More annual reports from Pro Medicus:
2023 ReportPeers and competitors of Pro Medicus:
iCADANNUAL REPORT 2015
HIGHLIGHTS
FINANCIAL
SUMMARY
X NPAT $3.22 million for
continuing operations up
from $1.51 million
X Revenue of $17.58 million
– increase of 21.7%
X Cash reserves of $12.94 million
X Strong balance sheet
– debt free
X Dividend of 2.0c
per share unfranked
BUSINESS
HIGHLIGHTS
X Increased revenue from major
US contracts
X Three major new US contract
wins in last 12 months
X Contracted revenue stream
increased to $50 million plus
over next five years
X Visage 7 – increasing
momentum in US market
X Australian business improved
PROMEDICUS ANNUAL REPORT 2015
1
CONTENTS
1. Highlights 2014/2015
3. CEO and Chairman’s Letter
5. Financial Summary
7. Business Background
9. Global Leadership Team
11. The Year in Review
13. Into the Future
15. Financial Statements
16. Director’s Report
62. Director’s Declaration
63. Independent Audit Report
65. ASX Additional Information
66. Corporate Governance
73. Corporate Information
Dr Sam Hupert
Peter Kempen
Dear Shareholders,
This has been an exciting year as we saw our significant
investments in Research and Development being
rewarded. We were pleased to report a net profit after
tax of $3.22 million from our continuing operations in
2015. This was a major improvement on the previous
year, when we reported a profit of $1.51 million.
Our revenue rose to $17.58 million in 2015, an increase
of 22 percent, with much of the growth coming from
our North American business. 2015 saw revenue from
the US Department of Veteran Affairs continue along
with the first revenue from the large US Health System,
Wellspan Health, Zwanger-Pesiri and University of
Florida commencing during the year.
The demand for our technology is currently driven
by two significant trends. Firstly the worldwide drive
towards the electronic medical record has meant that
healthcare institutions have been encouraged to provide
unified access to their silos of medical information.
This has resulted in the move towards a single, vendor
neutral archive for all medical images (VNA). At
the same time the size and complexity of medical
images created by new technologies and equipment
is increasing rapidly. These two factors have created a
very large and growing volume of image data created
that cannot be readily accessed by simply extending the
monolithic single vendor systems of the past.
This has led to a new, modular approach known as
“Deconstructed PACS®” of which Visage 7 is a core
component. Results to date have been extremely
encouraging and have shown that our solution has
been able to overcome these challenges in our largest
market, North America.
Building on our large sale to a major US Health Network
in May last year we commenced FY 15 with a sale to
Wellspan Health, a large regional health network in the
north-eastern United States, further endorsing Visage
7 technology as a core component of new enterprise
imaging systems for such institutions.
In a different sector of the Healthcare Industry we
saw the adoption, in January 2015, of Visage 7
technology by a leading private radiology group
and outpatient imaging provider, Zwanger-Pesiri,
on New York’s Long Island.
Finally in April 2015 a large multi-campus University
Hospital (University of Florida Health) chose Visage 7
for it’s health system –for primary diagnosis across its
network, as well as for clinical distribution of diagnostic
images to thousands of physicians in the network.
These major sales, each solving a problem in
a different sector of the Healthcare Industry, are
a strong endorsement of our leading edge technology.
Visage 7 technology has not stood still over the year
with new versions of the Visage Enterprise Imaging
platform as well as the FDA approval of Visage Ease
Pro making Visage one of the first companies to
provide diagnostic interpretation for the full gamut
of medical images with the exception of
mammography on mobile devices.
In Australia, Visage RIS, the company’s Radiology
Information System platform, was also significantly
enhanced with major new versions and is increasingly
being adopted by our clients. Over the next 12 months
we plan to migrate the remainder of our clients on our
traditional RIS/Practice management product onto
Visage RIS. We believe this will create opportunities for
further take-up of Visage PACS in the Australian market
as clients learn about the compelling benefits of the
integrated product.
Pro Medicus continued to generate positive cash
flow from operations in 2015, and finished the year
with cash in hand of $12.94 million. This was down
from $15.26 million a year earlier, primarily due to
the payment of dividends of $2.0 million and a tax
payment on the sale of the Amira business of $3.71
million. The company remains debt free and we
believe we have sufficient reserves to internally
fund the organic growth of the business.
