    0.5     0.1  

NOTE 18. INVESTMENTS

A)    JOINT VENTURE

        Recall has an investment in the following unlisted jointly controlled entity, which is accounted for using the equity method.

 
   
  % interest held at
reporting date
 
Name (and nature of business)
  Place of
incorporation
  (Unaudited)
June
2014
  (Unaudited)
June
2013
 

Recall Becker GmbH & Co. KG (Document management services)

  Germany     50 %    

111



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 18. INVESTMENTS (Continued)

B)    MOVEMENT IN CARRYING AMOUNT OF INVESTMENT IN JOINT VENTURE

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

At 1 July

         

Acquired during demerger

    0.6      

Share of results after income tax (Note 18C)

    0.2      

Foreign exchange differences

    (0.1 )    

At 30 June

    0.7      

C)    SHARE OF RESULTS OF JOINT VENTURE

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Trading revenue

    0.8      

Expenses

    (0.6 )    

Profit from ordinary activities before tax

    0.2      

Tax expense on ordinary activities

         

Profit for the year

    0.2      

D)    SHARE OF ASSETS AND LIABILITIES OF JOINT VENTURE

        The Group's share of assets and liabilities of the joint venture is not material.

E)    SHARE OF COMMITMENTS AND CONTINGENT LIABILITIES OF JOINT VENTURE

        The Group's share of commitments and contingent liabilities of the joint venture is not material.

112



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 19. PROPERTY, PLANT AND EQUIPMENT

 
  (Unaudited)
Land and
buildings
  (Unaudited)
Plant and
equipment
  (Unaudited)
Total
 
 
  US$M
  US$M
  US$M
 

At 1 July 2012

                   

Cost

    14.6     135.8     150.4  

Accumulated depreciation

    (10.9 )   (59.4 )   (70.3 )

Net carrying amount

    3.7     76.4     80.1  

Year ended 30 June 2013

                   

Opening net carrying amount

    3.7     76.4     80.1  

Additions

    0.6     3.5     4.1  

Transfers/ reclassifications

    1.6     (2.7 )   (1.1 )

Depreciation charge

    (0.8 )   (8.0 )   (8.8 )

Foreign exchange differences

    (0.4 )   (5.2 )   (5.6 )

Closing net carrying amount

    4.7     64.0     68.7  

At 30 June 2013

                   

Cost

    15.3     124.2     139.5  

Accumulated depreciation

    (10.6 )   (60.2 )   (70.8 )

Net carrying amount

    4.7     64.0     68.7  

Year ended 30 June 2014

                   

Opening net carrying amount

    4.7     64.0     68.7  

Additions

    4.0     24.4     28.4  

Acquisition of subsidiaries

    0.1     10.7     10.8  

Acquired during demerger

    118.4     231.9     350.3  

Disposals

    (0.1 )   (0.5 )   (0.6 )

Write-off of assets

    (0.5 )   (0.9 )   (1.4 )

Transfers/ reclassifications

    5.4     (5.4 )    

Depreciation charge

    (6.8 )   (24.2 )   (31.0 )

Foreign exchange differences

    1.9     5.2     7.1  

Closing net carrying amount

    127.1     305.2     432.3  

At 30 June 2014

                   

Cost

    222.3     620.5     842.8  

Accumulated depreciation

    (95.2 )   (315.3 )   (410.5 )

Net carrying amount

    127.1     305.2     432.3  

        The net carrying amounts above include leasehold improvements US$29.4 million (2013: US$4.9 million); and capital work in progress US$3.3 million (2013: US$0.6 million).

113



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 20. GOODWILL

A)    NET CARRYING AMOUNTS AND MOVEMENTS DURING THE YEAR

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

At 1 July

             

Gross and net carrying amount

    125.8     137.4  

Year ended 30 June

             

Opening net carrying amount

    125.8     137.4  

Acquisition of subsidiaries

    34.7      

Acquired during demerger

    485.1      

Foreign exchange differences

    5.4     (11.6 )

Closing net carrying amount

    651.0     125.8  

At 30 June

             

Gross carrying amount

    651.0     125.8  

Accumulated impairment

         

Net carrying amount

    651.0     125.8  

B)    SEGMENT-LEVEL SUMMARY OF NET CARRYING AMOUNT

        Goodwill acquired through business combinations is allocated to cash generating units (CGU), which are the smallest identifiable groupings of Recall's cash generating assets. A segment-level summary of the goodwill allocation is presented as follows:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Americas

    298.1     5.5  

Europe

    122.7      

ANZ

    124.2     120.3  

Asia

    106.0      

Total goodwill

    651.0     125.8  

C)    RECOVERABLE AMOUNT TESTING

        The recoverable amount of goodwill is determined based on value in use calculations undertaken at the CGU level. The value in use is calculated using a discounted cash flow methodology covering a 10 year period with an appropriate terminal value at the end of that period. Based on the impairment testing, the carrying amounts of goodwill in the CGUs related to continuing operations at reporting

114



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 20. GOODWILL (Continued)

date were fully supported. The key assumptions on which management has based its cash flow projections were as below:

(i)
Cash flow forecasts

        Cash flow forecasts are based on the most recent financial projections covering a maximum period of five years. Cash flows beyond that period are extrapolated using estimated growth rates. Financial projections are based on assumptions that represent management's best estimates.

(ii)
Growth rates

        Growth rates beyond the period covered in the financial projections are based on management's expectations for future performance and averaged 2.0% across all CGUs (2013: 2.0%).

(iii)
Terminal value

        The terminal value calculated after year 10 is determined using the stable growth model, having regard to the weighted average cost of capital and terminal growth factor appropriate to each CGU.

(iv)
Discount rates

        Discount rates used are the pre-tax weighted average cost of capital (WACC) and include a premium for market risks appropriate to each country in which the CGU operates. WACC rates ranged between 8.4% and 19.9% (average rates: Americas 13.4%; Europe 8.9%; ANZ 12.7%; and Asia 11.4%). WACC rates used for 2013 were Americas 9.1%; and ANZ 11.8%.

Sensitivity

        Any reasonable change to the above key assumptions would not cause the carrying value of any CGU to materially exceed its recoverable amount.

115



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 21. INTANGIBLE ASSETS

 
  (Unaudited)
Software
  (Unaudited)
Other(1)
  (Unaudited)
Total
 
 
  US$M
  US$M
  US$M
 

At 1 July 2012

                   

Gross carrying amount

    6.1     81.9     88.0  

Accumulated amortisation

    (3.6 )   (40.4 )   (44.0 )

Net carrying amount

    2.5     41.5     44.0  

Year ended 30 June 2013

                   

Opening carrying amount

    2.5     41.5     44.0  

Additions

    1.0     0.4     1.4  

Disposals

        (0.1 )   (0.1 )

Transfers/ reclassifications

    1.1     (0.2 )   0.9  

Amortisation charge

    (0.7 )   (3.6 )   (4.3 )

Foreign exchange differences

    (0.4 )   (3.5 )   (3.9 )

Closing carrying amount

    3.5     34.5     38.0  

At 30 June 2013

                   

Gross carrying amount

    7.4     74.6     82.0  

Accumulated amortisation

    (3.9 )   (40.1 )   (44.0 )

Net carrying amount

    3.5     34.5     38.0  

Year ended 30 June 2014

                   

Opening carrying amount

    3.5     34.5     38.0  

Additions

    4.4     6.5     10.9  

Acquisition of subsidiaries

        10.1     10.1  

Acquired during demerger

    22.1     42.9     65.0  

Amortisation charge

    (6.8 )   (9.3 )   (16.1 )

Write-off of assets

    (2.0 )   (1.3 )   (3.3 )

Foreign exchange differences

    0.3     2.7     3.0  

Closing carrying amount

    21.5     86.1     107.6  

At 30 June 2014

                   

Gross carrying amount

    88.0     214.9     302.9  

Accumulated amortisation

    (66.5 )   (128.8 )   (195.3 )

Net carrying amount

    21.5     86.1     107.6  

(1)
Other intangible assets primarily comprise acquired customer relationships and lists; and deferred expenditure.

116



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 22. TRADE AND OTHER PAYABLES

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Current

             

Trade payables

    44.6     7.0  

Payable to Brambles Group entity

        9.1  

Payables to Recall Group entities not owned by the Company in 2013

        5.0  

GST/VAT and other payables

    25.1     2.5  

Accruals and deferred income

    104.8     12.8  

    174.5     36.4  

Non-current

             

Other liabilities

    21.3     9.2  

        Trade payables and other current payables are non-interest bearing and are generally settled on 30-90 day terms.

        Refer to Note 29 for other financial instruments disclosures.

NOTE 23. BORROWINGS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Non-current

             

Unsecured:

             

—bank loans(1)(2)

    552.2      

Total borrowings

    552.2      

(1)
The amount shown above is net of US$4.2 million of capitalised borrowing costs.

(2)
Unsecured bank loans include revolving credit loans in various currencies priced off of London Interbank Offered Rate (LIBOR) and other equivalent base rates, drawn under a global multi-currency banking facility with two US$400 million tranches maturing in December 2016 and December 2018. The total facility size is US$800 million and is backed by a syndicate of banks.

        Refer to Note 29 for other financial instruments disclosures.

117



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 23. BORROWINGS (Continued)

A)    BORROWING FACILITIES AND CREDIT STANDBY ARRANGEMENTS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Total facilities:

             

—unsecured bank loans

    800.0      

—bank overdraft arrangements(1)

    16.0      

    816.0      

Facilities used at reporting date:

             

—unsecured bank loans

    556.4      

—bank overdraft arrangements(1)

         

    556.4      

Facilities available at reporting date:

             

—unsecured bank loans

    243.6      

—bank overdraft arrangements(1)

    16.0      

    259.6      

B)    BORROWING FACILITIES MATURITY PROFILE

 
   
  US$M  
Maturity
  Type   (Unaudited)
Total
facilities
  (Unaudited)
Facilities
used(1)
  (Unaudited)
Facilities
available
 

2014

                       

Less than 1 year

  Bank overdrafts     16.0         16.0  

2 - 3 years

  Unsecured bank loans     400.0     387.5     12.5  

4 - 5 years

  Unsecured bank loans     400.0     168.9     231.1  

        816.0     556.4     259.6  

(1)
Prior to the demerger, Recall was covered under Brambles' bank overdraft facility and did not have any standalone bank overdraft facilities of its own.

118



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 24. PROVISIONS

 
  (Unaudited)
Employee
entitlements
  (Unaudited)
Other
  (Unaudited)
Total
 
 
  US$M
  US$M
  US$M
 

At 1 July 2013

                   

Current

    4.3         4.3  

Non-current

    0.8     4.6     5.4  

    5.1     4.6     9.7  

Charge to income statement

    2.8     17.8     20.6  

Acquired during demerger

    4.6     2.1     6.7  

Utilisation of provision

    (2.0 )       (2.0 )

Acquisition of subsidiaries

        0.2     0.2  

Foreign exchange differences

    0.7     0.5     1.2  

At 30 June 2014

    11.2     25.2     36.4  

Current

    9.4     16.9     26.3  

Non-current

    1.8     8.3     10.1  

        Employee entitlements provisions comprise US$2.8 million (2013: US$1.8 million) for long service leave and US$8.4 million (2013: US$3.3 million) for other employee-related obligations.

        Other provisions mainly comprise US$7.7 million (2013: US$4.6 million) for decommissioning and other costs; and US$15.3 million (2013: US$ nil) for site consolidation.

NOTE 25. RETIREMENT BENEFIT OBLIGATIONS

        Recall operates a number of defined contribution plans for qualifying employees. The assets of these plans are held in separately administered trusts or insurance policies. In some countries, Recall's employees are members of state-managed retirement benefit plans. Recall is required to contribute a specified percentage of payroll costs to the retirement benefit plan to fund benefits. The only obligation of Recall with respect to defined contribution retirement benefit plans is to make the specified contributions.

        US$7.1 million (2013: US$3.3 million) representing contributions paid and payable to these plans by Recall at rates specified in the rules of the plans has been recognised as an expense in the income statement.

        Recall does not have any material defined benefit plans.

119



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 26. CONTRIBUTED EQUITY

 
  (Unaudited)   (Unaudited)  
 
  Number
  US$M
 

Ordinary shares, of no par value, issued and fully paid:

             

At 1 July 2012

    73,000,002     71.4  

At 30 June 2013

    73,000,002     71.4  

At 1 July 2013

    73,000,002     71.4  

Issued during the year

    466,977,132     592.7  

Return of capital during demerger

        (118.4 )

Effect of share split and consolidation

    (227,140,686 )    

At 30 June 2014

    312,836,448     545.7  

        Ordinary shares of Recall Holdings Limited entitle the holder to participate in dividends and the proceeds on any winding up of the Company in proportion to the number of shares held.

NOTE 27. SHARE-BASED PAYMENTS

        The Remuneration Report sets out details relating to Recall's Performance Share Plan (pages 57 to 58), together with details of performance share rights issued to the Chief Executive Officer and other Key Management Personnel (pages 62 to 63). Rights granted by Recall do not result in an entitlement to participate in share issues of any other entity.

        Set out below are summaries of performance share rights granted under the plan.

120



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 27. SHARE-BASED PAYMENTS (Continued)

A)    GRANTS OVER RECALL HOLDINGS LIMITED SHARES

Grant date
  Vesting date   Expiry date   (Unaudited)
Balance
at 1 July
  (Unaudited)
Granted
during
the year
  (Unaudited)
Vested/
Exercised
during
the year
  (Unaudited)
Forfeited/
lapsed
during
the year
  (Unaudited)
Balance
at 30 June
 

2014

                                         

10 Dec 2013

  10 Dec 2013     10 Dec 2020         525,035     (525,035 )        

10 Dec 2013

  10 Dec 2014     10 Dec 2020         525,034             525,034  

10 Dec 2013

  10 Dec 2015     10 Dec 2020         525,034             525,034  

22 Jan 2014

  1 Jul 2014     22 Jan 2020         67,135             67,135  

22 Jan 2014(1)

  25 Sep 2014     22 Jan 2020         246,094             246,094  

22 Jan 2014

  1 Jul 2015     22 Jan 2020         67,135             67,135  

22 Jan 2014

  1 Jul 2016     22 Jan 2020         67,135             67,135  

22 Jan 2014

  26 Sep 2015     22 Jan 2020         351,957             351,957  

22 Jan 2014(1)

  26 Sep 2016     22 Jan 2020         466,773         (80,635 )   386,138  

22 Jan 2014

  26 Sep 2016     22 Jan 2020         2,748,839             2,748,839  

Total rights

                  5,590,171     (525,035 )   (80,635 )   4,984,501  

(1)
Transitional awards made in lieu of Brambles LTI awards that lapsed and 2013 Brambles LTI grants not made, due to the demerger.

        As at 30 June 2013, there were no options or rights granted over shares in Recall Holdings Limited. In April 2013, Mr Pertz received a one-off grant of share rights in recognition of the significant opportunity he forfeited in leaving his previous employer. This grant was subject to conditions precedent as outlined in the Scheme Book. The conditions precedent including shareholder approval were satisfied on 10 December 2013.

        Of the above grants, no rights were exercisable at 30 June 2014. There were 67,135 excercises, 15,655 forfeits and no additional grants in performance share rights between the end of financial year and 22 September 2014.

 
   
  (Unaudited)
2014
 

Weighted average data:

           

—fair value at grant date of grants made during the year

  A$     3.35  

—share price at exercise date of grants exercised during the year

  A$     4.49  

—remaining contractual life at 30 June

  years     5.75  

        The fair value of equity-settled performance share rights was determined as at grant date, using a binomial valuation methodology. The values calculated do not take into account the probability of rights being forfeited prior to vesting, as a probability adjustment is made when computing the share-based payment expense.

121



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 27. SHARE-BASED PAYMENTS (Continued)

B)    FAIR VALUE

        The significant inputs into the valuation models for the equity-settled grants made during the year were:

 
  (Unaudited)
Dec 2013
grants
  (Unaudited)
Jan 2014
grants

Weighted average share price

  A$4.39   A$4.30

Expected volatility

  25%   25%

Expected life

  0 - 2 years   0.4 - 2.7 years

Annual risk-free interest rate

  2.46 - 2.76%   2.39 - 2.91%

Expected dividend yield

  3.40%   3.40%

        The expected volatility was determined based on a two-year historic volatility of seven other listed companies.

C)    SHARE-BASED PAYMENT EXPENSE

        Recall recognised a total expense of US$2.6 million (2013: US$0.5 million) relating to share-based payments.

NOTE 28. RESERVES AND RETAINED EARNINGS

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Reserves

    (171.2 )   (36.4 )

Retained earnings

    224.9     206.7  

    53.7     170.3  

122



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 28. RESERVES AND RETAINED EARNINGS (Continued)

A)    MOVEMENTS IN RESERVES AND RETAINED EARNINGS

 
  Reserves  
 
  (Unaudited)
Hedging
  (Unaudited)
Share-based
payments
  (Unaudited)
Foreign
currency
translation
  (Unaudited)
Common
control
  (Unaudited)
Total
  (Unaudited)
Retained
earnings
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

Year ended 30 June 2013

                                     

Opening balance

        2.5     7.1     (32.5 )   (22.9 )   163.4  

Foreign exchange differences

            (13.5 )       (13.5 )    

Share-based payments:

                                     

—expense recognised during the year

        0.5             0.5      

—reversed on exercise of shares

        (0.5 )           (0.5 )    

Net profit for the year

                        43.3  

Closing balance

        2.5     (6.4 )   (32.5 )   (36.4 )   206.7  

Year ended 30 June 2014

                                     

Opening balance

        2.5     (6.4 )   (32.5 )   (36.4 )   206.7  

Recognised in relation to demerger (Note 4A)

                (147.0 )   (147.0 )    

Foreign exchange differences

            11.7         11.7      

Cash flow hedges:

                                     

—fair value losses

    (0.7 )               (0.7 )    

—tax on fair value losses

    0.2                 0.2      

Share-based payments:

                                   

—expense recognised during the year

        2.6             2.6      

—shares issued

        (2.1 )           (2.1 )    

—equity component of related tax

        0.5             0.5      

Dividends paid

                        (23.8 )

Net profit for the year

                        42.0  

Closing balance

    (0.5 )   3.5     5.3     (179.5 )   (171.2 )   224.9  

B)    NATURE AND PURPOSE OF RESERVES

Hedging reserve

        This comprises the cumulative portion of the gain or loss of cash flow hedges that are determined to be effective hedges. Amounts are recognised in the income statement when the associated hedged transaction is recognised or the hedge or a portion thereof becomes ineffective.