Accordingly, your board was pleased to declare
dividends of 2.0 cents per share, unfranked, for the year.
We believe our strong balance sheet positions us well to
grow the business in the years ahead as well as support
our dividend policy.
Finally we would like to thank our fellow directors and
the capable and hard-working teams at Pro Medicus
and Visage Imaging, all of whom have made valued
contributions to our progress in 2015 positioning us
strongly for the future.
Yours faithfully,
Peter Kempen
CHAIRMAN
Dr Sam Hupert
CHIEF EXECUTIVE OFFICE
PROMEDICUS ANNUAL REPORT 2015
3
00010101010101010001001111001010100101010010101010011001010101001010101010
00010101010101010001001111001010100101010010101010011001010101001010101010
CEO &
CHAIRMAN
LETTER
2
0001010101010101000100111100101010010101001010101001100101010100101010101000010101010101010001001111001010100101010010100010101010101010001001111001010100101010010100010101010101010001001111001010100101010010101010011001010101001010101010000101010101010100010011110010101001010100101000101010101010100010011110010101001010100101YEAR
ENDED
30 JUNE 2015
ALL FIGURES IN $A
THOUSANDS UNLESS
OTHERWISE STATED
2015
$’000
17,577
+21.7%
17,557
+21.7%
5,025
+121.1%
3,217
+113.2%
2014
$’000
14,447
+27.0%
14,447
+23.5%
2,273
-69.0%
1,509
–70.6%
29,749
29,223
Revenues from Continuing Operations
Total Revenues
Operating Profit Before Interest and Income Tax
Net Profit After Tax
Total Assets 30 June
Shareholders’ Funds 30 June
21,938
20,707
Net Tangible Assets per Share at 30 June (cents)
Earnings per Share (cents)
13.0
3.2
+113.2%
13.0
1.5
-70.6%
FINANCIAL
SUMMARY
4
PROMEDICUS ANNUAL REPORT 2015
5
Pro Medicus is a leading provider of health informatics solutions which include Radiology Information
system (RIS) / Practice Management software, e-health and 2D/3D PACS digital imaging products and
services to the healthcare industry. The acquisition of Visage Imaging in 2009 transformed the Company,
bringing to our product offering best-in-class 2D and 3D digital radiology (PACS) and advanced
visualisation clinical capabilities in the form of the Visage 7 suite of products. Pro Medicus also provides a
comprehensive range of services centred on these products, including training and installation, hardware
configuration and ongoing technical and end user support.
REVENUE STREAMS IN THE FINANCIAL YEAR ENDING JUNE 30, 2015 WERE
GENERATED BY THE FOLLOWING PRODUCTS AND SERVICES:
RADIOLOGY
INFORMATION SYSTEMS
(RIS)/PRACTICE
MANAGEMENT
Pro Medicus offers software
applications and services
designed to aid the management
of medical practices. The
software includes medical
accounting, clinical reporting,
appointments/scheduling
and marketing/management
information modules and
can be integrated with third-
party applications. The Visage
RIS provides enterprise level
scalability coupled with
powerful search capability and
configurable business-specific
workflow and rules to meet
customer’s needs. Services
include implementation,
hardware sourcing and
configuration, staff and
management training and
ongoing technical and end
user support.
E-HEALTH
The Company’s Internet-based
e-health offering, promedicus.
net, enables referring doctors to
receive encrypted clinical reports
via the Internet to a centralised
“in-tray” run on the doctor’s
computer. These reports are then
electronically incorporated into
the patients’ medical records,
doing away with the need for
double handling or manual
filing. Over 26,000 Australian
doctors are registered users of
promedicus.net.
THE VISAGE 7
ENTERPRISE VIEWER
The Visage 7 Enterprise Viewer
combines 3D/4D and advanced
visualisation capabilities with
the full gamut of 2D reading
functionality creating a truly
unique thin client streaming
universal viewing platform that
enables radiologists to read any
type of examination from a 2D
chest x-ray to a complicated 3D
cardiac study all within the one
viewer. The Enterprise viewer can
be interfaced with a broad range
of third-party image archiving
(VNA) and worklist products as
part of a Deconstructed PACS®
solution. Revenue for this product
is now largely derived by the
adoption of a transaction based
(operational) pay per use model
which is helping to build
a growing annuity revenue stream
for the Company.