Share-based payments reserve

        This comprises the cumulative share-based payment expense recognised in the income statement in relation to equity-settled options and share rights issued but not yet exercised. Refer to Note 27 for further details.

123



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 28. RESERVES AND RETAINED EARNINGS (Continued)

Foreign currency translation reserve

        This comprises cumulative exchange differences arising from the translation of the financial statements of the Company and its subsidiaries (net of qualifying net investment hedge) from their functional currency to the presentation currency i.e. US dollars. When a subsidiary or an operation is disposed, the accumulated balance in the reserve relating to the subsidiary or the operation is recognised in the income statement.

Common control reserve

        Business combinations involving entities or businesses under common control are outside the scope of AASB 3: Business Combinations. A number of common control transactions took place in 2012 or as part of the demerger and have been accounted for using predecessor accounting, without recognition of additional goodwill. The common control reserve represents the excess of the consideration paid in those common control transactions over the carrying value of the net assets acquired.

NOTE 29. FINANCIAL RISK MANAGEMENT

        Recall is exposed to a variety of financial risks: market risk (including the effect of fluctuations in interest rates and exchange rates), liquidity risk and credit risk.

        Recall's overall risk management program focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on its financial performance.

        Recall uses standard derivative financial instruments to manage its risk exposure in the normal course of business. Recall does not trade in financial instruments for speculative purposes. Hedging activities are conducted through Recall's Treasury department on a centralised basis in accordance with Board policies and guidelines through standard operating procedures and delegated authorities.

        Policies with respect to financial risk management and hedging activities are discussed below and should be read in conjunction with detailed information contained in the Operational & Financial Review.

124



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

A)    FAIR VALUES

        Set out below is a comparison by category of the carrying amounts and fair values of financial instruments recognised in the balance sheet. With the exception of hedging instruments, all financial assets and financial liabilities are classified as loans and receivables.

 
  Carrying amount   Fair value  
 
  (Unaudited)
2014
  (Unaudited)
2013
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
  US$M
  US$M
 

Financial assets

                         

—cash at bank and in hand (Note 13)

    72.1     6.1     72.1     6.1  

—trade receivables (Note 14)

    131.0     20.8     131.0     20.8  

—receivables from Brambles Group entities (Note 14)

        23.7         23.7  

—receivables from Recall Group entities not owned in 2013 (Note 14)

        19.0         19.0  

Financial liabilities

   
 
   
 
   
 
   
 
 

—trade payables (Note 22)

    44.6     7.0     44.6     7.0  

—payable to Brambles Group entity (Note 22)

        9.1         9.1  

—payable to Recall Group entities not owned in 2013 (Note 22)

        5.0         5.0  

—bank loans (Note 23)

    552.2         552.2      

—interest rate swaps (Note 16)

    0.7         0.7      

        Recall uses the following methods in estimating the fair values of financial instruments:

        The table below sets out the fair values and methods used to estimate the fair value of derivatives designated as hedging instruments.

 
  2014   2013  
 
  (Unaudited)
Level 1
  (Unaudited)
Level 2
  (Unaudited)
Level 3
  (Unaudited)
Total
  (Unaudited)
Level 1
  (Unaudited)
Level 2
  (Unaudited)
Level 3
  (Unaudited)
Total
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

Derivative financial liabilities

                                                 

—interest rate swaps

        0.7         0.7                  

        The fair values of derivatives designated as hedging instruments are determined using valuation techniques that are based on observable market data. Fair value for other financial assets and liabilities

125



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

has been calculated by discounting future cash flows at prevailing interest rates for the relevant yield curve.

B)    MARKET RISK

        Recall has the following risk policies in place with respect to market risk.

Interest rate risk

        Recall's exposure to potential volatility in finance costs, predominantly US dollars, Australian dollars, Sterling and Euros, is managed by maintaining a mix of fixed and floating-rate instruments within select target bands over defined periods. In most cases, interest rate derivatives are used to achieve these targets synthetically.

        The following table sets out the financial instruments exposed to interest rate risk at reporting date:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Financial assets (floating rate)

             

Cash at bank

    72.1     6.1  

Weighted average effective interest rate

    0.7 %   2.7 %

Financial liabilities (floating rate)

             

Bank loans

    552.2      

Interest rate swaps (notional value)—cash flow hedges

    (200.0 )    

Net exposure to cash flow interest rate risk

    352.2      

Weighted average effective interest rate

    3.1 %    

Financial liabilities (fixed rate)

             

Interest rate swaps (notional value)—cash flow hedges

    200.0      

Net exposure to fair value interest rate risk

    200.0      

Weighted average effective interest rate

    0.9 %    

Interest rate swap—cash flow hedge

        In 2014, Recall entered into an interest rate swap with various banks swapping US$200.0 million of the floating rate bank loans to fixed rate. The fair value of this contract at the reporting date was US$0.7 million.

        The terms of the swap match the terms of the fixed rate bank loans for the amounts and durations being hedged. Since inception, the interest rate swap has been an effective hedging instrument.

126



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

B)    MARKET RISK (Continued)

Sensitivity analysis

        The following table sets out the sensitivity of Recall's financial assets and financial liabilities to interest rate risk applying the following assumptions. Impact on profit after tax and equity assumes a parallel shift in the interest rates by the number of basis points included in the table below. Recall did not have a material interest rate risk exposure in 2013.

 
  Interest rate risk  
 
  2014   2013  
 
  lower rates   higher rates   lower rates   higher rates  

US dollar interest rates

    –50 bps     +100 bps     –25 bps     +75 bps  

Australian dollar interest rates

    –50 bps     +100 bps     –50 bps     +75 bps  

Sterling interest rates

    –50 bps     +100 bps     –25 bps     +75 bps  

Euro interest rates

    –50 bps     +100 bps     –25 bps     +75 bps  

 

 
  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)  
 
  US$M
  US$M
  US$M
  US$M
 

Impact on profit after tax

    1.2     (2.3 )        

Impact on equity

    (1.3 )   2.6          

Foreign exchange risk

        Exposure to foreign exchange risk arises from the global nature of Recall's business and its capital structure. It is also inherent in the financial instruments that are denominated in a currency other than the functional currency in which they are measured. For the purposes of AASB 7: Financial Instruments: Disclosures, currency risk does not arise from financial instruments that are non-monetary items or from financial instruments denominated in the functional currency and accordingly, these items are not included in the currency profile table below.

        Recall currently does not have any hedging instruments pertaining to its consolidated foreign exchange exposure.

127



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

Currency profile

        The following table sets out the currency mix profile of Recall's financial instruments at reporting date:

 
  (Unaudited)
US dollar
  (Unaudited)
Sterling
  (Unaudited)
Total
 
 
  US$M
  US$M
  US$M
 

2014

                   

Financial assets

                   

—trade receivables

    0.5         0.5  

—cash at bank and in hand

    0.4         0.4  

    0.9         0.9  

Financial liabilities

                   

—trade payables

    0.7         0.7  

—bank loans

        15.3     15.3  

    0.7     15.3     16.0  

        Recall did not have a material foreign currency exposure in 2013.

Sensitivity analysis

        The following table sets out the sensitivity of Recall's financial assets and financial liabilities to foreign exchange risk. For the purposes of disclosing this analysis, exposure relating to the translation of the financial statements of the controlled entities into the presentation currency is not considered. The analysis also assumes that all other variables are held constant.

 
  Foreign exchange risk  
 
  2014   2013  
 
  lower rates   higher rates   lower rates   higher rates  

Exchange rate movement

    –10 %   +10 %   –10 %   +10 %

 

 
  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)  
 
  US$M
  US$M
  US$M
  US$M
 

Impact on profit after tax

    1.0     (1.0 )        

C)    LIQUIDITY RISK

        Recall's objective is to provide adequate liquidity to support the financial needs of its ongoing operations as well as investments in growth and productivity. Recall funds its operations and investing activities through operating cash flows, cash on hand and a revolving credit facility.

        Existing bank credit facilities are structured on a committed multi-currency revolving basis and, at the balance sheet date, had maturities ranging out to 2018. Borrowings under the bank credit facilities are floating-rate, unsecured obligations with covenants and terms typical for a multi-national borrower.

128



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

Recall also has access to further funding through uncommitted and standby lines of credit for daily liquidity. Recall did not have any stand-alone credit facilities in 2013. Refer to Note 23 for borrowing facility disclosures.

Maturities of derivative financial assets and liabilities

        The maturity of Recall's contractual cash flows on net and gross settled derivative financial instruments, based on the remaining period to contractual maturity date, is presented below. Cash flows on interest rate swaps are valued based on forward interest rates applicable at reporting date.

 
  (Unaudited)
Year 1
  (Unaudited)
Year 2
  (Unaudited)
Year 3
  (Unaudited)
Year 4
  (Unaudited)
Year 5
  (Unaudited)
Total
contractual
cash flows
  (Unaudited)
Carrying
amount
assets/
(liabilities)
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

2014

                                           

Net settled

                                           

Interest rate swaps

                                           

—cash flow hedges

            (0.7 )           (0.7 )   (0.7 )

            (0.7 )           (0.7 )   (0.7 )

        There were no net or gross settled derivative financial assets and liabilities in 2013.

129



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

Maturities of non-derivative financial liabilities

        The maturity of Recall's contractual cash flows on non-derivative financial liabilities, based on the remaining period to contractual maturity date, for principal and interest, is presented below. Refer to Note 23B for borrowing facilities maturity profile.

 
  (Unaudited)
Year 1
  (Unaudited)
Year 2
  (Unaudited)
Year 3
  (Unaudited)
Year 4
  (Unaudited)
Year 5
  (Unaudited)
Total
contractual
cash flows
  (Unaudited)
Carrying
amount
 
 
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
  US$M
 

2014

                                           

Non-derivative financial liabilities

                                           

Trade payables

    44.6                     44.6     44.6  

Bank loans

    18.5     18.5     399.5     5.6     171.7     613.8     552.2  

    63.1     18.5     399.5     5.6     171.7     658.4     596.8  

2013

                                           

Non-derivative financial liabilities

                                           

Trade payables

    7.0                     7.0     7.0  

Payable to Brambles Group entity

    9.1                     9.1     9.1  

Payables to Recall Group entities not owned in 2013

    5.0                     5.0     5.0  

    21.1                     21.1     21.1  

D)    CREDIT RISK EXPOSURE

        Recall is exposed to credit risk on its financial assets, which comprise cash and cash equivalents, trade and other receivables and derivative financial instruments. The exposure to credit risks arises from the potential failure of counterparties to meet their obligations. The maximum exposure to credit risk at the reporting date is the carrying amount of the financial instruments as set out in Note 29A. There is no significant concentration of credit risk.

        Recall trades only with recognised, creditworthy third parties. Collateral is generally not obtained from customers.

        Customers are subject to credit verification procedures including an assessment of their independent credit rating, financial position, past experience and industry reputation. Credit limits are set for individual customers and approved by credit managers in accordance with an approved authority matrix. These credit limits are regularly monitored and revised based on historic turnover activity and credit performance. In addition, overdue receivable balances are monitored and actioned on a regular basis.

130



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 29. FINANCIAL RISK MANAGEMENT (Continued)

E)    CAPITAL RISK MANAGEMENT

        Recall's capital is structured to support long-term strategic plans to drive shareholder value creation through investments in growth and productivity while maintaining a prudent level of financial leverage. It is based on a targeted return to shareholders within a range of debt outstanding, as measured primarily by the ratio of net debt to EBITDA. In determining its capital structure, Recall considers the robustness of future cash flows, potential funding requirements for growth opportunities and acquisitions, the cost of capital and ease of access to funding sources.

        Initiatives available to Recall to achieve its desired capital structure include adjusting the amount of dividends paid to shareholders, returning capital to shareholders, buying-back share capital, issuing new shares, selling assets to reduce debt and varying the maturity profile of its borrowings.

        Recall considers its capital to comprise:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Total borrowings

    552.2      

Less: cash and cash equivalents

    (72.1 )   (6.1 )

Net debt

    480.1     (6.1 )

Total equity

    599.4     241.7  

Total capital

    1,079.5     235.6  

        Under the terms of its bank loan facility established in 2014, Recall is required to comply with the following financial covenants:

        Additional requirements include the coverage of EBITDA and assets by certain guarantor subsidiaries.

        Recall has complied with these financial covenants.

NOTE 30. CASH FLOW STATEMENT—ADDITIONAL INFORMATION

A)    RECONCILIATION OF CASH

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

For the purpose of the cash flow statement, cash comprises:

             

Cash at bank and in hand (Note 13)

    72.1     6.1  

    72.1     6.1  

131



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 30. CASH FLOW STATEMENT—ADDITIONAL INFORMATION (Continued)

B)    RECONCILIATION OF PROFIT AFTER TAX TO NET CASH FLOWS FROM OPERATING ACTIVITIES

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Profit after tax

    42.0     43.3  

Adjustments for:

   
 
   
 
 

—depreciation and amortisation

    47.1     13.1  

—tax expense

    20.3     20.0  

—net finance costs

    12.3     0.6  

—net loss on disposal of property, plant and equipment

    0.2      

—write-off of assets

    8.1      

—equity-settled share-based payments

    2.6     0.5  

Movements in operating assets and liabilities, net of acquisitions and disposals:

   
 
   
 
 

—change in trade and other receivables

    (22.0 )   2.2  

—change in prepayments

    3.5     (0.5 )

—change in inventories

    (0.4 )   0.1  

—change in trade and other payables

    21.0     (1.3 )

—change in deferred taxes and tax payable

    (2.7 )   (18.0 )

—change in provisions

    19.1     (0.1 )

Cash generated from operations

    151.1     59.9  

Interest and other finance costs paid

    (15.1 )   (0.6 )

Interest received

    0.5     0.3  

Taxes paid, net of refunds

    (22.7 )   (2.0 )

Net cash inflow from operating activities

    113.8     57.6  

C)    NON-CASH FINANCING OR INVESTING ACTIVITIES

        There were no financing or investing transactions during the year which have had a material effect on the assets and liabilities of Recall that did not involve cash flows.

NOTE 31. COMMITMENTS

A)    CAPITAL EXPENDITURE COMMITMENTS

        Capital expenditure contracted for but not recognised as liabilities at reporting date were as follows:

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Within one year

    10.3      

Between one and five years

    1.1      

    11.4      

132



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 31. COMMITMENTS (Continued)

        These commitments principally relate to property, plant and equipment.

B)    OPERATING LEASE COMMITMENTS

        Recall has entered into operating lease agreements for offices, operational locations and plant and equipment. The leases have varying terms, escalation clauses and renewal rights. Escalation clauses are rare and any impact is considered immaterial.

        The future minimum lease payments under such non-cancellable operating leases are as follows:

 
  Occupancy   Plant  
 
  (Unaudited)
2014
  (Unaudited)
2013
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
  US$M
  US$M
 

Within one year

    106.7     27.3     15.5     1.6  

Between one and five years

    303.4     75.4     20.4     1.1  

After five years

    175.0     31.2     0.5      

Minimum lease payments

    585.1     133.9     36.4     2.7  

        During the year, operating lease expense of US$80.0 million (2013: US$33.0 million) was recognised in the income statement.

C)    FINANCE LEASE COMMITMENTS

        There were no material finance lease commitments as at 30 June 2014 or 30 June 2013.

NOTE 32. CONTINGENCIES

133



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 32. CONTINGENCIES (Continued)

134



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 33. AUDITOR'S REMUNERATION

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$'000
  US$'000
 

Amounts received or due and receivable by PwC (Australia) for:

             

Audit services in Australia:

             

—audit and review of financial reports

    538     90  

—other assurance services

    29      

    567     90  

Total remuneration of PwC (Australia)

    567     90  

Amounts received or due and receivable by related practices of PwC (Australia) for:

             

Audit services outside Australia:

             

—audit and review of financial reports

    794     36  

—other assurance services

    67      

    861     36  

Other services:

             

—tax advisory services

    5      

    5      

Total remuneration of related practices of PwC (Australia)

    866     36  

Total auditor's remuneration

    1,433     126  

        From time to time, Recall employs PwC on assignments additional to their statutory audit duties where PwC, through their detailed knowledge of the Group, are best placed to perform the services from an efficiency, effectiveness and cost perspective. The performance of such non-audit related services is always balanced with the fundamental objective of ensuring PwC's objectivity and independence as auditors. To ensure this balance, Recall's Charter of Audit Independence requires that the Audit Committee approve any management recommendation that PwC undertake non-audit work (with approval being delegated to the Chief Financial Officer within specified monetary limits).

NOTE 34. KEY MANAGEMENT PERSONNEL

A)    KEY MANAGEMENT PERSONNEL COMPENSATION

 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$'000
  US$'000
 

Short-term employee benefits

    4,577     2,521  

Post employment benefits

    329     160  

Other benefits

    874     210  

Share-based payment expense

    3,374     1,378  

    9,154     4,269  

135



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 34. KEY MANAGEMENT PERSONNEL (Continued)

        Key management personnel compensation above comprises compensation for the full years ended 30 June 2014 and 30 June 2013, even though certain key management personnel are employed by entities which were only acquired by Recall during the demerger in 2014. Compensation disclosed in this Note 34 therefore differs from the amounts expensed in the statutory income statement presented in these financial statements.

136



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 34. KEY MANAGEMENT PERSONNEL (Continued)

B)    EQUITY INSTRUMENTS DISCLOSURE RELATING TO KEY MANAGEMENT PERSONNEL

        The number of ordinary shares and options/share rights in Recall Holdings Limited held during the financial year by key management personnel, including their related parties, are set out below:

Name and holdings
  (Unaudited)
Balance at
start of the
year
  (Unaudited)
Granted
during the
year
  (Unaudited)
Vested/
Exercised
during the
year
  (Unaudited)
Lapsed
during the
year
  (Unaudited)
Changes
during the
year
  (Unaudited)
Balance at
end of the
year
  (Unaudited)
Vested and
exercisable
at end of
the year
 

2014

                                           

Directors

                                           

Ian Blackburne

                                           

Ordinary shares

                    40,000     40,000      

Share rights

                             

Doug Pertz

                                           

Ordinary shares

                    142,377     142,377      

Ordinary shares subject to retention conditions

            525,035             525,035      

Share rights

        1,575,103     (525,035 )           1,050,068      

Neil Chatfield

                                           

Ordinary shares

                    15,000     15,000      

Share rights

                             

Tahira Hassan

                                           

Ordinary shares

                    1,600     1,600      

Share rights

                             

Wendy Murdock

                                           

Ordinary shares

                    12,500     12,500      

Share rights

                             

Other Key Management Personnel

                                           

Mark Wratten

                                           

Ordinary shares

                    10,000     10,000      

Share rights

        261,980                 261,980      

Christian Coenen

                                           

Ordinary shares

                             

Share rights

        266,775                 266,775      

Mark Wesley

                                           

Ordinary shares

                             

Share rights

        433,706                 433,706      

Owen Kinnaird

                                           

Ordinary shares

                             

Share rights

        168,183                 168,183      

        As at 30 June 2013, there were no options or rights granted over shares in Recall Holdings Limited. In April 2013, Mr Pertz received a one-off grant of share rights in recognition of the

137



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 34. KEY MANAGEMENT PERSONNEL (Continued)

significant opportunity he forfeited in leaving his previous employer. This grant was subject to conditions precedent as outlined in the Scheme Book. The conditions precedent including shareholder approval were satisfied on 10 December 2013.

C)    OTHER TRANSACTIONS WITH KEY MANAGEMENT PERSONNEL

        Other transactions with key management personnel are set out in Note 35C.

        Further remuneration disclosures are set out in the Directors' Report on pages 45 to 67 of the Annual Report.

NOTE 35. RELATED PARTY INFORMATION

A)    RECALL

        Recall comprises Recall Holdings Limited and the entities controlled during the period. As at 30 June 2013, Recall primarily comprised certain entities in Australia and New Zealand. A number of material subsidiaries were acquired as part of the demerger (refer to Note 35D for details).

        Borrowings under the syndicated credit facility are undertaken by a limited number of Recall subsidiaries. Funding of other subsidiaries is by way of inter-company loans, all of which are documented and carry arms-length interest rates applicable to the currency and terms of the loans.

        Dividends are declared within the Group only as required for funding or other commercial reasons.

        Brambles had cost sharing agreements in place to ensure that relevant costs are taken up by the entities receiving the benefits. Similarly, the Company has cost sharing agreements in place with the Recall businesses to ensure that relevant costs are taken up by the entities receiving the benefits. The costs charged by Brambles and Recall HQ to Recall under these cost sharing arrangements (in case of Recall HQ, until the date of demerger) were US$5.6 million (2013: US$12.2 million). Subsequent to the demerger, Recall continues to provide DMS and other services to Brambles on an arms-length basis.

        Other than the transactions referred to above with Brambles and Recall HQ, all amounts receivable and payable by entities within Recall and any interest thereon are eliminated on consolidation.

B)    JOINT VENTURES

        Recall's share of the net results of joint ventures is disclosed in Note 18.

C)    OTHER TRANSACTIONS

        Other transactions entered into during the year with Directors of Recall Holdings Limited; with Director-related entities; with key management personnel (KMP, as set out in the Directors' Report); or with KMP-related entities were on terms and conditions no more favourable than those available to other employees, customers or suppliers and include transactions in respect of the employee option

138



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 35. RELATED PARTY INFORMATION (Continued)

plans, contracts of employment and reimbursement of expenses. Any other transactions were trivial or domestic in nature.

D)    MATERIAL SUBSIDIARIES

        The principal subsidiaries of Recall Holdings Limited are as below:

 
   
   
  % interest held at
reporting date
 
Name
  Place of
incorporation
  Acquired in
(if not owned
in 2013)
  (Unaudited)
2014
  (Unaudited)
2013
 

Recall Information Management Pty Limited

  Australia       100     100  

(previously Ausdoc Information Management Pty Limited)

                     

Recall New Zealand Limited

  New Zealand       100     100  

Mobileshred Inc. 

  Canada   November 2013     100      

Recall Secure Destruction Services Inc. 

  USA   November 2013     100      

Recall Total Information Management Inc. 

  USA   November 2013     100      

Recall do Brasil Ltda

  Brazil   November 2013     100      

Recall Limited

  UK   November 2013     100      

Recall France SA

  France   November 2013     100      

Recall Total Information Management Pte Ltd

  Singapore   November 2013     100      

(previously Cisco Recall Total Information Management Pte Ltd)

                     

Recall Information Management SA

  Spain   November 2013     100      

Recall Sweden AB

  Sweden   November 2013     100      

CitiStorage LLC

  USA   May 2014     100      

        In addition to the above, there are a number of dormant or non-material subsidiaries within Recall.

        Investments in subsidiaries are primarily by means of ordinary or common shares. All material subsidiaries prepare accounts with a 30 June balance date.

E)    DIRECTORS' INDEMNITIES

        Section 20 of the Company's Constitution provides that, to the extent permitted by law, the Company may indemnify any current or former director or Secretary or officer or senior manager of the Company or a subsidiary out of the property of the Company against:

139



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 35. RELATED PARTY INFORMATION (Continued)

        Each Director has entered a Deed of Indemnity, Insurance and Access under which the Company indemnifies each Director on a full indemnity basis and to the extent permitted by law, against all losses or liabilities (including all reasonable legal costs) incurred by the Director as an officer of the Company or a related body corporate, including for disclosures made in the Scheme Book.

        The Company has paid a premium in respect of an insurance policy that covers Directors and officers of Recall against liabilities arising out of the conduct of the business of Recall. The insurance premium paid has not been disclosed due to the confidentiality undertakings in the insurance policy.

NOTE 36. EVENTS AFTER BALANCE SHEET DATE

        Post year-end, Recall made three small tuck-in acquisitions.

        On 3 September 2014, Recall announced that it has entered into an agreement to sell its SDS business in Germany. The sale is subject to final regulatory approval from the German competitor regulator and is anticipated to be closed by 31 December 2014.

        Other than those outlined in the Directors' Report or elsewhere in these financial statements, there have been no other events that have occurred subsequent to 30 June 2014 and up to the date of these financial statements that have had a material impact on Recall's financial performance or position.

140



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 37. PARENT ENTITY FINANCIAL INFORMATION

A)    SUMMARISED FINANCIAL INFORMATION

 
  Parent entity  
 
  (Unaudited)
2014
  (Unaudited)
2013
 
 
  US$M
  US$M
 

Profit for the year

    26.5      

Other comprehensive income for the year

    6.2     10.3  

Total comprehensive income

    32.7     10.3  

Current assets

    3.0      

Non-current assets

    761.7     157.9  

Total assets

    764.7     157.9  

Current liabilities

   
175.5
   
53.0
 

Non-current liabilities

    1.1      

Total liabilities

    176.6     53.0  

Net assets

    588.1     104.9  

Contributed equity

    545.7     71.4  

Foreign currency translation reserve

    (1.1 )   (7.3 )

Retained earnings

    43.5     40.8  

Total equity

    588.1     104.9  

B)    GUARANTEES AND CONTINGENT LIABILITIES

        During 2014, the parent entity (Recall Holdings Limited) entered into a deed of cross guarantee whereby the Company guarantees debts in respect of certain subsidiaries. Further details are disclosed in Note 38.

        Other than the above, the parent entity did not have any material guarantees and contingent liabilities at 30 June 2014 or 30 June 2013.

C)    CONTRACTUAL COMMITMENTS

        The parent entity did not have any contractual commitments for the acquisition of property, plant and equipment at 30 June 2014 or 30 June 2013.

NOTE 38. DEED OF CROSS GUARANTEE

        Pursuant to ASIC Class Order 98/1418 (as amended) dated 13 August 1998, the wholly-owned subsidiaries of the Company (as listed below) are relieved from the Corporations Act requirements for preparation, audit and lodgement of financial reports, and Directors' reports.

        It is a condition of the Class Order that the Company and each of the subsidiaries enter into a deed of cross guarantee (the Deed). The Deed was entered into on 6 May 2014. The effect of the

141



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 38. DEED OF CROSS GUARANTEE (Continued)

Deed is that the Company guarantees to each creditor payment in full of any debt in the event of winding up of any of the subsidiaries under certain provisions of the Corporations Act 2001. If a winding up occurs under the provisions of the Act, the Company will only be liable in the event that after six months any creditor has not been paid in full. The subsidiaries have also given similar guarantees in the event that the Company is wound up.

        The entities subject to the Deed (the Deed Group) are:

        A consolidated income statement, consolidated statement of comprehensive income and consolidated balance sheet of the Deed Group, after eliminating all transactions between parties to the Deed for the year ended 30 June 2014 is set out below. Notwithstanding the Deed only being entered into on 6 May 2014, the consolidated income statement of the Deed Group is presented for the period for which the wholly-owned subsidiaries were owned by the Company in 2014 to align with Recall's consolidated statutory results.

A)    INCOME STATEMENT OF THE DEED GROUP

 
  (Unaudited)
2014
 
 
  US$M
 

Sales revenue

    177.1  

Operating expenses

    (139.2 )

Operating profit

    37.9  

Finance revenue

    24.4  

Finance costs

    (3.7 )

Net finance costs

    20.7  

Profit before tax

    58.6  

Tax expense

    (12.4 )

Profit after tax

    46.2  

142



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 38. DEED OF CROSS GUARANTEE (Continued)

B)    STATEMENT OF COMPREHENSIVE INCOME OF THE DEED GROUP

 
  (Unaudited)
2014
 
 
  US$M
 

Profit for the year

    46.2  

Other comprehensive income:

       

Items that may be reclassified to profit or loss:

       

Foreign exchange differences on translation of financial statements

    5.1  

Other comprehensive income for the year

    5.1  

Total comprehensive income for the year

    51.3  

143



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 38. DEED OF CROSS GUARANTEE (Continued)

C)    BALANCE SHEET OF THE DEED GROUP

 
  (Unaudited)
2014
 
 
  US$M
 

ASSETS

       

Current assets

       

Cash and cash equivalents

    7.2  

Trade and other receivables

    64.1  

Inventories

    0.4  

Other assets

    1.2  

Total current assets

    72.9  

Non-current assets

       

Investments

    655.2  

Property, plant and equipment

    53.7  

Goodwill

    119.5  

Intangible assets

    37.0  

Total non-current assets

    865.4  

Total assets

    938.3  

LIABILITIES

       

Current liabilities

       

Trade and other payables

    151.2  

Tax payable

    3.4  

Provisions

    4.7  

Total current liabilities

    159.3  

Non-current liabilities

       

Provisions

    5.1  

Deferred tax liabilities

    8.6  

Other liabilities

    8.3  

Total non-current liabilities

    22.0  

Total liabilities

    181.3  

Net assets

    757.0  

EQUITY

       

Contributed equity

    545.7  

Reserves

    (5.7 )

Retained earnings

    217.0  

Total equity

    757.0  

144



NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS (Continued)

for the year ended 30 June 2014

(Unaudited)

NOTE 38. DEED OF CROSS GUARANTEE (Continued)

D)    STATEMENT OF CHANGES IN RETAINED EARNINGS OF THE DEED GROUP

 
  (Unaudited)
2014
 
 
  US$M
 

Retained earnings at the beginning of the year

    194.6  

Dividends

    (23.8 )

Profit for the year

    46.2  

Retained earnings at the end of the year

    217.0  

145


DIRECTORS' DECLARATION

        In the opinion of the Directors of Recall Holdings Limited:

        A statement of compliance with International Financial Reporting Standards as issued by the International Accounting Standards Board is included within Note 1 to the financial statements.

        The Directors have been given the declarations by the Chief Executive Officer and Chief Financial Officer required by section 295A of the Corporations Act 2001.

        At the date of this declaration, there are reasonable grounds to believe that the members of the extended closed group identified in Note 38 will be able to meet any obligations or liabilities to which they are, or may become, subject by virtue of the deed of cross guarantee described in Note 38.

        This declaration is made in accordance with a resolution of the Directors.

Ian Blackburne
Chairman

Doug Pertz
Chief Executive Officer

26 September 2014

146




QuickLinks

CONSOLIDATED FINANCIAL REPORT for the year ended 30 June 2015
FINANCIAL REPORT for the year ended 30 June 2014
(Unaudited)


Exhibit 99.2

 

RECALL HOLDINGS LIMITED

 

CONSOLIDATED FINANCIAL REPORT

for the half-year ended 31 December 2015 (Unaudited)

 

INDEX

 

PAGE

Consolidated financial statements

 

 

Consolidated income statement

 

2

Consolidated statement of comprehensive income

 

3

Consolidated balance sheet

 

4

Consolidated cash flow statement

 

5

Consolidated statement of changes in equity

 

6

Notes to the consolidated financial statements

 

 

1.

 Basis of preparation

 

7

2.

 Other information

 

7

3.

 Business combinations

 

8

4.

 Segment information

 

9

5.

 Profit from ordinary activities

 

11

6.

 Significant items

 

12

7.

 Earnings per share

 

13

8.

 Dividends

 

14

9.

 Issued and quoted securities

 

15

10.

 Reserves and retained earnings

 

16

11.

 Net assets per share

 

18

12.

 Contingent liabilities

 

19

13.

 Borrowings Classification

 

19

14.

 Fair values

 

19

15.

 Events after balance sheet date

 

19

 



 

CONSOLIDATED INCOME STATEMENT

for the half-year ended 31 December 2015 (Unaudited)

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

NOTE

 

2016

 

2015

 

 

 

 

 

US$M

 

US$M

 

 

 

 

 

 

 

 

 

Sales revenue

 

5A

 

397.6

 

427.0

 

Gain on sale of business

 

5A

 

 

2.6

 

Operating expenses

 

5B

 

(362.2

)

(370.2

)

Share of results of joint venture

 

 

 

 

0.1

 

Operating profit

 

 

 

35.4

 

59.5

 

Finance revenue

 

 

 

1.2

 

3.0

 

Finance costs

 

 

 

(14.5

)

(11.1

)

Net finance costs

 

 

 

(13.3

)

(8.1

)

Profit before tax

 

 

 

22.1

 

51.4

 

Tax expense

 

 

 

(5.4

)

(18.9

)

Profit for the period attributable to members of the parent entity

 

 

 

16.7

 

32.5

 

Earnings per share (cents)

 

7

 

 

 

 

 

- basic

 

 

 

5.3

 

10.4

 

- diluted

 

 

 

5.3

 

10.3

 

 

The consolidated income statement should be read in conjunction with the accompanying notes.

 

2



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the half-year ended 31 December 2015 (Unaudited)

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

NOTE

 

2016

 

2015

 

 

 

 

 

US$M

 

US$M

 

Profit for the period

 

 

 

16.7

 

32.5

 

Other comprehensive income/(loss):

 

 

 

 

 

 

 

Items that may be reclassified to profit or loss:

 

 

 

 

 

 

 

Foreign exchange differences on translation of financial statements

 

10

 

(34.1

)

(52.5

)

Cash flow hedges

 

10

 

0.6

 

(2.0

)

Income tax on items that may be reclassified to profit or loss

 

 

 

(0.1

)

0.4

 

Other comprehensive loss for the period

 

 

 

(33.6

)

(54.1

)

Total comprehensive (loss)/income for the period attributable to members of the parent entity

 

 

 

(16.9

)

(21.6

)

 

The consolidated statement of comprehensive income should be read in conjunction with the accompanying notes.

 

3


 

CONSOLIDATED BALANCE SHEET

as at 31 December 2015 (Unaudited)

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

DECEMBER

 

JUNE

 

 

 

 

 

2015

 

2015

 

 

 

NOTE

 

US$M

 

US$M

 

ASSETS

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

159.4 

 

88.5 

 

Trade and other receivables

 

 

 

181.9 

 

183.2 

 

Inventories

 

 

 

2.2 

 

2.1 

 

Other assets

 

 

 

18.9 

 

16.5 

 

Total current assets

 

 

 

362.4 

 

290.3 

 

Non-current assets

 

 

 

 

 

 

 

Other receivables

 

 

 

6.0 

 

6.7 

 

Property, plant and equipment

 

 

 

376.8 

 

389.8 

 

Goodwill

 

 

 

665.8 

 

677.2 

 

Intangible assets

 

 

 

141.0 

 

134.8 

 

Deferred tax assets

 

 

 

4.7 

 

4.8 

 

Derivative financial instruments

 

 

 

0.2 

 

0.1 

 

Other assets

 

 

 

0.3 

 

0.3 

 

Total non-current assets

 

 

 

1,194.8 

 

1,213.7 

 

Total assets

 

 

 

1,557.2 

 

1,504.0 

 

LIABILITIES

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Trade and other payables

 

 

 

137.3 

 

165.7 

 

Tax payable

 

 

 

11.9 

 

7.5 

 

Provisions

 

 

 

24.5 

 

32.2 

 

Borrowings

 

 

 

70.5 

 

21.8 

 

Total current liabilities

 

 

 

244.2 

 

227.2 

 

Non-current liabilities

 

 

 

 

 

 

 

Borrowings

 

13

 

706.8 

 

626.7 

 

Derivative financial instruments

 

 

 

0.1 

 

0.8 

 

Provisions

 

 

 

10.3 

 

12.0 

 

Deferred tax liabilities

 

 

 

62.5 

 

68.7 

 

Other liabilities

 

 

 

17.8 

 

19.4 

 

Total non-current liabilities

 

 

 

797.5 

 

727.6 

 

Total liabilities

 

 

 

1,041.7 

 

954.8 

 

Net assets

 

 

 

515.5 

 

549.2 

 

EQUITY

 

 

 

 

 

 

 

Contributed equity

 

9

 

552.2 

 

548.7 

 

Reserves

 

10

 

(277.2

)

(245.6

)

Retained earnings

 

 

 

240.5 

 

246.1 

 

Total equity

 

 

 

515.5 

 

549.2 

 

 

The consolidated balance sheet should be read in conjunction with the accompanying notes.

 

4



 

CONSOLIDATED CASH FLOW STATEMENT

for the half-year ended 31 December 2015 (Unaudited)

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

 

 

2016

 

2015

 

 

 

NOTE

 

US$M

 

US$M

 

Cash flows from operating activities

 

 

 

 

 

 

 

Receipts from customers

 

 

 

423.0 

 

447.7 

 

Payments to suppliers and employees

 

 

 

(376.2

)

(386.9

)

Cash generated from operations

 

 

 

46.8 

 

60.8 

 

Interest and other finance costs paid

 

 

 

(10.2

)

(11.3

)

Interest received

 

 

 

1.2 

 

0.3 

 

Taxes paid, net of refunds

 

 

 

(6.9

)

(17.1

)

Net cash inflow from operating activities

 

 

 

30.9 

 

32.7 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Payments for property, plant and equipment

 

 

 

(26.4

)

(15.3

)

Proceeds from sale of business

 

 

 

 

20.4 

 

Payments for intangible assets

 

 

 

(7.4

)

(12.2

)

Acquisition of businesses, net of cash acquired

 

3

 

(31.2

)

(105.7

)

Net cash outflow from investing activities

 

 

 

(65.0

)

(112.8

)

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

 

85.8 

 

239.5 

 

Repayments of borrowings

 

 

 

(2.4

)

(135.4

)

Dividends paid

 

8A

 

(22.3

)

(22.0

)

Net cash inflow from financing activities

 

 

 

61.1 

 

82.1 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

 

27.0 

 

2.0 

 

Cash and deposits, net of overdrafts, at beginning of the period

 

 

 

72.6 

 

72.1 

 

Effect of exchange rate changes

 

 

 

(4.5

)

(6.3

)

Cash and deposits, net of overdrafts, at end of the period

 

 

 

95.1 

 

67.8 

 

 

The consolidated cash flow statement should be read in conjunction with the accompanying notes.  