VISAGE 3D PACS
As a result of the extensive
R&D undertaken post the
Visage Imaging acquisition,
the Company now has its own
comprehensive 2D-3D/PACS
offering which combines the
Visage 7 Enterprise Viewer with
the ability to store and archive
radiological images, creating
one of the world’s first 3D PACS.
The Company is now selling
this solution in North America,
Australia, and select countries
within Europe.
Due to the scalability and
highly modular nature of the
Visage 7 product offering, our
technology is ideally suited to
the vast majority of radiology
environments including large
Enterprise hospitals, private
imaging centres and remote
reading/tele-radiology groups
enabling us to address segments
of the radiology market
previously not available or
only partially accessible to us.
VISAGE EASE PRO
Visage Ease Pro provides
mobile app technology for
diagnostic interpretation of
medical images using iOS
based mobile devices. It is US
Food and Drug Administration
(FDA) 510 (k) certified for all
imaging modalities apart from
mammography which requires
higher screen resolution than
current iOS devices can support.
Incorporating the ability to
quickly check the calibration
of the screen of an iOS device
means that radiologists and
allied physicians that require
full diagnostic capability on
the go can now have it on their
mobile device. This enables
them to securely interpret
images no matter how large
they are anywhere using Visage
technology. Visage Ease Pro
includes numerous image
manipulation features, display of
non-DICOM (and non-diagnostic)
images such as photos, support
for recording voice memos,
and the ability to upload photo
attachments to studies on
Visage 7.
Visage 7 combines 3D/4D and advanced
visualisation capabilities with the full gamut
of 2D reading functionality creating a truly
unique thin client streaming universal
viewing platform that enables radiologists
to read any type of examination from a 2D
chest x-ray to a complicated 3D cardiac
study all within the one viewer.
BUSINESS
BACKGOUND
6
PROMEDICUS ANNUAL REPORT 2015
7
KEY PERSONNEL
DANNY TAUBER
General Manager
Australia
After graduating in 1986 Danny
Tauber started his career with
chartered accountants Warnocks
gaining experience in taxation
and general accounting. He
then started his own property
development company and
spent a number of years
gaining project management
and general finance skills. An
interest in IT led Danny into
the computer industry where
he worked for a company
producing hotel management
systems. Danny joined Pro
Medicus in 1993 and has been
with the company for over 20
years. Danny has progressed
through the company to his
current position of General
Manager – Australia which
he assumed on the 1st of
January 2011.
BRAD LEVIN
General Manager
North America and Global Head
of Marketing
Brad Levin’s broad experience
has spanned a variety of
leadership roles, including
government, consulting, and
marketing. While in government,
Brad worked as a PACS subject
matter expert for the renowned
US Department of Defence’s
Digital Imaging Network–Picture
Archiving and Communications
System (DIN-PACS) initiative,
as well as consulting for top
healthcare institutions across
the US.
After leaving his consulting role,
Brad went on to spearhead
marketing for two web-based
PACS start-ups, first AMICAS,
and then Dynamic Imaging.
Both firms experienced rapid
commercial growth leading to
acquisition, by Vitalworks and
GE Healthcare, respectively. In
his most recent role, Brad was
GE Healthcare’s commercial
Marketing Director, where he
had radiology and cardiology
marketing responsibility for their
RIS, PACS and CVIT product
portfolios.
MALTE
WESTERHOFF
General Manager
Europe and Global Chief
Technology Officer
Malte Westerhoff is the
General Manager for Visage
Imaging GmbH, the European
branch of Visage Imaging.
He is also the Chief Technical
Officer and is responsible for
product management and
the R&D groups of Visage
Imaging globally. He has
more than eleven years of
experience in medical imaging
and software development,
holding positions in research
and industry. Malte holds a
master’s degree in physics from
Technical University, Berlin,
and a PhD in computer science
and mathematics from Free
University, Berlin.
Malte was one of the founders
of Indeed – Visual Concepts
GmbH and author and co-author
of many scientific papers in
scientific visualization and high-
performance computing and
is instrumental in developing
many of the patented and patent
pending technologies that form
the basis of Visage Imaging’s
product portfolio. Prior to joining
the Pro Medicus group, he has
served at Mercury Computer
Systems and Indeed - Visual
Concepts in senior positions.
Before that, he has worked at
Zuse Institute Berlin (ZIB) as
a scientist in brain research.