 

5



 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the half-year ended 31 December 2015 (Unaudited)

 

 

 

 

 

CONTRIBUTED

 

 

 

RETAINED

 

 

 

 

 

 

 

EQUITY

 

RESERVES(1)

 

EARNINGS

 

TOTAL

 

 

 

NOTE

 

US$M

 

US$M

 

US$M

 

US$M

 

Half-year ended 31 December 2014 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

 

 

545.7 

 

(171.2

)

224.9 

 

599.4 

 

Profit for the period

 

 

 

 

 

32.5 

 

32.5 

 

Other comprehensive loss

 

 

 

 

(54.1

)

 

(54.1

)

Total comprehensive (loss)/income

 

 

 

 

(54.1

)

32.5 

 

(21.6

)

Share-based payments:

 

 

 

 

 

 

 

 

 

 

 

- expense recognised

 

 

 

 

4.5 

 

 

4.5 

 

- reversed on exercise of shares

 

 

 

 

(3.0

)

 

(3.0

)

- equity component of related tax

 

 

 

 

0.6 

 

 

0.6 

 

Transactions with owners in their capacity as owners:

 

 

 

 

 

 

 

 

 

 

 

- dividends paid

 

8A

 

 

 

(22.0

)

(22.0

)

- issues of ordinary shares, net of transaction costs

 

9

 

3.0 

 

 

 

3.0 

 

Closing balance

 

 

 

548.7 

 

(223.2

)

235.4 

 

560.9 

 

Half-year ended 31 December 2015 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

 

 

548.7 

 

(245.7

)

246.1 

 

549.1 

 

Profit for the period

 

 

 

 

 

16.7 

 

16.7 

 

Other comprehensive loss

 

 

 

 

(33.6

)

 

(33.6

)

Total comprehensive (loss)/income

 

 

 

 

(33.6

)

16.7 

 

(16.9

)

Share-based payments:

 

 

 

 

 

 

 

 

 

 

 

- expense recognised

 

 

 

 

5.7 

 

 

5.7 

 

- reversed on exercise of shares

 

 

 

 

(3.5

)

 

(3.5

)

- equity component of related tax

 

 

 

 

(0.1

)

 

(0.1

)

Transactions with owners in their capacity as owners:

 

 

 

 

 

 

 

 

 

 

 

- dividends paid

 

8A

 

 

 

(22.3

)

(22.3

)

- issues of ordinary shares, net of transaction costs

 

9

 

3.5 

 

 

 

3.5 

 

Closing balance

 

 

 

552.2 

 

(277.2

)

240.5 

 

515.5 

 

 


(1)         Refer to Note 10 for further information on reserves.

The consolidated statement of changes in equity should be read in conjunction with the accompanying notes.

 

6


 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 1. BASIS OF PREPARATION

 

These financial statements present the consolidated results of Recall Holdings Limited (the Company) and its subsidiaries (Recall or the Group) for the half-year ended 31 December 2015.

 

These consolidated financial statements are a condensed general purpose financial report and have been prepared in accordance with the requirements of AASB 134: Interim Financial Reporting which ensures compliance with International Financial Reporting Standard IAS 34: Interim Financial Reporting. Recall is a for-profit entity for the purpose of preparing these consolidated financial statements.

 

These interim consolidated financial statements do not include all of the notes that would normally be included in an annual financial report. The interim consolidated financial statements should be read in conjunction with Recall’s 2015 Annual Report and public announcements made by Recall during the interim reporting period.

 

References to 2016 and 2015 are to the financial years ending on 30 June 2016 and 30 June 2015 respectively.

 

The interim consolidated financial statements and all comparatives have been prepared using consistent accounting policies, as set out in Recall’s 2015 Annual Report.

 

NOTE 2. OTHER INFORMATION

 

A) NEW ACCOUNTING STANDARDS AND  INTERPRETATIONS ISSUED BUT NOT YET ADOPTED

 

At 31 December 2015, certain new accounting standards and interpretations have been issued that will become mandatory for future reporting periods. Recall has not early-adopted these new or amended accounting standards and interpretations in 2015.

 

AASB 9: AASB 9, Financial Instruments, is a new Principal standard applicable to annual reporting periods beginning on or after 1 January 2018, with early adoption permitted, subject to certain considerations. AASB 9 addresses the classification, measurement and derecognition of financial assets and liabilities and may affect Recall’s accounting for financial assets and liabilities. Recall does not expect that this standard will have a significant impact on its financial statements.

 

AASB 2014-4: This guidance amends AASB 116, Property, Plant and Equipment, and AASB 138, Intangible Assets, to establish the principle for the basis of depreciation and amortisation as being the expected pattern of consumption of the future economic benefits of an asset. The amendment also clarified that revenue is generally presumed to be an inappropriate basis for measuring the consumption of the economic benefits embodied in an intangible asset. This presumption, however, can be rebutted in certain limited circumstances. The standard is applicable to reporting periods beginning on or after 1 January 2016, with early adoption being permitted. Recall does not expect that this standard will have a significant impact on its financial statements.

 

AASB 15: AASB 15, Revenue from Contracts with Customers, is applicable to annual reporting periods beginning on or after 1 January 2018, with early adoption being permitted. This standard provides a single, comprehensive revenue recognition model for all contracts with customers. Recall is in the process of assessing the new standard’s impact and does not anticipate a significant impact on the Groups’ financial statements.

 

AASB 2015-1: Amendments to Australian Accounting Standards - Annual Improvements to 2012- 2014 Cycle sets out amendments to certain AAS, including AASB 7, Financial Instruments. Recall does not expect that this standard will have a significant impact on its financial statements.

 

B) ROUNDING OF AMOUNTS

 

As Recall Holdings Limited is a company of a kind referred to in ASIC Class Order 98/100, relevant amounts in the financial statements and the Directors’ report have been rounded to the nearest hundred thousand US dollars.

 

7



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 3. BUSINESS COMBINATIONS

 

During the half-year ended 31 December 2015, Recall completed 5 acquisitions which are all 100% owned. 

 

Each acquisition is not considered material for additional disclosure of individual assets and liabilities purchased.

 

The purchase consideration paid for the non-material business combinations in the half-year ended 31 December 2015 was US$31.2 million (unaudited).

 

Purchase consideration paid for business combinations in the prior year ended 30 June 2015 amounts to US$144.3 million. Details of these acquisitions were disclosed in note 4B of the Group’s annual financial statements for the year ended 30 June 2015.

 

There were no material changes in the fair values of assets and liabilities assumed in relation to the acquisitions completed in 2015.

 

8



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 4. SEGMENT INFORMATION

 

Recall’s segment information is provided on the same basis as internal management reporting to the CEO (chief operating decision maker) and reflects how Recall is organised and managed.

 

Recall has four reportable segments being Americas, Europe, Australia and New Zealand (ANZ) and Asia. Recall HQ (corporate centre) is presented separately in the segment disclosures below.

 

Segment performance is measured on sales revenue and Underlying Profit. Underlying Profit is the main measure of segment profit. A reconciliation between Underlying Profit and operating profit is set out below.

 

Segment sales revenue is measured on the same basis as in the income statement. Segment sales revenue is allocated to segments based on product categories and physical location of the business unit that invoices the customer. Intersegment revenue during the period was immaterial. There is no single external customer who contributed more than 10% of Group sales revenue.

 

Assets and liabilities are measured consistently in segment reporting and in the balance sheet. Assets and liabilities are allocated to segments based on segment use and physical location. Cash, borrowings, equity accounted investments and tax balances are managed centrally and are not allocated to segments.

 

 

 

SALES REVENUE

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

 

 

US$M

 

US$M

 

 

 

(Unaudited)

 

(Unaudited)

 

By operating segment

 

 

 

 

 

Americas

 

198.2 

 

195.2 

 

Europe

 

84.5 

 

99.2 

 

ANZ

 

79.2 

 

94.5 

 

Asia

 

35.7 

 

38.1 

 

Recall operations

 

397.6 

 

427.0 

 

Recall HQ

 

 

 

Total

 

397.6 

 

427.0 

 

By geographic origin 

 

 

 

 

 

Americas

 

198.2 

 

195.2 

 

Europe

 

84.5 

 

99.2 

 

Australia

 

70.9 

 

84.3 

 

Other

 

44.0 

 

48.3 

 

Total

 

397.6 

 

427.0 

 

 

 

 

 

 

 

By service line 

 

 

 

 

 

Document Management Services (DMS)

 

307.8 

 

330.4 

 

Secure Destruction Services (SDS)

 

47.4 

 

53.3 

 

Data Protection Services (DPS)

 

42.4 

 

43.3 

 

Total

 

397.6 

 

427.0 

 

 

 

 

OPERATING

 

SIGNIFICANT ITEMS

 

UNDERLYING

 

 

 

PROFIT(1)

 

BEFORE TAX(2)

 

PROFIT(2)

 

 

 

FIRST HALF

 

FIRST HALF

 

FIRST HALF

 

FIRST HALF

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

US$M

 

US$M

 

US$M

 

US$M

 

US$M

 

US$M

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

By operating segment

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

33.4 

 

33.1 

 

(0.5

)

(1.2

)

33.9 

 

34.3 

 

Europe

 

8.7 

 

10.7 

 

(0.4

)

(0.8

)

9.1 

 

11.5 

 

ANZ

 

15.1 

 

20.0 

 

(0.5

)

(1.5

)

15.6 

 

21.5 

 

Asia

 

8.0 

 

9.0 

 

(0.1

)

 

8.1 

 

9.0 

 

Recall operations

 

65.2 

 

72.8 

 

(1.5

)

(3.5

)

66.7 

 

76.3 

 

Recall HQ(3)

 

(29.8

)

(13.3

)

(18.9

)

(2.4

)

(10.9

)

(10.9

)

Total

 

35.4 

 

59.5 

 

(20.4

)

(5.9

)

55.8 

 

65.4 

 

 

9


 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 4. SEGMENT INFORMATION - CONTINUED

 

 

 

CAPITAL EXPENDITURE(3)

 

DEPRECIATION AND
AMORTISATION

 

 

 

FIRST HALF

 

FIRST HALF

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

US$M

 

US$M

 

US$M

 

US$M

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

By operating segment

 

 

 

 

 

 

 

 

 

Americas

 

16.8 

 

14.5 

 

17.0 

 

15.0 

 

Europe

 

6.5 

 

2.6 

 

6.2 

 

6.9 

 

ANZ

 

3.3 

 

2.1 

 

5.3 

 

5.9 

 

Asia

 

1.6 

 

2.3 

 

2.9 

 

3.3 

 

Recall operations

 

28.2 

 

21.5 

 

31.4 

 

31.1 

 

Recall HQ

 

5.6 

 

6.0 

 

4.2 

 

5.0 

 

Total

 

33.8 

 

27.5 

 

35.6 

 

36.1 

 

 

 

 

SEGMENT ASSETS

 

SEGMENT LIABILITIES

 

 

 

FIRST HALF

 

30 JUNE

 

FIRST HALF

 

30 JUNE

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

US$M

 

US$M

 

US$M

 

US$M

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

By operating segment

 

 

 

 

 

 

 

 

 

Americas

 

698.3 

 

688.9 

 

56.9 

 

72.4 

 

Europe

 

256.6 

 

262.5 

 

60.2 

 

77.5 

 

ANZ

 

225.4 

 

239.3 

 

37.7 

 

42.9 

 

Asia

 

172.5 

 

183.5 

 

12.7 

 

14.7 

 

Recall operations

 

1,352.8 

 

1,374.2 

 

167.5 

 

207.5 

 

Recall HQ

 

40.3 

 

36.8 

 

22.4 

 

22.6 

 

Cash and borrowings

 

159.4 

 

88.2 

 

777.4 

 

648.5 

 

Current tax balances

 

 

 

11.9 

 

7.5 

 

Deferred tax balances

 

4.7 

 

4.8 

 

62.5 

 

68.7 

 

Total segment assets and liabilities

 

1,557.2 

 

1,504.0 

 

1,041.7 

 

954.8 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets by geographic origin(4)

 

 

 

 

 

 

 

 

 

Americas

 

609.2 

 

606.2 

 

 

 

 

 

Europe

 

204.5 

 

201.6 

 

 

 

 

 

Australia

 

189.2 

 

203.8 

 

 

 

 

 

Other

 

187.0 

 

197.2 

 

 

 

 

 

Total

 

1,189.9 

 

1,208.8 

 

 

 

 

 

 


(1)         Operating profit is segment revenue less segment expense and excludes net finance costs.

(2)         Underlying Profit is a non-statutory profit measure and represents profit before finance costs, tax and Significant Items (refer to Note 6). It is presented to assist users of the financial statements to better understand Recall’s business results.

(3)         Capital expenditure is presented on an accruals basis and includes expenditure on property, plant & equipment and intangibles.

(4)         Non-current assets exclude financial instruments and deferred tax assets.

 

10



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 5. PROFIT FROM ORDINARY ACTIVITIES

 

A) REVENUE AND OTHER INCOME

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

 

 

US$M

 

US$M

 

 

 

(Unaudited)

 

(Unaudited)

 

Sales revenue

 

397.6 

 

427.0 

 

Gain on sale of business

 

 

2.6 

 

Total income

 

397.6 

 

429.6 

 

 

B) OPERATING EXPENSES

 

Employment costs

 

146.4 

 

148.0 

 

Service suppliers:

 

 

 

 

 

- travel and transport

 

21.0 

 

26.8 

 

- repairs and maintenance

 

6.4 

 

6.8 

 

- subcontractors and other service suppliers

 

52.7 

 

46.3 

 

Raw materials and consumables

 

7.3 

 

9.8 

 

Occupancy

 

70.7 

 

74.7 

 

Insurance

 

6.7 

 

6.9 

 

Depreciation of property, plant and equipment

 

22.3 

 

24.0 

 

Amortisation of intangible assets and deferred expenditure

 

13.3 

 

12.1 

 

Other

 

15.4 

 

14.8 

 

Total operating expenses

 

362.2 

 

370.2 

 

 

11



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 6. SIGNIFICANT ITEMS

 

Significant Items are items of income or expense which are, either individually or in aggregate, material to Recall or to the relevant business segment and:

 

·                  outside the ordinary course of business (e.g. demerger related costs and the costs of significant reorganisation or restructuring); or

·                  part of the ordinary activities of the business but unusual due to their size and nature.

 

Significant Items are disclosed to assist users of the financial statements to better understand Recall’s business results.

 

 

 

FIRST HALF 2016

 

 

 

US$M (Unaudited)

 

 

 

BEFORE

 

 

 

AFTER

 

 

 

TAX

 

TAX

 

TAX

 

Items outside the ordinary course of business:

 

 

 

 

 

 

 

- demerger related expenses(1)

 

1.3 

 

(0.5

)

0.8 

 

- acquisitions related expenses(2)

 

2.9 

 

(0.9

)

2.0 

 

- Iron Mountain transaction costs(3)

 

16.2 

 

(5.7

)

10.5 

 

Significant Items

 

20.4 

 

(7.1

)

13.3 

 

 

 

 

FIRST HALF 2015

 

 

 

US$M (Unaudited)

 

 

 

BEFORE

 

 

 

AFTER

 

 

 

TAX

 

TAX

 

TAX

 

Items outside the ordinary course of business:

 

 

 

 

 

 

 

- demerger related expenses(1)

 

2.4 

 

(0.8

)

1.6 

 

- acquisitions related expenses(2)

 

2.7 

 

(0.9

)

1.8 

 

- corporate restructuring related expenses(4)

 

0.8 

 

(0.3

)

0.5 

 

Significant Items

 

5.9 

 

(2.0

)

3.9 

 

 


(1)         Share based payments expense relates to one-off grants of rights to the CEO and other Recall executives upon demerger.

(2)         Costs incurred in relation to acquisitions completed or being pursued by Recall.

(3)         These expenses mainly comprise legal and professional fees incurred in relation to the Iron Mountain’s unsolicited bid to acquire Recall.

(4)         These expenses were incurred in relation to a potential corporate restructure and mainly comprise legal and professional fees.

 

12


 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 7. EARNINGS PER SHARE

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

 

 

US CENTS

 

US CENTS

 

 

 

(Unaudited)

 

(Unaudited)

 

Earnings per share:

 

 

 

 

 

- basic

 

5.3

 

10.4

 

- diluted

 

5.3

 

10.3

 

- basic, on Underlying Profit after finance costs and tax

 

9.6

 

11.6

 

 

Performance share rights granted under the Recall Performance Share Plan are considered to be potential ordinary shares and have been included in the determination of diluted earnings per share to the extent to which they are dilutive.

 

A) WEIGHTED AVERAGE NUMBER OF SHARES DURING THE PERIOD

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

 

 

MILLION

 

MILLION

 

 

 

(Unaudited)

 

(Unaudited)

 

Used in the calculation of basic earnings per share

 

314.0

 

313.1

 

Adjustment for share rights

 

2.8

 

1.7

 

Used in the calculation of diluted earnings per share

 

316.8

 

314.8

 

 

B) RECONCILIATION OF PROFIT USED IN EPS CALCULATION

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

 

 

US$M

 

US$M

 

 

 

(Unaudited)

 

(Unaudited)

 

Statutory profit

 

 

 

 

 

Profit for the period

 

16.7

 

32.5 

 

Profit used for calculation of basic and diluted EPS

 

16.7

 

32.5 

 

Underlying Profit after finance costs and tax

 

 

 

 

 

Underlying Profit (Note 4)

 

55.8

 

65.4

 

Net finance costs

 

(13.3

)

(8.1

)

Underlying Profit before tax

 

42.5

 

57.3

 

Tax expense on Underlying Profit

 

(12.5

)

(20.9

)

Underlying Profit after finance costs and tax

 

30.0

 

36.4

 

which reconciles to statutory profit:

 

 

 

 

 

Underlying Profit after finance costs and tax

 

30.0

 

36.4

 

Significant Items after tax (Note 6)

 

(13.3

)

(3.9

)

Profit for the period

 

16.7

 

32.5

 

 

13



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 8. DIVIDENDS

 

A) DIVIDENDS PAID DURING THE PERIOD

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

FINAL DIVIDEND

 

FINAL DIVIDEND

 

 

 

FY2015

 

FY2014

 

Dividend per share (in Australian cents)

 

10.0

 

8.0

 

Total dividend (in US$ million)

 

22.3

 

22.0

 

Franked amount at 30% tax (in Australian cents)

 

4.0

 

 

Payment date

 

28 October 2015

 

23 October 2014

 

 

B) DIVIDEND DETERMINED AFTER REPORTING DATE

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

INTERIM DIVIDEND

 

INTERIM DIVIDEND

 

 

 

FY2016

 

FY2015

 

Dividend per share (in Australian cents)

 

9.5

 

9.0

 

Franked amount at 30% tax (in Australian cents)

 

2.9

 

2.7

 

Payment date

 

20 April 2016

 

24 April 2015

 

Dividend record date

 

1 April 2016

 

7 April 2015

 

 

As this dividend had not been declared at the reporting date, it is not reflected in these consolidated financial statements.

 

C) FRANKING CREDITS

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

2016

 

2015

 

 

 

US$M

 

US$M

 

 

 

 

 

 

 

Franking credits available for subsequent financial years based on a tax rate of 30%

 

3.4

 

6.7

 

 

The amounts above represent the balance of the franking account as at the end of the period, adjusted for:

· franking credits that will arise from the payment of the current tax liability;

· franking debits that will arise from the payment of dividends recognised as a liability at the reporting date;

· franking credits that will arise from dividends recognised as receivables at the reporting date; and

· franking credits that may be prevented from being distributed in subsequent financial years.

 

14


 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 9. ISSUED AND QUOTED SECURITIES

 

 

 

OPTIONS

 

ORDINARY SECURITIES

 

 

 

NUMBER

 

NUMBER

 

US$M

 

Total ordinary shares, of no par value, issued and fully paid:

 

 

 

 

 

 

 

At 1 July 2014

 

4,984,501

 

312,836,448

 

545.7 

 

Issued during the period

 

2,963,120 

 

838,263

 

3.0 

 

Exercised during the period

 

(838,263

)

 

 

Forfeited/lapsed during the period

 

(55,416

)

 

 

At 31 December 2014 (Unaudited)

 

7,053,942 

 

313,674,711 

 

548.7 

 

 

 

 

 

 

 

 

 

At 1 July 2015

 

7,071,410

 

313,674,711

 

548.7 

 

Issued during the period

 

2,597,258

 

944,126

 

3.5 

 

Exercised during the period

 

(982,483

)

 

 

Forfeited/lapsed during the period

 

(34,297

)

 

 

At 31 December 2015 (Unaudited)

 

8,651,888 

 

314,618,837 

 

552.2 

 

 

Ordinary shares of Recall Holdings Limited entitle the holder to participate in dividends and the proceeds on any winding up of the Company in proportion to the number of shares held.

 

15



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 10. RESERVES AND RETAINED EARNINGS

 

A) MOVEMENTS IN RESERVES AND RETAINED EARNINGS

 

 

 

RESERVES

 

 

 

 

 

SHARE-

 

FOREIGN

 

 

 

 

 

 

 

 

 

 

 

BASED

 

CURRENCY

 

COMMON

 

 

 

RETAINED

 

 

 

HEDGING

 

PAYMENTS

 

TRANSLATION

 

CONTROL

 

TOTAL

 

EARNINGS

 

 

 

US$M

 

US$M

 

US$M

 

US$M

 

US$M

 

US$M

 

Half-year ended 31 December 2014 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

(0.5

)

3.5 

 

5.3 

 

(179.5

)

(171.2

)

224.9 

 

Foreign exchange differences

 

 

 

(52.5

)

 

(52.5

)

 

Cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

- fair value losses

 

(2.0

)

 

 

 

(2.0

)

 

- tax on fair value losses

 

0.4 

 

 

 

 

0.4 

 

 

Share-based payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

- expense recognised during the period

 

 

4.5 

 

 

 

4.5 

 

 

- shares issued

 

 

(3.0

)

 

 

(3.0

)

 

- equity component of related tax

 

 

0.6 

 

 

 

0.6 

 

 

Dividends paid (Note 8A)

 

 

 

 

 

 

(22.0

)

Net profit for the period

 

 

 

 

 

 

32.5 

 

Closing balance

 

(2.1

)

5.6 

 

(47.2

)

(179.5

)

(223.2

)

235.4 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Half-year ended 31 December 2015 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

(0.4

)

11.3

 

(77.1

)

(179.5

)

(245.7

)

246.1

 

Recognised in relation to sale of business

 

 

 

 

 

 

 

Foreign exchange differences

 

 

 

(34.1

)

 

(34.1

)

 

Cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

- fair value gain (losses)

 

0.6 

 

 

 

 

0.6 

 

 

- tax on fair value gain (losses)

 

(0.1

)

 

 

 

(0.1

)

 

Share-based payments:

 

 

 

 

 

 

 

 

 

 

 

 

- expense recognised during the period

 

 

5.7 

 

 

 

5.7 

 

 

- shares issued

 

 

(3.5

)

 

 

(3.5

)

 

- equity component of related tax

 

 

(0.1

)

 

 

(0.1

)

 

Dividends paid (Note 8A)

 

 

 

 

 

 

(22.3

)

Net profit for the period

 

 

 

 

 

 

16.7 

 

Closing balance

 

0.1 

 

13.4 

 

(111.2

)

(179.5

)

(277.2

)

240.5 

 

 

16



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 10. RESERVES AND RETAINED EARNINGS - CONTINUED

 

B) NATURE AND PURPOSE OF RESERVES

 

Hedging reserve

 

This comprises the cumulative portion of the gain or loss of cash flow hedges that are determined to be effective hedges. Amounts are recognised in the income statement when the associated hedged transaction is recognised or the hedge or a portion thereof becomes ineffective.

 

Share-based payments reserve

 

This comprises the cumulative share-based payments expense recognised in the income statement in relation to equity-settled options and share rights issued but not yet exercised.

 

Foreign currency translation reserve

 

This comprises cumulative exchange differences arising from the translation of the financial statements of the Company and its subsidiaries (net of qualifying net investment hedge) from their functional currency to the presentation currency i.e. US dollars. When a subsidiary or an operation is disposed, the accumulated balance in the reserve relating to the subsidiary or the operation is recognised in the income statement.

 

Common control reserve

 

Business combinations involving entities or businesses under common control are outside the scope of AASB 3: Business Combinations. A number of common control transactions took place in 2012 or as part of the demerger in 2014 and have been accounted for using predecessor accounting, without recognition of additional goodwill. The common control reserve represents the excess of the consideration paid in those common control transactions over the carrying value of the net assets acquired.

 

17


 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 11. NET ASSETS PER SHARE

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

FIRST HALF

 

FIRST HALF

 

 

 

 

 

2016

 

2015

 

 

 

 

 

 

 

 

 

Based on number of shares as at 31 December

 

million

 

314.62

 

313.70

 

- Net tangible assets per share

 

US dollars

 

(0.93

)

(0.76

)

- Net assets per share 

 

US dollars

 

1.64

 

1.79

 

 

Net tangible assets per share is calculated by dividing total equity attributable to the members of the parent entity, less goodwill and intangible assets, by the number of shares on issue at the period-end.

 

Net assets per share is calculated by dividing total equity attributable to the members of the parent entity by the number of shares on issue at the period-end.

 

18



 

NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS - CONTINUED

for the half-year ended 31 December 2015 (Unaudited)

 

NOTE 12. CONTINGENT LIABILITIES

 

There have been no material changes in contingent liabilities as set out in Recall’s 2015 Annual Report.

 

NOTE 13. BORROWINGS CLASSIFICATION

 

As at 31 December 2015 and as at the date of these financial statements, in accordance with the Syndicated Facility Agreement (SFA), Recall has an unconditional right to defer settlement of $702 million of unsecured bank loans for at least 12 months after the balance sheet date and as a result have classified these as non-current borrowings. If all the necessary regulatory and shareholder approvals are obtained and Recall is subsequently acquired by Iron Mountain, the banks would have the option to cancel the SFA and require outstanding balances to be repaid no later than 90 days subsequent to the finalisation of the takeover. If this occurs, the bank loans currently classified as non-current would be re-classified to current borrowings.

 

NOTE 14. FAIR VALUES

 

Fair value measurements are disclosed by the following levels of the fair value measurement hierarchy:

 

(a) Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities;

 

(b) Level 2 - inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and

 

(c) Level 3 - inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

Derivative financial instruments (interest rate swap and cross currency swap) are measuered at level 2 in both periods.

 

Fair value of the financial instruments is the same as their carrying amount in the balance sheet.

 

NOTE 15. EVENTS AFTER BALANCE SHEET DATE

 

On 12 January 2016, Recall acquired Secur’ Archiv, a document storage and management company in Switzerland for US$21.1 million.

 

There have been no other events that have occurred subsequent to 31 December 2015 and up to the date of these consolidated financial statements that have had a material impact on Recall’s financial performance or position.

 

19





Exhibit 99.3

 

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

The following unaudited pro forma consolidated financial statements are derived from and should be read in conjunction with the historical consolidated financial statements and related notes of Iron Mountain Incorporated (“Iron Mountain”) referred to below and of Recall Holdings Limited (“Recall”), which are filed as Exhibits 99.1 and 99.2 to this Current Report on Form 8-K/A to which these unaudited pro forma consolidated financial statements are filed as Exhibit 99.3 (the “Current Report”).

 

The unaudited pro forma consolidated balance sheet as of March 31, 2016, and the unaudited pro forma consolidated statements of operations for the three months ended March 31, 2016 and the year ended December 31, 2015, are presented herein. The unaudited pro forma consolidated balance sheet combines the consolidated balance sheets of Iron Mountain and Recall as of March 31, 2016 and gives effect to (1) Iron Mountain’s acquisition of all of the outstanding shares of Recall in exchange for cash and newly issued shares of Iron Mountain common stock which occurred on May 2, 2016 (the “Recall Transaction”); (2) the initial financing of the Recall Transaction; (3) the divestments in Australia, Canada and the United States required by the regulators as described herein (the “Divestments”); and (4) the integration of a portion of Recall’s operations into Iron Mountain’s structure as a real estate investment trust for U.S. federal income tax purposes (“REIT”), as if these had been completed on March 31, 2016. The unaudited pro forma consolidated statements of operations combine the historical results of Iron Mountain and Recall for the three months ended March 31, 2016 and the year ended December 31, 2015 and give effect to (1) the Recall Transaction; (2) the initial financing of the Recall Transaction; (3) the Divestments; and (4) the integration of a portion of Recall’s operations into Iron Mountain’s structure as a REIT, as if these occurred on January 1, 2015. The historical financial information has been adjusted to give effect to pro forma adjustments that are (1) directly attributable to the Recall Transaction; (2) factually supportable; and (3) with respect to the unaudited consolidated statements of operations, expected to have a continuing impact on the consolidated results.

 

The unaudited pro forma consolidated financial statements presented are based on the assumptions and adjustments described in the accompanying notes. The unaudited pro forma consolidated financial statements are presented for illustrative purposes and do not purport to represent what the financial position or results of operations would actually have been if the Recall Transaction occurred as of the dates indicated or what financial position or results of operations would be for any future periods. The unaudited pro forma consolidated financial statements are based upon the respective historical consolidated financial statements of Iron Mountain and Recall, and should be read in conjunction with (1) the accompanying notes to the unaudited pro forma consolidated financial information; (2) the unaudited consolidated financial statements for the three months ended March 31, 2016 and notes thereto of Iron Mountain included in the Iron Mountain Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission (the “SEC”) on April 28, 2016; (3) the audited consolidated financial statements for the fiscal year ended December 31, 2015 and notes thereto of Iron Mountain included in the Iron Mountain Annual Report on Form 10-K, filed with the SEC on February 26, 2016; (4) the unaudited consolidated financial statements and notes thereto for the half year ended December 31, 2014 of Recall, which are not included within the Current Report; (5) the audited consolidated financial statements and notes thereto for fiscal year ended June 30, 2015 of Recall, which are filed as Exhibit 99.1 to the Current Report; (6) the unaudited consolidated financial statements and notes thereto for the half year ended December 31, 2015 of Recall, which are filed as Exhibit 99.2 to the Current Report; and (7) the unaudited consolidated balance sheet and unaudited consolidated statement of operations as of and for the three months ended March 31, 2016 of Recall, which are included as part of these unaudited pro forma consolidated financial statements, but not separately presented.

 

With regard to the Divestments, the unaudited pro forma consolidated financial statements give effect to the Divestments as described in Note 2 to the unaudited pro forma consolidated financial statements.  In addition to the Divestments, the Recall Transaction’s impact on competition within the relevant United Kingdom (the “U.K.”) markets is still under investigation and review by the United Kingdom Competition and Markets Authority (the “CMA” and, with respect to the CMA’s investigation and review, the “CMA Review”). Iron Mountain agreed to place the entire Recall business located in the U.K. in a hold separate arrangement until the conclusion of the CMA Review and any subsequent period that might be required for the final implementation of any remedies that may be ordered by the CMA. Since any divestments that may be required based on the outcome of the CMA Review are

 

1



 

unknown at this time, the unaudited pro forma consolidated financial information does not give effect to any potential divestments which may be required in the U.K. See Note 2 to notes to unaudited pro forma consolidated financial information for information regarding provisional findings of the CMA Review. The unaudited pro forma consolidated financial statements does not include the impact of any proceeds from the Divestments or any divestment that may be required in the U.K. based on the outcome of the CMA Review, other than sales proceeds of approximately $80 million, subject to adjustment, associated with the Access Sale (as defined below), which closed on May 4, 2016.

 

The unaudited pro forma consolidated statements of operations also include certain purchase accounting adjustments, including items expected to have a continuing impact on the combined results, such as increased amortization expense on acquired intangible assets. The unaudited pro forma consolidated statements of operations do not include the impact of any revenue, cost or other operating synergies that may result from the Recall Transaction or any related restructuring costs.

 

2


 

IRON MOUNTAIN INCORPORATED
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2016
(In thousands)

 

 

 

Historical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron Mountain

 

Recall
(IFRS)
(see Note 3)

 

U.S. GAAP
Adjustments

 

(Note)

 

Recall
(U.S. GAAP)

 

Adjustments to
Reflect Held for
Sale

 

(Note)

 

Purchase Accounting
Adjustments
(Inclusive of REIT)

 

(Note)

 

Financing
Adjustments

 

 

 

Divestment
Adjustments

 

(Note)

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

117,945

 

$

155,400

 

$

 

 

 

$

155,400

 

$

 

 

 

$

(333,200

)

7(b)

 

$

359,559

 

7(m)

 

$

80,000

 

7(n)

 

$

379,704

 

Accounts receivable, net

 

574,717

 

203,548

 

 

 

 

203,548

 

(9,203

)

7(a)

 

 

 

 

 

 

 

 

 

 

769,062

 

Deferred income taxes

 

22,261

 

 

8,655

 

5(a)(b)

 

8,655

 

 

 

 

(3,096

)

7(j)

 

 

 

 

(344

)

7(p)

 

27,476

 

Prepaid expenses and other

 

116,973

 

30,300

 

 

 

 

30,300

 

(633

)

7(a)

 

 

 

 

 

 

 

 

 

 

146,640

 

Assets held for sale

 

 

 

 

 

 

 

120,244

 

7(a)

 

79,283

 

7(d)

 

 

 

 

(80,000

)

7(o)

 

119,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

831,896

 

389,248

 

8,655

 

 

 

397,903

 

110,408

 

 

 

(257,013

)

 

 

359,559

 

 

 

(344

)

 

 

1,442,409

 

Property, Plant and Equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

4,865,424

 

785,329

 

19,288

 

5(c)

 

804,617

 

(111,661

)

7(a)

 

(92,854

)

 

 

 

 

 

 

 

 

5,465,526

 

Less Accumulated depreciation

 

(2,326,120

)

(373,777

)

(3,922

)

5(c)

 

(377,699

)

57,122

 

7(a)

 

377,699

 

 

 

 

 

 

 

 

 

(2,268,998

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, Plant and Equipment, net

 

2,539,304

 

411,552

 

15,366

 

 

 

426,918

 

(54,539

)

 

 

284,845

 

7(c)

 

 

 

 

 

 

 

3,196,528

 

Other Assets, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

2,400,719

 

703,400

 

 

 

 

703,400

 

(39,438

)

7(a)

 

777,001

 

7(e)

 

 

 

 

 

 

 

3,841,682

 

Customer relationships and customer inducements

 

618,339

 

117,126

 

 

 

 

117,126

 

(15,846

)

7(a)

 

598,844

 

7(f)

 

 

 

 

 

 

 

1,318,463

 

Other

 

32,051

 

16,874

 

(5,261

)

5(a)(b)(c)

 

11,613

 

(585

)

7(a)

 

47,386

 

7(f)(j)

 

 

 

 

 

 

 

90,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Assets, net

 

3,051,109

 

837,400

 

(5,261

)

 

 

832,139

 

(55,869

)

 

 

1,423,231

 

 

 

 

 

 

 

 

 

5,250,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

6,422,309

 

$

1,638,200

 

$

18,760

 

 

 

$

1,656,960

 

$

 

 

 

$

1,451,063

 

 

 

$

359,559

 

 

 

$

(344

)

 

 

$

9,889,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

89,974

 

$

89,400

 

$

 

 

 

$

89,400

 

$

 

 

 

$

 

 

 

$

1,058,492

 

7(m)

 

$

 

 

 

$

1,237,866

 

Accounts payable

 

180,259

 

133,720

 

 

 

 

133,720

 

(1,634

)

7(a)

 

(1,721

)

7(h)

 

 

 

 

 

 

 

310,624

 

Accrued expenses

 

297,169

 

24,500

 

(11,395

)

5(b)

 

13,105

 

(4,216

)

7(a)

 

30,018

 

7(j)

 

 

 

 

2,658

 

7(p)

 

338,734

 

Deferred revenue

 

181,091

 

36,680

 

 

 

 

36,680

 

(1,777

)