PROMEDICUS ANNUAL REPORT 2015
9
GLOBAL
LEADERSHIP
TEAM
8
AUSTRALIA
The Group’s Australian employees undertake research and
development of Pro Medicus products (RIS) as well as sales and
service/support functions.
The Group’s Australian revenue was 1.9% above last year as a result
of new sales of both the Visage PACS and Visage RIS products
with many sales being for the combined product offering.
Promedicus.net, the company’s e-health offering, continued to hold
its strong market position despite increasing competition.
NORTH AMERICA
The growing North American team fulfil sales, marketing and
professional services roles. Revenue from North America increased
by 67.2% compared to the previous year. This was attributable to
new sales and an increase in transaction based revenue from sales
of Visage technology as more contracts came on stream.
During the period, the company won three major contracts
namely Wellspan Health, Zwanger Pesiri and University of Florida
(Shands & Jacksonville). These contracts have significantly extended
the Company’s footprint in the North American market and will
contribute to the growing revenue stream from this region in
the coming years.
EUROPE
The Group’s employees in its Berlin office undertake research and
development of Visage Imaging products worldwide as well as sales,
marketing and service/support functions for the Group’s European
operations. Revenue from our European operations decreased by
16.3% from last year, due to lower OEM sales.
COMPANY OFFICES
IN ADDITION TO ITS MELBOURNE-BASED
AUSTRALIAN HEAD OFFICE, THE COMPANY
HAS TWO OFFSHORE OFFICES:
VISAGE GMBH – BERLIN
This is the company’s European headquarters and houses employees
who are primarily involved in product R&D and ongoing product
support. This office also forms the base of the company’s European
operations including order administration and both direct and OEM
sales activities.
VISAGE IMAGING INC – SAN DIEGO
This is the company’s North American headquarters and is the
base for staff involved in sales, marketing, training/implementation
and applications support for both the Visage Imaging and
Pro Medicus products.
THE YEAR
IN REVIEW
10
PROMEDICUS ANNUAL REPORT 2015
11
000101010101010100010011110010101001010100101010100110010101010010101010100001010101010101000100111100101010010101001010101001100101010100101010101000010101010101010001001111001010100101010010101010011001010101001010101010THE BOARD AND MANAGEMENT
BELIEVE THE COMPANY IS EXTREMELY
WELL POSITIONED FOR GROWTH
AFTER MAKING STRONG PROGRESS
IN THE 2015 FINANCIAL YEAR,
PARTICULARLY IN THE NORTH
AMERICAN MARKET.
The number of major contract wins in North
America doubled in the past 9 months, the vast
majority of which are based on the transaction
model thereby significantly increasing our
guaranteed minimum level of contracted revenue
over the next five years as well as providing
potential upside as contracted transaction
numbers grow and new contracts are won.
Industry recognition of the Company in North
America has increased significantly with the
winning of major contracts. The pipeline of
sales opportunities that the company is actively
pursuing has grown accordingly.
In addition, we believe the continued roll-out
of the new Visage RIS technology platform in
Australia has helped us consolidate our position
as the premium provider of RIS systems in this
market and opens further opportunities for growth
as clients come to understand the benefits of the
integrated Visage RIS-PACS package.
KEY FACTORS PREDICTED TO DRIVE
GROWTH INCLUDE:
EXPANDED GEOGRAPHICAL
FOOTPRINT
The Company is looking to further build on its
presence in North America as well as consolidate
its position in Australia. In North America, our
strategy of direct sales has been highly successful
with an increasing percentage of the Company’s
revenue coming from this region, a trend we
believe will continue given the major contracts
won in the past two years.
FULLY INTEGRATED PRODUCT
OFFERING
Our Visage RIS technology platform integrates
fully with our leading edge Visage 7 product
suite, thereby creating the first fourth-generation,
end-to-end single-vendor ‘thin client’ PACS/RIS
solution in the market. In Australia, most of our
sales to new clients have been for the integrated
product suite, providing confirmation of our multi-
product strategy. As our existing Australian RIS
clients transition to Visage RIS, we believe there
is potential for further take-up of the integrated
product suite.
TRANSACTION BASED
LICENCING MODEL
Over the last two years, the Company has seen
a significant increase in the transaction based
(pay per use) licensing model in both Australia
and North America creating significant ongoing
revenue stream for the company.
HIGHLY DIFFERENTIATED
TECHNOLOGY
The Company continues to maintain its significant
ongoing investment in R&D for its flagship Visage
7 suite of products which we believe will continue
to differentiate our offerings in the Deconstructed
PACS®, Enterprise viewer, 2D/3D PACS advanced
visualisation space.
The Visage RIS platform is the culmination of
many years of intense R&D effort and positions
Pro Medicus at the forefront of RIS and practice
management technology. It is differentiated by its
scalability, powerful search capability and ability
to allow clients to configure their own business-
specific workflow and rules to meet their needs.
INDUSTRY TRENDS
The Company believes the North American market
has reached a tipping point as a result of two
significant industry trends that combined, will
continue to drive demand for Visage 7 products.
The first is the explosion in the size of the image
files generated by modern radiology equipment.
With developments in imaging technology such
as positron emission tomography (PET) and high
density 640 slice computed tomography (CT) it
is not uncommon for a single examination image
file to be in the order of 1.5 to 2 Gigabytes or
larger in size. The introduction of Digital Breast
Tomosynthesis (DBT), a new form of 3D breast
imaging, has added to the data explosion problem
producing image files as large as 4 to 6 Gigabytes
per examination. Traditional PACS/Digital Imaging
technology requires these files to be transferred
across the network to the radiologist desktop
in order to be visualised. This has created
significant network bottlenecks which has limited
the widespread adoption and use of these new
imaging technologies.
Visage 7, with its unique server side thin-client
streaming technology, enables the radiologist or
referring clinician to instantly visualize even the
largest examinations without having to move the
images to their desktop thereby overcoming the
bandwidth/ network bottleneck issue.
This has created a paradigm shift in the way
customers are purchasing PACS/Digital Imaging
technology, moving away from a monolithic, single
vendor solution to a best in breed or Deconstructed
PACS® approach whereby multiple components
from different vendors are integrated into a single
solution. Unlike systems from traditional PACS
systems, Visage 7, with its highly modular and
scalable design is ideally suited to this new paradigm
resulting in a growing pipeline of opportunities that
the company is actively pursuing.
EXPANDED PRODUCT
PORTFOLIO
GROUND BREAKING
VISAGE 7 TECHNOLOGY
PAY PER USE
PAY PER USE
LICENSING MODEL
LICENSING MODEL
NEW RIS TECHNOLOGY
NEW RIS TECHNOLOGY
PLATFORM
PLATFORM
ADDRESSING ENTERPRISE/
HOSPITAL MARKETS
CONTINUED
US EXPANSION
INTO THE
FUTURE
12
PROMEDICUS ANNUAL REPORT 2015
13
ANNUAL FINANCIAL REPORT
30 JUNE 2015
Directors’ Report
Auditor’s Independence Declaration
Statement of Comprehensive Income
Statement of Financial Position
Statement of Changes in Equity
Statement of Cash Flows
Notes to the Financial Statements
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
Note
1 Corporate Information
2 Summary of Significant Accounting Policies
3 Significant Accounting Judgements, Estimates and Assumptions
4 Financial Risk Management Objectives and Policies
5 Operating Segments
6 Income and Expenses
7 Income Tax
8 Earnings per Share
9 Dividends Paid and Proposed
10 Cash and Cash Equivalents
11 Trade and Other Receivables (Current)
12 Inventory
13 Plant and Equipment
14 Intangible Assets
15 Trade and Other Payables
16 Provisions
17 Contributed Equity and Reserves
18 Share based Payment Plan
19 Commitments
Note 20 Events after the Balance Sheet Date
Note
21 Auditors’ Remuneration
Note
22 Key Management Personnel
Note 23 Related Party Disclosure
Note 24 Contingencies
Note 25 Parent Entity Information
Directors’ Declaration
Independent Auditor’s Report
ASX Additional Information
Corporate Governance Statement
Corporate Information
16
27
28
29
30
31
32
32
32
44
45
47
49
49
50
51
52
52
53
53
54
55
55
56
57
59
59
59
60
60
61
61
62
63
65
66
73
FINANCIAL
REPORT
14
PROMEDICUS ANNUAL REPORT 2015
15
DIRECTORS’
REPORT
Your Directors submit their report for the year ended 30 June 2015.