7(a)

 

 

 

 

 

 

 

 

 

 

215,994

 

Liabilities held for sale

 

 

 

 

 

 

 

10,623

 

7(a)

 

 

 

 

 

 

 

 

 

 

10,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

748,493

 

284,300

 

(11,395

)

 

 

272,905

 

2,996

 

 

 

28,297

 

 

 

1,058,492

 

 

 

2,658

 

 

 

2,113,841

 

Long-term Debt, net of current portion

 

4,931,296

 

704,300

 

19,022

 

5(c)

 

723,322

 

 

 

 

13,641

 

7(g)(l)

 

(698,933

)

7(m)

 

 

 

 

4,969,326

 

Other Long-Term Liabilities

 

74,356

 

17,957

 

5,274

 

5(a)

 

23,231

 

(2,996

)

7(a)

 

23,725

 

7(i)

 

 

 

 

 

 

 

118,316

 

Deferred Rent

 

96,079

 

11,843

 

(3,036

)

5(c)

 

8,807

 

 

 

 

(8,807

)

7(h)

 

 

 

 

 

 

 

96,079

 

Deferred Income Taxes

 

50,941

 

72,700

 

2,409

 

5(a)(b)(c)

 

75,109

 

 

 

 

96,093

 

7(j)

 

 

 

 

(3,002

)

7(p)

 

219,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron Mountain Incorporated Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

2,119

 

 

 

 

 

 

 

 

 

507

 

7(k)

 

 

 

 

 

 

 

2,626

 

Additional paid-in capital

 

1,628,971

 

388,800

 

 

 

 

388,800

 

 

 

 

1,462,393

 

7(k)

 

 

 

 

 

 

 

3,480,164

 

(Distributions in excess of earnings) Earnings in excess of distributions

 

(982,532

)

247,800

 

6,486

 

5(b)(c)

 

254,286

 

 

 

 

(254,286

)

7(k)

 

 

 

 

 

 

 

(982,532

)

Accumulated other comprehensive items, net

 

(152,160

)

(89,500

)

 

 

 

(89,500

)

 

 

 

89,500

 

7(k)

 

 

 

 

 

 

 

(152,160

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Iron Mountain Incorporated Stockholders’ Equity

 

496,398

 

547,100

 

6,486

 

 

 

553,586

 

 

 

 

1,298,114

 

 

 

 

 

 

 

 

 

2,348,098

 

Noncontrolling Interests

 

24,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity

 

521,144

 

547,100

 

6,486

 

 

 

553,586

 

 

 

 

1,298,114

 

 

 

 

 

 

 

 

 

2,372,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

$

6,422,309

 

$

1,638,200

 

$

18,760

 

 

 

$

1,656,960

 

$

 

 

 

$

1,451,063

 

 

 

$

359,559

 

 

 

$

(344

)

 

 

$

9,889,547

 

 

See accompanying notes to unaudited pro forma consolidated financial information.

 

3


 

IRON MOUNTAIN INCORPORATED
UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2015
(In thousands, except per share data)

 

 

 

Historical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron Mountain

 

Recall
(IFRS)
(see Note 3)

 

U.S. GAAP
Adjustments

 

(Note)

 

Recall
(U.S. GAAP)

 

Purchase Accounting
Adjustments
(Inclusive of REIT)

 

(Note)

 

Financing
Adjustments

 

(Note)

 

Divestment
Adjustments

 

(Note)

 

Pro Forma

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage rental

 

$

1,837,897

 

$

436,900

 

$

 

 

 

$

436,900

 

$

 

 

 

$

 

 

 

$

(66,717

)

8(h)

 

$

2,208,080

 

Service

 

1,170,079

 

361,500

 

 

 

 

361,500

 

 

 

 

 

 

 

(46,438

)

8(h)

 

1,485,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

 

3,007,976

 

798,400

 

 

 

 

798,400

 

 

 

 

 

 

 

(113,155

)

 

 

3,693,221

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (excluding depreciation and amortization)

 

1,290,025

 

408,300

 

(6,809

)

5(b)(c)

 

401,491

 

1,447

 

8(a)

 

 

 

 

(53,536

)

8(h)

 

1,639,427

 

Selling, general and administrative

 

844,960

 

239,700

 

 

 

 

239,700

 

(77,189

)

8(b)

 

 

 

 

(13,306

)

8(h)

 

994,165

 

Depreciation and amortization

 

345,464

 

69,300

 

386

 

5(c)

 

69,686

 

48,559

 

8(c)(d)

 

 

 

 

(7,994

)

8(h)

 

455,715

 

Loss (gain) on disposal/write-down of property, plant and equipment (excluding real estate), net

 

3,000

 

(1,500

)

 

 

 

(1,500

)

 

 

 

 

 

 

 

 

 

1,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

2,483,449

 

715,800

 

(6,423

)

 

 

709,377

 

(27,183

)

 

 

 

 

 

(74,836

)

 

 

3,090,807

 

Operating Income (Loss)

 

524,527

 

82,600

 

6,423

 

 

 

89,023

 

27,183

 

 

 

 

 

 

(38,319

)

8(h)

 

602,414

 

Interest Expense, Net

 

263,871

 

22,700

 

2,063

 

5(c)

 

24,763

 

(396

)

8(f)

 

42,268

 

8(g)

 

 

 

 

330,506

 

Other Expense (Income), Net

 

98,590

 

4,100

 

 

 

 

4,100

 

 

 

 

 

 

 

 

 

 

102,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Provision (Benefit) for Income Taxes and (Gain) Loss on Sale of Real Estate

 

162,066

 

55,800

 

4,360

 

 

 

60,160

 

27,579

 

 

 

(42,268

)

 

 

(38,319

)

 

 

169,218

 

(Benefit) Provision for Income Taxes

 

37,713

 

6,600

 

1,149

 

5(b)(c)

 

7,749

 

(5,126

)

8(e)

 

5,753

 

8(g)

 

(14,091

)

8(h)

 

31,998

 

(Gain) Loss on Sale of Real Estate, Net of Tax

 

(850

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(850

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss)

 

$

125,203

 

$

49,200

 

$

3,211

 

 

 

$

52,411

 

$

32,705

 

 

 

$

(48,021

)

 

 

$

(24,228

)

 

 

$

138,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share - Basic

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.53

 

Earnings per Share - Diluted

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding — Basic

 

210,764

 

 

 

 

 

 

 

 

 

50,691

 

8(i)

 

 

 

 

 

 

 

 

 

261,455

 

Weighted Average Common Shares Outstanding — Diluted

 

212,118

 

 

 

 

 

 

 

 

 

50,691

 

8(i)

 

 

 

 

 

 

 

 

 

262,809

 

 

See accompanying notes to unaudited pro forma consolidated financial information.

 

4


 

IRON MOUNTAIN INCORPORATED
UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2016
(In thousands, except per share data)

 

 

 

Historical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron Mountain

 

Recall
(IFRS)
(see Note 3)

 

U.S. GAAP
Adjustments

 

(Note)

 

Recall
(U.S. GAAP)

 

Purchase Accounting
Adjustments
(Inclusive of REIT)

 

(Note)

 

Financing
Adjustments

 

(Note)

 

Divestment
Adjustments

 

(Note)

 

Pro Forma

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage rental

 

$

461,211

 

$

110,900

 

$

 

 

 

$

110,900

 

$

 

 

 

$

 

 

 

$

(16,590

)

8(h)

 

$

555,521

 

Service

 

289,479

 

90,400

 

 

 

 

90,400

 

 

 

 

 

 

 

(11,707

)

8(h)

 

368,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

 

750,690

 

201,300

 

 

 

 

201,300

 

 

 

 

 

 

 

(28,297

)

 

 

923,693

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (excluding depreciation and amortization)

 

326,105

 

98,063

 

1,659

 

5(b)(c)

 

99,722

 

284

 

8(a)

 

 

 

 

(12,832

)

8(h)

 

413,279

 

Selling, general and administrative

 

207,766

 

65,417

 

 

 

 

65,417

 

(28,732

)

8(b)

 

 

 

 

(3,366

)

8(h)

 

241,085

 

Depreciation and amortization

 

87,204

 

18,829

 

96

 

5(c)

 

18,925

 

10,622

 

8(c)(d)

 

 

 

 

(2,572

)

8(h)

 

114,179

 

Loss (gain) on disposal/write-down of property, plant and equipment (excluding real estate), net

 

(451

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(451

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

620,624

 

182,309

 

1,755

 

 

 

184,064

 

(17,826

)

 

 

 

 

 

(18,770

)

 

 

768,092

 

Operating Income (Loss)

 

130,066

 

18,991

 

(1,755

)

 

 

17,236

 

17,826

 

 

 

 

 

 

(9,527

)

8(h)

 

155,601

 

Interest Expense, Net

 

67,062

 

6,600

 

477

 

5(c)

 

7,077

 

(71

)

8(f)

 

19,655

 

8(g)

 

 

 

 

93,723

 

Other Expense (Income), Net

 

(11,937

)

1,791

 

 

 

 

1,791

 

 

 

 

 

 

 

 

 

 

(10,146

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Provision (Benefit) for Income Taxes

 

74,941

 

10,600

 

(2,232

)

 

 

8,368

 

17,897

 

 

 

(19,655

)

 

 

(9,527

)

 

 

72,024

 

(Benefit) Provision for Income Taxes

 

11,900

 

3,400

 

(588

)

5(b)(c)

 

2,812

 

(199

)

8(e)

 

1,702

 

8(g)

 

(3,539

)

8(h)

 

12,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss)

 

$

63,041

 

$

7,200

 

$

(1,644

)

 

 

$

5,556

 

$

18,096

 

 

 

$

(21,357

)

 

 

$

(5,988

)

 

 

$

59,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share - Basic

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.23

 

Earnings per Share - Diluted

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding — Basic

 

211,526

 

 

 

 

 

 

 

 

 

50,691

 

8(i)

 

 

 

 

 

 

 

 

 

262,217

 

Weighted Average Common Shares Outstanding — Diluted

 

212,471

 

 

 

 

 

 

 

 

 

50,691

 

8(i)

 

 

 

 

 

 

 

 

 

263,162

 

 

See accompanying notes to unaudited pro forma consolidated financial information.

 

5


 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

NOTE 1—DESCRIPTION OF THE RECALL TRANSACTION

 

On May 2, 2016 (Sydney, Australia time), Iron Mountain completed the Recall Transaction, pursuant to the Scheme Implementation Deed, as amended (the “Recall Agreement”), with Recall. As a result of the Recall Transaction, Recall became a wholly-owned subsidiary of Iron Mountain.

 

At the closing of the Recall Transaction, Iron Mountain paid approximately $333,200 and issued 50,691,329 shares of Iron Mountain common stock which, based on the closing price of Iron Mountain common stock as of April 29, 2016 of $36.53 per share, resulted in a total purchase price to Recall shareholders of approximately $2,184,900.

 

NOTE 2—BASIS OF PRESENTATION

 

The accompanying unaudited pro forma consolidated financial statements were prepared in accordance with Article 11 of SEC Regulation S-X. The unaudited pro forma consolidated balance sheet was prepared using the historical balance sheets of Iron Mountain and Recall as of March 31, 2016. Recall’s fiscal year ends on June 30 and Iron Mountain’s fiscal year ends on December 31. As the fiscal years differ by more than 93 days, financial information for Recall for the year ended December 31, 2015 and the three months ended March 31, 2016 has been derived for purposes of the preparation of the unaudited pro forma consolidated financial statements. The unaudited pro forma consolidated statements of operations were prepared using:

 

· the historical unaudited statement of operations of Iron Mountain for the three months ended March 31, 2016;

· the historical audited statement of operations of Iron Mountain for the year ended December 31, 2015;

· the historical unaudited consolidated income statement of Recall for the twelve months ended December 31, 2015, which has been derived by adding the financial data from the historical unaudited consolidated income statement for the six months ended December 31, 2015, to the financial data from the historical audited consolidated income statement for the fiscal year ended June 30, 2015, and subtracting the financial data from the historical unaudited consolidated income statement for the six months ended December 31, 2014; and

· the historical unaudited consolidated income statement of Recall for the three months ended March 31, 2016.

 

The unaudited pro forma consolidated financial information was prepared using the acquisition method of accounting with Iron Mountain treated as the acquiring entity. Accordingly, the historical consolidated financial information has been adjusted to give effect to the impact of the consideration issued in connection with the Recall Transaction. In the unaudited pro forma consolidated balance sheet, Iron Mountain’s purchase price has been allocated to the assets acquired and liabilities assumed based upon management’s preliminary estimate of their respective fair values as of the date of the Recall Transaction. Any differences between the fair value of the consideration issued and the fair value of the assets acquired and liabilities assumed will be recorded as goodwill. The amounts allocated to the assets acquired and liabilities assumed in the unaudited pro forma consolidated financial statements are based on management’s preliminary valuation estimates. Definitive allocations will be performed and finalized based on certain valuations and other studies that will be performed by Iron Mountain with the services of outside valuation specialists during the valuation period of the Recall Transaction. Accordingly, the purchase price allocation adjustments and related depreciation and amortization reflected in the unaudited pro forma consolidated financial statements are preliminary, have been made solely for the purpose of preparing these statements and are subject to revision based on a final determination of fair value upon the conclusion of the valuation period of the Recall Transaction.

 

6



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

The unaudited pro forma consolidated statements of operations also include certain purchase accounting adjustments, including items expected to have a continuing impact on the combined results, such as increased amortization expense on acquired intangible assets. The unaudited pro forma consolidated statements of operations do not include the impacts of any revenue, cost or other operating synergies that may result from the Recall Transaction or any related restructuring costs. The unaudited pro forma consolidated statements of operations also do not include the impact of any proceeds from the Divestments, with the exception of the Access Sale, which was completed on May 4, 2016.

 

Financing Arrangement

 

On April 29, 2016, Iron Mountain entered into a bridge credit agreement with JPMorgan Chase Bank N.A. (the “Bridge Financing”) and on that day borrowed the full amount of the $850,000 available to it under the Bridge Financing. Iron Mountain used the proceeds from the Bridge Financing, along with borrowings of $299,068 (the “Recall Closing Revolver Funds”) drawn under its existing revolving credit facility (the “Revolving Credit Facility”), to finance the closing of the Recall Transaction, including funding the cash consideration delivered to Recall shareholders in the Recall Transaction, refinancing Recall’s existing indebtedness and paying certain costs incurred by Iron Mountain in connection with the closing of the Recall Transaction. The cash proceeds from the issuance of the Bridge Financing and the Recall Closing Revolver Funds drawn to Iron Mountain were $1,141,843 (net of $7,225 of financing costs that have been deferred and will be amortized over the term of the Bridge Financing to interest expense). The Bridge Financing bears interest at LIBOR plus a margin of 325 basis points which increases by 50 basis points quarterly, and the Revolving Credit Facility bears interest at LIBOR plus a margin of 225 basis points, resulting in a weighted average interest rate of 4.30% and 7.84% per annum for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively. Included in the weighted average interest rates above are certain duration fees applicable to the Bridge Financing (the “Duration Fees”). The Duration Fees are assessed based on the period of time the Bridge Financing is outstanding. The Duration Fees consist of (1) 25 basis points on the amount outstanding at 180 days from the date of first borrowing under the Bridge Financing; (2) 50 basis points on the amount outstanding at 270 days from the date of first borrowing under the Bridge Financing; and (3) 100 basis points on the amount outstanding at 365 days from the date of first borrowing under the Bridge Financing. Excluding the effect of the Duration Fees, the weighted average interest rate would have been 3.75% and 4.88% per annum for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively. The borrowings under the Bridge Financing were subject to certain other fees including a structuring fee of $850, a commitment fee of 50 basis points on the amount borrowed and a funding fee of 25 basis points of the amount borrowed, which are included in the weighted average interest rate. In addition, the Bridge Financing includes certain fees to be paid upon extinguishment.

 

Divestments and Potential Divestitures in the U.K.

 

Divestments

 

In connection with the Recall Transaction, Iron Mountain sought regulatory approval from the Australian Competition and Consumer Commission (the “ACCC”), the United States Department of Justice (the “DOJ”), the Canada Competition Bureau (the “CCB”) and the CMA.

 

In March 2016, (1) the DOJ announced its approval of the Recall Transaction, on the basis that Iron Mountain make certain divestments following the closing of the Recall Transaction; (2) the ACCC announced that it will not oppose the Recall Transaction, after accepting an undertaking from Iron Mountain pursuant to section 87B of the Australian Competition and Consumer Act 2010 (Cth); and (3) the CCB announced that it has approved the Recall Transaction on the basis of the registration of a Consent Agreement with Iron Mountain pursuant to sections 92 and 105 of the Competition Act (R.S.C., 1985, c. C-34).

 

The Divestments agreed to with the ACCC, DOJ and CCB are as follows:

 

·                  Australia:

 

·                  The sale of Iron Mountain’s Australian business other than its data management business throughout Australia and its records and information management business in the Northern Territory of Australia, except in relation to customers who have holdings in other Australian states or territories.

 

7



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

·                  Canada:

 

·                  Recall’s records and information management facilities, including associated tangible and intangible assets and employees, in Edmonton, Alberta and Montreal (Laval), Quebec and certain of Recall’s records and information management facilities, including all associated tangible and intangible assets and employees, in Calgary, Alberta and Toronto, Ontario; and

 

·                  One of Iron Mountain’s  records and information management facilities in Vancouver (Burnaby), British Columbia and two of Iron Mountain’s  records and information management facilities in Ottawa, Ontario, including associated tangible and intangible assets and employees.

 

·                  United States (“U.S.”):

 

·                  Recall’s records and information management facilities, including all associated tangible and intangible assets, in the following 13 U.S. cities (the “Access Assets”): Buffalo, New York; Charlotte, North Carolina; Detroit, Michigan; Durham, North Carolina; Greenville/Spartanburg, South Carolina; Kansas City, Kansas/Missouri; Nashville, Tennessee; Pittsburgh, Pennsylvania; Raleigh, North Carolina; Richmond, Virginia; San Antonio, Texas; Tulsa, Oklahoma; and San Diego, California; and

 

·                  Recall’s records and information management facility in Seattle, Washington and certain of Recall’s records and information management facilities in Atlanta, Georgia, including in each case associated tangible and intangible assets (the “Seattle/Atlanta Divestments”).