THE NAMES AND DETAILS
OF THE COMPANY’S
DIRECTORS IN OFFICE
DURING THE FINANCIAL
YEAR AND UNTIL THE
DATE OF THIS REPORT
ARE AS FOLLOWS:
PETER
TERENCE KEMPEN
F.C.A, F.A.I.C.D
Chairman
Peter Kempen joined Pro Medicus
Limited as a Director on 12 March
2008. He is Chairman of Ivanhoe
Grammar School and Chairman
of Australasian Leukaemia and
Lymphoma Group. He is also
a Director of the Yara Pilbara
group of companies.
Peter has previously been
Chairman of Patties Food Limited,
Chairman of Danks Holdings
Limited and Managing Partner
of Ernst & Young Corporate
Finance Australia.
Peter is a Fellow of the Institute
of Chartered Accountants in
Australia and a Fellow of the
Australian Institute of
Company Directors.
Peter became Chairman in
August 2010 before which he
served as a Non-Executive
Director of the company.
Peter is also Chairman of
the audit committee.
16
DR SAM
AARON HUPERT
M.B.B.S.
Managing Director and
Chief Executive Officer
Co-founder of Pro Medicus
Limited in 1983, Sam Hupert is a
Monash University Medical School
graduate who commenced
General Practice in 1980. Realising
the significant potential for
computers in medicine he left
general practice in late 1984
to devote himself full time to
managing the Group.
Sam served as CEO from the
time he co-founded the company
until October 2007 at which time
he stepped down to become an
executive director. Sam resumed
full time CEO activities in
October of 2010.
RODERICK LYLE
LL.B., B.Com, LL.M (Lond), MBA (Melb)
Non Executive Director
Roderick joined Pro Medicus
Limited as a Director on
23 November 2010. He is a Senior
Partner of Clayton Utz and is
former Managing Partner of the
Melbourne office.
Roderick is a member of the
Law Institute of Victoria, a member
of the Law Society of New South
Wales and a member of the
Law Society London.
Roderick is recognised as one of
Australia’s leading commercial
lawyers. He has been a key advisor
in a large number of significant
mergers and acquisitions and
equity capital markets transactions.
Roderick also serves on the
audit committee.
ANTHONY
BARRY HALL
B.Sc. (Hons), M.Sc.
Executive Director and
Technology Director
Co-founder of Pro Medicus
Limited in 1983, Anthony Hall
has been principal architect and
developer of the core software
systems. His current focus is the
transition to and development of
the company’s next generation
RIS systems.
CLAYTON
JAMES HATCH
CPA
Chief Financial Officer and
Company Secetary
Clayton was appointed Company
Secretary on 1 July 2009.
Clayton has strong experience
in financial and management
accounting having worked in a
Finance role for several years.
Clayton joined Pro Medicus in June
2008 and has progressed through
the company to his current position
of Chief Financial Officer which he
assumed on the 1 July 2012.
INTERESTS IN THE SHARES AND OPTIONS OF THE COMPANY
As at the date of this report, the interests of the directors in the shares and options of the Company were:
A. B. Hall
S. A. Hupert
P. T. Kempen
R. Lyle
EARNINGS PER SHARE
Basic earnings per share
Diluted earnings per share
DIVIDENDS
ORDINARY SHARES
Final dividends recommended:
Normal dividend plan
Dividends paid in the year:
Interim for the year
Final dividend for 2014 shown as recommended in the 2014 report:
Normal dividend plan
OPERATING AND FINANCIAL REVIEW
CORPORATE STRUCTURE
Pro Medicus Limited is a
company limited by shares that
is incorporated and domiciled
in Australia.
Nature of operations and
principal activities.
The principal activities of the
Group during the year were the
supply of product and services
to diagnostic imaging groups
and a range of other entities
predominately within the private
medical market. These products
and services include:
Radiology Information Systems
(RIS)
Innovative proprietary
medical software for practice
management (RIS);
▶ Training, installation and
professional services;
▶ After sale support and
service products;
▶ Promedicus.net secure
email; and
▶ Digital radiology
integration products
Ordinary Shares
30,068,500
30,107,660
478,082
140,000
Options Over
Ordinary Shares
NIL
NIL
200,000
200,000
Cents
3.21
3.14
$’000
1,002
1,002
1,002
CENTS
1.0
1.0
1.0
Visage 7.0
▶ Innovative medical imaging
software that provides
radiologist and clinicians
with advanced visualisation
capability for rapidly viewing
2-D, 3-D and 4-D medical
images;
▶ PACS/Digital imaging
software that is sold directly
and to original equipment
manufacturers (OEM).
▶ Training, installation and
professional services;
▶ Service and support products;
The Company undertakes
R&D in Australia for its
Practice Management (RIS)
and promedicus.net products
including R&D for Visage RIS,
its new technology platform.
HIGHLIGHTS
The R&D for the Visage Imaging
product set is carried out in Europe.
The Company has continued
development of both the RIS
products and the Visage 7.0
product line throughout the period.
PROMEDICUS ANNUAL REPORT 2015
17
DIRECTORS’ REPORT CONT.
REVIEW AND RESULTS OF
OPERATIONS
Investment Activities
Surplus funds which are held in several currencies
are invested by the Group in a cash management
account and term deposits to maximise the
interest return.
Performance Indicators
Management and the Board monitor overall
performance, from the strategic plan through to the
performance of the Group against operating plans
and financial budgets.
The Board, together with management, have
identified key performance indicators (KPIs) that
are used to monitor performance. Key management
monitor these KPIs on a regular basis and Directors
receive appropriately structured board reports
for review prior to each monthly Board meeting
allowing them to actively monitor the Group’s
performance.
Dynamics of the Business
Australia
The Group’s Australian employees undertake
research and development of Pro Medicus products
(RIS) as well as sales and service/support functions.
The Group’s Australian revenue was 1.9% above
last year as a result of new sales of both the Visage
PACS and Visage RIS products with many sales
being for the combined product offering.
Promedicus.net, the company’s e-health offering,
continued to hold its strong market position despite
increasing competition.
North America
The growing North American team fulfil sales,
marketing and professional services roles. Revenue
from North America increased by 67.2% compared
to the previous year. This was largely attributable
to new sales and an increase in transaction based
revenue from sales of Visage technology as more
contracts came on stream.
Europe
The Group’s employees in its Berlin office undertake
research and development of Visage Imaging
products worldwide as well as sales, marketing and
service/support functions for the Group’s European
operations. Revenue from our European operations
decreased by 16.3% from last year, due to lower
OEM sales.
Financials
Reported profit after tax for the period was
$3.22m an increase of $1.71m (113.2%) from the
previous year.
Full year revenue of the Group increased from
$14.45m to $17.58m, an increase of 21.67%.
The key driver of the profit increase was the
significant improvement in the performance of
the North American operations supplemented by
a modest increase in Australian sales.
As the Group’s costs are relatively fixed, an increase
in sales has a positive impact on profitability.
Investments for Future Performance
The Company will continue to direct resources into
the development of new products and is committed
to the continued development of Visage RIS, its
new RIS technology platform as well as the ongoing
development of the Visage 7.0 product set.
It is anticipated that this strategy of ongoing
development will continue to position Pro Medicus
as a market leader and enable the Group to further
leverage its expanded product portfolio and
geographical spread.
The Group remains committed to providing
staff with access to appropriate training and
development programs, together with the
resources to complete their duties.
The Directors express their gratitude for the efforts
of the management team and all employees in
achieving this year’s result.
REVIEW OF FINANCIAL CONDITION
Capital Structure
The Company has a sound capital structure with
a strong financial position, with no debt.
Treasury Policy
With the increase in overseas operations there is
an increased currency risk as a consequence of
contracts written in and cash being held in foreign
currencies. Whilst this is offset to a degree by
having operations in North America and Europe,
this change in risk profile has been noted by the
Board and action is being taken to manage this risk.
The treasury function, co-ordinated within
Pro Medicus Limited, is limited to maximising
interest return on surplus funds and managing
currency risk. The treasury operates within
policies set by the Board, which is responsible
for ensuring that management’s actions are in
line with Board policy.
Cash from Operations
Net cash flows from operating activities for the
current period was a positive $4.18m, with receipts
from customers totalling $16.99m compared with
payments of $8.61m to suppliers and employees.
During the year the Company paid out a total of
$2.01m in dividends and tax on the sale of Amira
of $3.74m, the net result being total cash assets of
$12.94m; a decrease of 15.2% from last year.
Liquidity and Funding
The Group is cash flow positive, has adequate cash
reserves and has no overdraft facility. Sufficient
funds are held to finance operations.
Risk Management
The Company takes a proactive approach to
risk management. The Board is responsible for
ensuring that risks, and also opportunities, are
identified on a timely basis and that the Group’s
objectives and activities are aligned with the risks
and opportunities identified by the Board.