 

Iron Mountain’s and Recall’s historical consolidated balance sheets as of March 31, 2016 and historical consolidated statements of operations for the year ended December 31, 2015 and for the three months ended March 31, 2016 have been adjusted to reflect the Divestments. The unaudited pro forma consolidated balance sheet as of March 31, 2016 gives effect to the reclassification of Iron Mountain’s and Recall’s historical assets and liabilities subject to the Divestments to the financial statement line items assets held for sale or liabilities held for sale. The unaudited pro forma consolidated statements of operations gives pro forma effect to the elimination of revenue, operating expenses and other income and expenses related to the Divestments.

 

The unaudited pro forma consolidated balance sheet also gives effect to the Access Sale, including the elimination of assets held for sale relating to the Access Sale and the proceeds and the taxes payable arising from the sale of the Access Assets to Access CIG, LLC as required by the DOJ in connection with its approval of the Recall Transaction, for total consideration of approximately $80,000, subject to adjustment (the “Access Sale”). With the exception of the Access Sale, as described above, the proceeds from the Divestments have not been given pro forma effect as they are not factually supportable.

 

Potential Divestitures in the United Kingdom

 

The CMA Review is ongoing. On May 4, 2016, the CMA issued its provisional findings regarding any potential required divestitures in the U.K. of Iron Mountain and/or Recall operations. Assuming the provisional findings were implemented, Iron Mountain would be required to divest assets accounting for approximately $5,000 in revenue, or approximately $300 of operating income. As the provisional findings are not final, any potential divestitures required in the U.K. are not known and the unaudited pro forma consolidated financial information does not give effect to any such divestitures.

 

REIT Conversion

 

Iron Mountain has integrated, or is in the process of integrating, a portion of Recall’s operations into Iron Mountain’s structure as a REIT. As a result, the unaudited pro forma consolidated balance sheet and unaudited pro forma statements of operations give pro forma effect to the portion of Recall’s operations, which Iron Mountain is integrating, as this assumption is determined to be factually supportable. In order to meet the requirements to qualify

 

8



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

for taxation as a REIT, Iron Mountain will be required to distribute before the close of its current taxable year any earnings and profits (the “E&P Distribution”) that Recall has earned in the current year or accumulated in its subsidiaries holding the portion of its business that is integrated into Iron Mountain’s REIT structure. Iron Mountain believes that the potential range of this E&P Distribution is between $0 and $50,000. The final amount of the E&P Distribution, however, will be subject to a formal study which has not yet been performed. Accordingly, the unaudited pro forma consolidated financial information does not give effect to the E&P Distribution, as it is not factually supportable.

 

NOTE 3—RECLASSIFICATIONS

 

Certain balances presented in the historical Recall financial statements included within these unaudited pro forma consolidated financial statements were reclassified to conform their presentation to that of Iron Mountain as indicated in the tables below:

 

Unaudited Pro Forma Balance Sheet as of March 31, 2016

 

 

 

Amount

 

Presentation in Recall’s IFRS
Statutory Financial Statements

 

Presentation in Unaudited
Pro Forma Consolidated
Financial Statements

Inventories

 

$

2,300

 

Inventories

 

Prepaid expenses and other

Other assets

 

28,000

 

Other assets

 

Prepaid expenses and other

Customer relationships

 

88,545

 

Intangible assets

 

Customer relationships and customer inducements

Customer acquisition costs

 

28,581

 

Intangible assets

 

Customer relationships and customer inducements

Computer software

 

23,000

 

Intangible assets

 

Property, Plant and Equipment, net

Deferred revenue

 

36,680

 

Trade and other payables

 

Deferred revenue

Deferred rent

 

11,843

 

Other liabilities

 

Deferred Rent

 

The following balances have been included in other assets, accrued expenses and other long-term liabilities as follows:

 

 

 

Amount

 

Presentation in Unaudited
Pro Forma Consolidated
Financial Statements

Other intangibles

 

$

4,374

 

Other

Other receivables

 

5,300

 

Other

Deferred tax assets

 

6,600

 

Other

Derivative financial instruments

 

200

 

Other

Other assets

 

400

 

Other

Taxes payable

 

6,300

 

Accrued expenses

Provisions

 

18,200

 

Accrued expenses

Derivative financial instruments

 

400

 

Other Long-Term Liabilities

Provisions

 

11,000

 

Other Long-Term Liabilities

Other liabilities

 

6,557

 

Other Long-Term Liabilities

 

9



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

Unaudited Pro Forma Consolidated Statements of Operations Adjustments

 

Certain line items in Recall’s consolidated income statements have been reclassified to conform to Iron Mountain’s presentation in the unaudited pro forma consolidated statements of operations as follows:

 

· Operating expenses have been reclassified to selling, general and administrative, cost of sales, depreciation and amortization;

· Gain on sale of business has been reclassified to loss (gain) on disposal/write-down of property, plant and equipment (excluding real estate), net;

· Finance revenue has been reclassified to interest expense, net; and

· Finance costs have been reclassified to interest expense, net and other expense (income), net.

 

NOTE 4—PURCHASE PRICE

 

At the closing of the Recall Transaction, Iron Mountain paid approximately $333,200 and issued 50,691,329 shares of Iron Mountain common stock which, based on the closing price of Iron Mountain common stock as of April 29, 2016 of $36.53 per share, resulted in a total purchase price to Recall shareholders of approximately $2,184,900.

 

10



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

The following is a summary of the preliminary allocation of the above purchase price as reflected in the unaudited pro forma consolidated balance sheet as of March 31, 2016:

 

Cash and cash equivalents

 

$

155,400

 

Accounts receivable, net

 

203,548

 

Prepaid expenses and other

 

30,300

 

Assets held for sale

 

105,800

 

Property, plant and equipment

 

685,246

 

Customer relationship intangible asset

 

715,970

 

Other intangible assets

 

52,698

 

Deferred income tax assets, including current portion

 

5,961

 

Other assets—long term

 

5,900

 

Accounts payable

 

(131,999

)

Accrued expenses

 

(13,104

)

Deferred revenue

 

(36,680

)

Long-term debt, including current portion

 

(790,872

)

Unfavorable lease liabilities

 

(23,725

)

Other Long-Term Liabilities

 

(58,722

)

Deferred income tax liabilities, including current portion

 

(201,222

)

Estimated fair value of net assets acquired

 

704,499

 

Preliminary allocation to goodwill

 

1,480,401

 

Estimated purchase price

 

$

2,184,900

 

 

The goodwill balance is primarily attributed to the assembled workforce, expanded market opportunities and cost and other operating synergies anticipated upon the integration of the operations of Iron Mountain and Recall. See Note 7 for a discussion of the methods used to determine the fair value of Recall’s identifiable assets and liabilities.

 

NOTE 5—IFRS TO U.S. GAAP ADJUSTMENTS

 

(a) Reflects adjustments to the presentation of deferred income taxes as a result of the application of Accounting Principles Generally Accepted in the United States (“U.S. GAAP”). In accordance with International Financial Reporting Standards (“IFRS”), on a jurisdictional basis all deferred tax assets (“DTAs”) and deferred tax liabilities (“DTLs”) are netted together, and the net DTA or DTL is recorded on the balance sheet as a noncurrent DTA or DTL, respectively. Under U.S. GAAP, jurisdictional netting of DTAs and DTLs are performed on a current versus noncurrent basis. The following table reflects the adjustments to current and noncurrent DTAs and DTLs as a result of the application of U.S. GAAP as of March 31, 2016:

 

 

 

Amount

 

Presentation in Unaudited
Pro Forma Consolidated
Financial Statements

 

Current deferred tax assets

 

$

10,518

 

Deferred income taxes

 

Long-term deferred tax assets

 

(7,550

)

Other

 

Uncertain tax position liability

 

5,274

 

Other Long-Term Liabilities

 

Long-term deferred tax liabilities

 

(2,306

)

Deferred income taxes

 

 

(b) Reflects adjustments to reverse accrued expenses and related tax effects for restructuring actions taken by Recall during the year ended December 31, 2015 and the three months ended March 31, 2016 due to differences in the timing of recognition of such liabilities permitted under IFRS and U.S. GAAP. Under IFRS, liabilities for plant closures, lease terminations and other exit costs may generally be recognized when an entity has formally committed to a plan. U.S. GAAP prohibits the recognition of a liability based solely on an entity’s commitment to a plan. Under U.S. GAAP, the recognition of a provision for a lease termination generally is upon the date the property is no longer in use and most categories of exit costs are recognized as incurred.

 

11


 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

Unaudited Pro Forma Balance Sheet Adjustments

 

 

 

Adjustment

 

Presentation in Unaudited
Pro Forma Consolidated
Financial Statements

 

Current deferred tax assets

 

$

(1,863

)

Deferred income taxes

 

Long-term deferred tax assets

 

(2,507

)

Other

 

Accrued expenses

 

(11,395

)

Accrued expenses

 

Long-term deferred tax liabilities

 

105

 

Deferred income taxes

 

(Distributions in excess of earnings) Earnings in excess of distributions

 

6,920

 

(Distribution in excess of earnings) Earnings in excess of distributions

 

 

Unaudited Pro Forma Statement of Operations Adjustments—Year Ended December 31, 2015

 

 

 

Adjustment

 

 

 

Cost of sales

 

$

(4,977

)

 

 

(Benefit) provision for income taxes

 

1,312

 

 

 

 

Unaudited Pro Forma Statement of Operations Adjustments—Three Months Ended March 31, 2016

 

 

 

Adjustment

 

 

 

Cost of sales

 

$

2,086

 

 

 

(Benefit) provision for income taxes

 

(550

)

 

 

 

(c) Reflects adjustments related to an existing Recall operating lease that is considered a financing obligation under U.S. GAAP. Under U.S. GAAP, Recall was deemed to be the accounting owner of the asset subject to this lease during the construction period. Upon completion of the construction period, Recall determined that the lease did not meet the criteria for “sale-leaseback” treatment. Under U.S. GAAP, Recall must continue to record an asset and corresponding financing obligation. As a result, contractual payments related to the leased property are reversed from rent expense and recorded as depreciation expense, ground rent expense and interest expense.

 

Unaudited Pro Forma Balance Sheet Adjustments

 

 

 

Adjustment

 

 

 

Property, plant and equipment

 

$

19,288

 

 

 

Accumulated depreciation

 

(3,922

)

 

 

Other

 

4,796

 

 

 

Long-term debt, net of current portion

 

19,022

 

 

 

Deferred rent

 

(3,036

)

 

 

Deferred income taxes

 

4,610

 

 

 

(Distributions in excess of earnings) Earnings in excess of distributions

 

(434

)

 

 

 

Unaudited Pro Forma Statement of Operations Adjustments—Year Ended December 31, 2015

 

 

 

Adjustment

 

 

 

Cost of sales

 

$

(1,832

)

 

 

Depreciation and amortization

 

386

 

 

 

Interest expense, net

 

2,063

 

 

 

(Benefit) provision for income taxes

 

(163

)

 

 

 

12



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

Unaudited Pro Forma Statement of Operations Adjustments—Three Months Ended March 31, 2016

 

 

 

Adjustment

 

 

 

Cost of sales

 

$

(427

)

 

 

Depreciation and amortization

 

96

 

 

 

Interest expense, net

 

477

 

 

 

(Benefit) provision for income taxes

 

(38

)

 

 

 

NOTE 6—CONFORMING ACCOUNTING POLICIES

 

At this time, except for the adjustments noted in (1) Note 5 to restate the consolidated financial statements of Recall previously issued under IFRS to be consistent with U.S. GAAP and (2) Note 3 to reclassify certain balances presented in the historical financial statements of Recall to conform their presentation to that of Iron Mountain, Iron Mountain is not aware of any material differences between the accounting policies of the two companies that would continue to exist subsequent to the application of purchase accounting. Iron Mountain is currently in the process of conducting a more detailed review of Recall’s accounting policies in an effort to determine if differences in accounting policies require further reclassification of Recall’s results of operations or reclassification of assets or liabilities to conform to Iron Mountain’s accounting policies and classifications. As a result, Iron Mountain may identify additional differences between the accounting policies of the two companies that, when conformed, could have a material impact on these unaudited pro forma consolidated financial statements.

 

NOTE 7—UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET ADJUSTMENTS

 

Assets and liabilities held for sale adjustments

 

(a) As discussed under “Divestments” in Note 2, Iron Mountain was required to make divestments as part of the Recall Transaction in order to obtain certain regulatory approvals. Certain line items within Iron Mountain’s and Recall’s historical consolidated balance sheets as of March 31, 2016 have been adjusted to give effect to the reclassification of assets and liabilities included in the Divestments to held for sale prior to their divestment within the unaudited pro forma consolidated balance sheet as shown below:

 

 

 

Adjustments

 

Total Adjustments

 

 

 

Iron Mountain
Australia

 

Iron Mountain
Canada

 

Recall U.S.
(Access)

 

Recall U.S. (Seattle
& Atlanta)

 

Recall Canada

 

to Reflect Held for
Sale

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

$

(9,203

)

$

 

$

 

$

 

$

 

$

(9,203

)

Prepaid expenses and other

 

(633

)

 

 

 

 

(633

)

Assets held for sale

 

90,868

 

2,859

 

20,688

 

3,458

 

2,371

 

120,244

 

Total Current Assets

 

81,032

 

2,859

 

20,688

 

3,458

 

2,371

 

110,408

 

Property, Plant and Equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(57,337

)

(8,493

)

(28,232

)

(9,700

)

(7,899

)

(111,661

)

Less—Accumulated depreciation

 

32,138

 

5,670

 

7,544

 

6,242

 

5,528

 

57,122

 

Property, Plant and Equipment, net

 

(25,199

)

(2,823

)

(20,688

)

(3,458

)

(2,371

)

(54,539

)

Other Assets, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(39,438

)

 

 

 

 

(39,438

)

Customer relationships and acquisition costs

 

(15,846

)

 

 

 

 

(15,846

)

Other

 

(549

)

(36

)

 

 

 

(585

)

Total Other Assets, net

 

(55,833

)

(36

)

 

 

 

(55,869

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

(1,634

)

$

 

$

 

$

 

$

 

$

(1,634

)

Accrued expenses

 

(4,216

)

 

 

 

 

(4,216

)

Deferred revenue

 

(1,777

)

 

 

 

 

(1,777

)

Liabilities held for sale

 

10,623

 

 

 

 

 

10,623

 

Total Current Liabilities

 

2,996

 

 

 

 

 

2,996

 

Other Long-Term Liabilities

 

(2,996

)

 

 

 

 

(2,996

)

 

13



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

Purchase Accounting Adjustments

 

(b) Reflects the cash portion of the purchase price paid to Recall shareholders of approximately $333,200.

 

(c) Reflects an increase in book value for Recall’s property, plant and equipment balance of $284,845 (consisting primarily of an increase in the value of racking structures of $166,310), resulting in a total fair value of acquired property, plant and equipment of $685,246, including the fair value of the property, which did not meet the criteria for “sale-leaseback” treatment for which Recall must continue to record as an asset. The fair value estimate for property, plant and equipment is preliminary and has been determined based on the assumptions that management believes market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). This preliminary fair value estimate could include assets that are not intended to be used, may be sold or are intended to be used in a manner other than their highest and best use. For purposes of the accompanying unaudited pro forma consolidated financial statements, it is assumed that all assets will be used in a manner that represents their highest and best use. The final fair value determination for property, plant and equipment may differ materially from this preliminary determination.

 

(d) Reflects an increase in book value for Recall’s assets classified as held for sale of $79,283 (consisting primarily of an increase in the value in property, plant and equipment of $26,806), resulting in a total fair value less cost to sell of acquired assets held for sale of $105,800. The fair value of assets held for sale is preliminary and has been determined based on the assumptions that management believes market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). The final fair value less cost to sell determination for assets held for sale may differ materially from this preliminary determination.

 

(e) Goodwill is calculated as the difference between the fair value of the purchase price and the values assigned to the identifiable tangible and intangible assets acquired and liabilities assumed. See Note 4 for the calculation of the amount of goodwill recognized in connection with the Recall Transaction.

 

14



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

(f) Reflects identifiable intangible assets expected to be recognized in connection with the Recall Transaction, consisting of the following:

 

Description

 

Estimated Fair
Value

 

Presentation in Unaudited
Pro Forma Consolidated
Financial Statements

 

Customer relationships

 

$

715,970

 

Customer relationships and customer inducements

 

Recall trade name

 

17,140

 

Other

 

Favorable leases

 

35,558

 

Other

 

Total identifiable intangible assets

 

$

768,668

 

 

 

 

The fair value of the customer relationship intangible asset was valued using a multi-period excess earnings method, a form of the income approach, which incorporates the estimated future cash flows to be generated from Recall’s existing customer base. Excess earnings are the earnings remaining after deducting the market rates of return on the estimated values of contributory assets, including debt-free net working capital, tangible assets and other identifiable intangible assets. The excess earnings are thereby calculated for each year of a multi-year projection period and discounted to present value. Accordingly, the primary components of this method consist of the determination of excess earnings and an appropriate rate of return.

 

The Recall trade name was valued using the relief from royalty method under the income approach, which estimates the cost savings generated by a company related to the ownership of an asset for which it would otherwise have had to pay royalties or license fees on revenues earned through the use of the asset. The discount rate used is determined at the time of measurement based on an analysis of the implied internal rate of return of the Recall Transaction, weighted average cost of capital and weighted average return on assets.

 

The estimated value of favorable lease assets is $35,558, which reflects leases with contractual rents that are less than current market rents.

 

The fair value estimate for all identifiable intangible assets is preliminary and is based on assumptions that management believes market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). This preliminary fair value estimate could include assets that are not intended to be used, may be sold or are intended to be used in a manner other than their highest and best use. For purposes of the accompanying unaudited pro forma consolidated financial statements, it is assumed that all assets will be used in a manner that represents their highest and best use. The final fair value determinations for identifiable intangible assets may differ from this preliminary determination and those differences may be material.

 

(g) Reflects the removal of capitalized borrowing costs of $5,053 associated with Recall’s outstanding indebtedness as a result of the application of purchase accounting.

 

(h) Reflects an adjustment to eliminate the previously existing current and long-term deferred rent liabilities of Recall of $1,721 and $8,807, respectively, as a result of the application of purchase accounting.

 

(i) Reflects an adjustment to record the fair value of unfavorable lease obligations of $23,725 for leases with contractual rents that are greater than current market rents. The final fair value determination for unfavorable lease obligations may differ from this preliminary determination and those differences may be material.

 

15



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

(j) Reflects the adjustments to record the step up of deferred income tax assets and liabilities resulting from pro forma fair value adjustments for the assets acquired and liabilities assumed, including the Divestments, and to give effect to the removal of deferred taxes as a result of the REIT conversion of a portion of Recall’s operations, as follows:

 

 

 

Purchase
Accounting

 

REIT
Conversion

 

Presentation in Unaudited
Pro Forma Consolidated

 

 

 

Amount

 

Financial Statements

 

Current deferred tax assets

 

$

(516

)

$

(2,580

)

Deferred income taxes

 

Long-term deferred tax assets

 

(937

)

 

Other

 

Current deferred tax liabilities

 

1

 

30,017

 

Accrued expenses

 

Long-term deferred tax liabilities

 

300,485

 

(204,392

)

Deferred income taxes

 

 

This estimate of deferred taxes was determined based on the changes in the book basis of the net assets to be acquired compared to the historical basis reflected in Recall’s financial statements using an estimated statutory tax rate by jurisdiction, resulting in a weighted blended statutory rate of 31.08%. In addition, following the adjustments to the deferred taxes related to purchase accounting, Iron Mountain has integrated, or is in the process of integrating, a portion of Recall’s operations into Iron Mountain’s structure as a REIT. The REIT adjustments eliminate the deferred taxes related to the historical basis and the step up of certain of Recall’s assets and liabilities. Adjustments to established deferred tax assets and liabilities due to refined determination of statutory rates as well as the recognition of additional deferred tax assets and liabilities upon detailed analysis of the acquired assets and assumed liabilities may occur in conjunction with the finalization of the purchase accounting and these items could be material.

 

(k) Reflects an adjustment of $553,586 to eliminate Recall’s historical stockholders’ equity, which represents the historical book value of Recall’s net assets, as a result of the application of purchase accounting.  Reflects adjustments of $507 and $1,851,193 to common stock and additional paid-in capital, respectively, to reflect the issuance of 50,691,329 shares of Iron Mountain common stock with a par value of $0.01 per share issued by Iron Mountain at the closing of the Recall Transaction, assuming a closing price of $36.53 per share of Iron Mountain common stock on April 29, 2016 (see Note 4).

 

(l) Reflects an adjustment of $8,588 to increase long-term debt, net of current portion for the step-up in fair value to the financing obligation related to Recall’s lease which did not meet the criteria for “sale-leaseback” for which Recall must continue to record the financing obligation related to the asset.

 

Financing Adjustments

 

(m) On April 29, 2016, Iron Mountain entered into the Bridge Financing and on that day borrowed the full amount of the $850,000 available to it under the Bridge Financing.  Iron Mountain used the proceeds from the Bridge Financing, along with the Recall Closing Revolver Funds of $299,068, to finance the closing of the Recall Transaction, including funding the cash consideration delivered to Recall shareholders in the Recall Transaction, refinancing Recall’s existing indebtedness and paying certain costs incurred by Iron Mountain in connection with the closing of the Recall Transaction. The cash proceeds from the issuance of the Bridge Financing and the Recall Closing Revolver Funds drawn to Iron Mountain were $1,141,843 (net of $7,225 of financing costs that have been deferred and will be amortized over the term of the Bridge Financing to interest expense).The Bridge Financing bears interest at LIBOR plus a margin of 325 basis points which increases by 50 basis points quarterly, and the Revolving Credit Facility bears interest at LIBOR plus a margin of 225 basis points, resulting in a weighted average interest rate of 4.30% and 7.84% per annum for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively. Included in the weighted average interest rates above are the Duration Fees. The Duration Fees are assessed based on the period of time the Bridge Financing is outstanding. The Duration Fees consist of (1) 25 basis points on the amount outstanding at 180 days from the date of first borrowing under the Bridge Financing; (2) 50 basis points on the amount outstanding at 270 days from the date of first borrowing under the Bridge Financing; and (3) 100 basis points on the amount outstanding at 365 days from the date of first borrowing under the Bridge Financing. Excluding the effect of the Duration Fees, the weighted average interest rate would have been 3.75% and 4.88% per annum for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively. The borrowings were subject to fees including a structuring fee of $850, a commitment fee of 50 basis points on the amount borrowed and a funding fee of 25 basis points on the amount borrowed, which are included in the weighted average interest rate. In addition, the Bridge Financing includes certain fees to be paid upon extinguishment. The pro forma adjustment reflects the entry into the

 

16


 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

Bridge Financing, the borrowing of the Recall Closing Revolver Funds, as well as the repayment of $782,284 of Recall’s outstanding indebtedness as of March 31, 2016.

 

Divestment adjustments

 

(n) Reflects cash proceeds of $80,000 from the Access Sale.

 

(o) Reflects the removal of $80,000 of assets classified as held for sale related to the Access Sale.

 

(p) Reflects the removal of any deferred taxes and liabilities related to the Access Sale and the recognition of a tax payable resulting from the net removal of the deferred taxes and liabilities as a result the Access Sale, as follows:

 

 

 

 

Access Sale

 

 

 

Current deferred tax assets

 

$

(344

)

 

 

Current deferred tax liabilities

 

 

 

 

Long-term deferred tax liabilities

 

(3,002

)

 

 

Current income taxes payable

 

2,658

 

 

 

Tax provision/(benefit) on gain/(loss)

 

$

 

 

 

There is no tax gain or loss from the Access Sale as the assumed purchase price equals the fair value less cost to sell of the Access Assets.

 

NOTE 8—UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS ADJUSTMENTS

 

Purchase Accounting Adjustments

 

(a) Reflects adjustments to cost of sales of $1,466 and $19 for the year ended December 31, 2015 and $289 and $5 for the three months ended March 31, 2016, representing a net increase in rent expense related to the amortization of favorable and unfavorable lease assets and liabilities recognized as part of purchase accounting related to above- or below-market leases and an offsetting decrease to ground rent expense related to the Recall lease which did not meet the criteria for “sale-leaseback”, respectively.

 

(b) Reflects an adjustment to selling, general and administrative expense of $66,899 and $25,994 for the year ended December 31, 2015 and the three months ended March 31, 2016 representing the elimination of the advisory, legal and accounting expenses incurred by both Iron Mountain and Recall in connection with the Recall Transaction, which are not expected to have a continuing impact on results of operations.

 

Reflects adjustments to selling, general and administrative expense of $10,290 and $2,738 related to 8,651,888 and 8,417,401 performance and retention rights outstanding during the year ended December 31, 2015 and the three months ended March 31, 2016, respectively, representing the elimination of the Recall share-based compensation expense for each respective period as, in accordance with the Recall Agreement, prior to the completion of the Recall Transaction, all outstanding rights to acquire any ordinary shares of Recall under Recall’s equity incentive arrangements, including all unvested performance rights and retention rights (the “Recall Equity Awards”), vested and Recall issued the number of Recall shares required by the Recall Equity Awards such that the relevant former holders of the Recall Equity Awards were able to participate in the Recall Transaction. The unaudited pro forma consolidated statements of operations assume that the vesting and settlement of these awards occurred prior to January 1, 2015.

 

17



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

(c) Reflects adjustments to depreciation and amortization expense of $32,337 and $7,568 for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively, representing an increase in amortization expense related to the fair value of identified intangible assets with finite lives, which were recorded within the unaudited pro forma consolidated balance sheet in Note 7(f).  The following table shows the pre-tax impact on amortization expense:

 

 

 

 

 

 

 

Amortization Expense

 

Description

 

Estimated
Useful
Life

 

Estimated
Fair Value

 

Year Ended
December 31,
2015

 

Three Months
Ended March 31,
2016

 

Customer relationships

 

15

 

$

715,970

 

$

47,731

 

$

11,931

 

Recall trade name

 

8

 

17,140

 

2,143

 

536

 

Amortization expense

 

 

 

 

 

49,874

 

12,467

 

Less: Recall historical amortization

 

 

 

 

 

(17,537

)

(4,899

)

Additional amortization expense

 

 

 

 

 

$

32,337

 

$

7,568

 

 

Preliminary estimated future amortization expense, based upon Iron Mountain’s newly acquired intangible assets at March 31, 2016, is as follows:

 

Year ending December 31,

 

Amount

 

Remaining 2016

 

$

37,405

 

2017

 

49,874

 

2018

 

49,874

 

2019

 

49,874

 

2020

 

49,874

 

Thereafter

 

496,209

 

Total

 

$

733,110

 

 

(d) Reflects adjustments to depreciation and amortization of $15,768 and $2,941 for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively, representing increased depreciation expense related to the fair value step-up of property, plant and equipment, with estimated lives ranging from 3 to 35 years, which were recorded within the unaudited pro forma consolidated balance sheet in Note 7(c) as follows:

 

 

 

 

 

 

 

Depreciation Expense

 

Description

 

Estimated
Useful
Life

 

Estimated
Fair Value

 

Year Ended
December 31,
2015

 

Three Months
Ended March 31,
2016

 

Racking

 

12

 

$

369,310

 

$

30,777

 

$

7,694

 

Land

 

N/A

 

20,394

 

N/A

 

N/A

 

Warehouse equipment and vehicles

 

4

 

48,593

 

12,148

 

3,037

 

Computer hardware and software

 

3

 

40,674

 

13,558

 

3,390

 

Buildings

 

35

 

89,754

 

2,564

 

641

 

Other property, plant and equipment

 

11

 

92,734

 

8,430

 

2,108

 

Depreciation expense

 

 

 

 

 

67,477

 

16,870

 

Less: Recall historical depreciation

 

 

 

 

 

(51,709

)

(13,929

)

Additional depreciation expense

 

 

 

 

 

$

15,768

 

$

2,941

 

 

The adjustment to depreciation and amortization reflects an additional increase of $454 and $113 for the year ended December 31, 2015 and three months ended March 31, 2016, respectively, related to the fair value step-up of Recall’s property which did not meet criteria for “sale-leaseback” treatment, for which Recall must continue to record the asset, which were recorded within the unaudited pro forma consolidated balance sheet in Note 7(c).

 

(e) Reflects adjustments to (benefit) provision for income taxes of ($5,126) and ($199) for the year ended December 31, 2015 and three months ended March 31, 2016, respectively, to reflect the tax effect of the pro forma adjustments based on an estimated blended statutory tax rate of 26.36%. This statutory tax rate assumes that a portion of Recall’s operations will be integrated into Iron Mountain’s REIT structure. Because the tax rate used for these unaudited pro forma consolidated financial statements is an estimate, it will likely vary from the effective rate in periods subsequent to the completion of the Recall Transaction and those differences may be material.

 

18



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

(f) Reflects adjustments to interest expense of $396 and $71 for the year ended December 31, 2015 and three months ended March 31, 2016, respectively, related to an existing Recall operating lease that is considered a financing obligation under U.S. GAAP. Under U.S. GAAP, Recall was deemed to be the accounting owner during the construction period. Upon completion Recall determined that the lease did not meet the criteria for “sale-leaseback” treatment. Under U.S. GAAP, Iron Mountain must continue to record an asset and corresponding financing obligation. As a result, contractual payments related to the leased property are reversed from rent expense and recorded through the income statement as depreciation expense, ground rent expense and interest expense.

 

Financing Adjustments

 

(g) Reflects the following adjustments to interest expense resulting from the Bridge Financing and the Recall Closing Revolver Funds as well as the repayment in full of Recall’s outstanding indebtedness:

 

(i) increase to interest expense of $48,112 and $22,118 for the year ended December 31, 2015 and three months ended March 31, 2016, respectively, reflecting estimated interest expense associated with the Bridge Financing and the Recall Closing Revolver Funds using a weighted average interest rate of 4.30% and 7.84% for the year ended December 31, 2015 and the three months ended March 31, 2016, on an annualized basis, respectively;

 

(ii) increase to interest expense reflecting amortization of estimated deferred financing costs of $5,780 and $1,445 for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively, associated with the establishment of the Bridge Financing;

 

(iii) increase to interest expense of $10,200 and $2,550 during the year ended December 31, 2015 and the three months ended March 31, 2016 for the accretion of fees that are required to be paid upon extinguishment of the Bridge Financing; and

 

(iv) the elimination of interest expense of $21,824 and $6,458 and a corresponding tax expense of $5,753 and $1,702 for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively, related to Recall’s outstanding indebtedness that was repaid in full upon the closing of the Recall Transaction, which is assumed, for the purposes of the unaudited pro forma consolidated statements of operations, to have occurred on January 1, 2015.

 

The proceeds from the Bridge Financing were denominated in U.S. dollars and were borrowed by Iron Mountain. As Iron Mountain qualifies as a REIT, the unaudited pro forma consolidated statements of operations for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively, do not reflect a tax benefit related to the pro forma interest expense and amortization of deferred financing costs associated with the Bridge Financing.

 

Divestments

 

(h) Reflects adjustments to eliminate the revenues, operating expenses and other income and expenses related to the Divestments. For the unaudited pro forma consolidated statements of operations for the year ended December 31, 2015 and for the three months ended March 31, 2016, respectively, a blended statutory tax rate of 36.7% and 37.0% was applied as the Divestments. Actual results may differ materially from the assumptions within the accompanying unaudited pro forma consolidated financial information.

 

19



 

NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL INFORMATION

 

(In thousands, except share and per share amounts)

 

Adjustments for the year ended December 31, 2015

 

 

 

Adjustments

 

 

 

 

 

Iron Mountain
Australia

 

Iron Mountain
Canada

 

Recall U.S.
(Access)

 

Recall U.S. (Seattle
& Atlanta)

 

Recall Canada

 

Divestment

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage rental

 

$

(26,767

)

$

(2,003

)

$

(21,654

)

$

(9,863

)

$

(6,430

)

$

(66,717

)

Service

 

(25,450

)

(729

)

(12,470

)

(3,985

)

(3,804

)

(46,438

)

Total Revenues

 

(52,217

)

(2,732

)

(34,124

)

(13,848

)

(10,234

)

(113,155

)

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (excluding depreciation and amortization)

 

(28,388

)

(1,240

)

(14,225

)

(4,942

)

(4,741

)

(53,536

)

Selling, general and administrative

 

(12,146

)

(110

)

(1,050

)

 

 

(13,306

)

Depreciation and amortization

 

(7,121

)

(873

)

 

 

 

(7,994

)

Total Operating Expenses

 

(47,655

)

(2,223

)

(15,275

)

(4,942

)

(4,741

)

(74,836

)

Operating Income (Loss)

 

(4,562

)

(509

)

(18,849

)

(8,906

)

(5,493

)

(38,319

)

Interest Expense, Net

 

 

 

 

 

 

 

Other (Income) Expense, Net

 

 

 

 

 

 

 

Income (Loss) Before Provision (Benefit) for Income Taxes and (Gain) Loss on Sale of Real Estate

 

(4,562

)

(509

)

(18,849

)

(8,906

)

(5,493

)

(38,319

)

(Benefit) Provision for Income Taxes

 

(1,369

)

(137

)

(7,540

)

(3,562

)

(1,483

)

(14,091

)

Income (Loss)

 

$

(3,193

)

$

(372

)

$

(11,309

)

$

(5,344

)

$

(4,010

)

$

(24,228

)

 

Adjustments for the three months ended March 31, 2016

 

 

 

Adjustments

 

 

 

 

 

Iron Mountain
Australia

 

Iron Mountain
Canada

 

Recall U.S.
(Access)

 

Recall U.S. (Seattle
& Atlanta)

 

Recall Canada

 

Divestment

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage rental

 

$

(6,348

)

$

(492

)

$

(5,685

)

$

(2,470

)

$

(1,595

)

$

(16,590

)

Service

 

(5,933

)

(252

)

(3,428

)

(1,088

)

(1,006

)

(11,707

)

Total Revenues

 

(12,281

)

(744

)

(9,113

)

(3,558

)

(2,601

)

(28,297

)

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (excluding depreciation and amortization)

 

(6,267

)

(324

)

(3,802

)

(1,298

)

(1,141

)

(12,832

)

Selling, general and administrative

 

(3,077

)

(26

)

(263

)

 

 

(3,366

)

Depreciation and amortization

 

(2,366

)

(206

)

 

 

 

(2,572

)

Total Operating Expenses

 

(11,710

)

(556

)

(4,065

)

(1,298

)

(1,141

)

(18,770

)

Operating Income (Loss)

 

(571

)

(188

)

(5,048

)

(2,260

)

(1,460

)

(9,527

)

Interest Expense, Net

 

 

 

 

 

 

 

Other (Income) Expense, Net

 

 

 

 

 

 

 

Income (Loss) Before Provision (Benefit) for Income Taxes and (Gain) Loss on Sale of Real Estate

 

(571

)

(188

)

(5,048

)

(2,260

)

(1,460

)

(9,527

)

(Benefit) Provision for Income Taxes

 

(171

)

(51

)

(2,019

)

(904

)

(394

)

(3,539

)

Income (Loss)

 

$

(400

)

$

(137

)

$

(3,029

)

$

(1,356

)

$

(1,066

)

$

(5,988

)

 

(i) The weighted average shares outstanding used to compute basic and diluted net loss per share for the year ended December 31, 2015 and the three months ended March 31, 2016 have been adjusted to give effect to the issuance of 50,691,329 shares of Iron Mountain common stock issued upon closing of the Recall Transaction as if such issuances had occurred on January 1, 2015.

 

NOTE 9—UNADJUSTED PRO FORMA BALANCES

 

(a) In conjunction with the conversion of certain of Recall’s operations to a REIT, Iron Mountain believes that the potential range of the E&P Distribution is between $0 to $50,000. The final amount of the E&P Distribution will be determined based upon a formal study to determine the undistributed earnings and profits of the Recall subsidiaries that are integrated into Iron Mountain’s structure as a REIT. The unaudited pro forma consolidated financial information does not give effect to the E&P Distribution, as it is not factually supportable at this time. However, if the E&P Distribution was determined to be $50,000 and Iron Mountain elected to make the distribution 100% in cash, the impact to the unaudited pro forma consolidated balance sheet would reflect a reduction in cash of $50,000 and a reduction to (Distributions in excess of earnings) Earnings in excess of distributions of $50,000. If the E&P Distribution was determined to be $50,000 and Iron Mountain elected to pay 20% of the distribution with cash, the unaudited pro forma consolidated balance sheet would show a reduction of cash of $10,000. Furthermore, the new shares issued of approximately 1,110,000 to pay the remaining 80% of the E&P Distribution would be added to the weighted number of shares outstanding for the periods reported, such that unaudited pro forma consolidated EPS would decrease by $0.02 and $0.01 per share for the year ended December 31, 2015 and the three months ended March 31, 2016, respectively. For sensitivity analysis, Iron Mountain’s share price as of April 29, 2016 was used.

 

20