The Company believes that it is crucial for all Board
members to participate in this process, as such the
Board has not established separate committees
for areas such as risk management, environmental
issues, occupational health and safety or treasury.
The Board has a number of mechanisms in place to
ensure that management’s objectives and activities
are aligned with the risks identified by the Board.
These include the following:
• Board approval of strategic plans, which
encompass the Company’s vision, mission
and strategy statements, designed to meet
stakeholder needs and manage business risk;
• Implementation of Board approved operating
plans and budgets and Board monitoring of
progress against these budgets, including the
establishment and monitoring of KPIs;
• Overseeing of appropriate backup procedures
for important company data; and
• Routine review by key executives of its
established Quality Assurance program and
corrective action recommendations stemming
from it.
Corporate Governance
In recognising the need for the highest standards
of corporate behaviour and accountability, the
Directors of Pro Medicus Limited support and
have adhered to the principles of good corporate
governance. Please refer to the separate
“Corporate Governance” section for more
details of specific policies.
SIGNIFICANT CHANGES IN
THE STATE OF AFFAIRS
Shareholders’ equity increased by 5.9% from
$20.71m to $21.94m. This movement was largely
the result of profit during the year, offset by
dividends paid out during the year.
SIGNIFICANT EVENTS AFTER
THE BALANCE DATE
A Final Dividend of 1.0 cents per share has been
declared post 1 July. Please refer Note 9.
LIKELY DEVELOPMENTS AND
EXPECTED RESULTS
The Directors anticipate that the 2016 financial
year will see more opportunity crystallise for the
company due to improved prospects in North
America and the continued commercialisation
and roll out of Visage RIS, the company’s new
technology RIS platform.
Key components that are likely to affect the
performance of the company are:
• Increased revenue being generated from
recently won transaction based contracts which
are scheduled to come on stream in the 2016
financial year.
• Strong interest in the Visage 7 suite of products
in the North American market has resulted in a
number of sales opportunities that the Company
is actively pursuing.
• The ability of the expanded Visage 7 product set
to address key market segments such as large
Health Systems and Hospitals in addition to the
private radiology and teleradiology markets.
• Market dynamics that favour the adoption of
Visage 7 technology such as the trend towards
“deconstructed” or best in breed solutions.
• Improved sales prospects for Visage RIS, the
company’s new technology RIS as the rollout of
this new platform continues.
As a result, it is anticipated that the 2016 financial
year will show a continuing improvement in
operational results, however this is dependent upon
many market factors over which the Directors have
limited or no control.
ENVIRONMENTAL REGULATION
AND PERFORMANCE
The Group has no identified risk with regard to
environmental regulations currently in force. There
have been no known breaches by the Group of any
regulations.
SHARE OPTIONS
Un-issued Shares
As at the date of this report, there were 1,675,000
un-issued ordinary shares under options refer to
Note 18 of the financial statements for further
details of the options outstanding.
Option holders do not have any right, by virtue
of the option, to participate in any share issue
of the Company.
18
PROMEDICUS ANNUAL REPORT 2015
19
DIRECTORS’ REPORT CONT.
Shares Issued as a Result of
the Exercise of Options
During the financial year, no share options were
exercised by current employees. During the financial
year no share options expired. No Directors or key
management personnel in the current year have
exercised any option to acquire fully paid ordinary
shares in Pro Medicus Limited.
INDEMNIFICATION AND INSURANCE
OF DIRECTORS AND OFFICERS
During the year, Pro Medicus Limited indemnified
Clayton Utz and each one or more of the past,
present or future partners of Clayton Utz (other
than Mr. Lyle) against any liability (including a
liability incurred by Clayton Utz to pay legal costs)
arising out of Mr. Lyle’s activities as a Director of
Pro Medicus Limited.
During or since the financial year, the Company
has paid premiums in respect of a contract for
Directors’ & Officers’/Company Re-Imbursement
Liability insurance for directors, officers and Pro
Medicus Limited for costs incurred in defending
proceedings against them.
Disclosure of the amount of insurance and
the terms of this cover is prohibited by the
insurance policy.
INDEMNIFICATION OF AUDITORS
To the extent permitted by law, the Company has
agreed to indemnify its auditors, Ernst & Young,
as part of the terms of its audit engagement
agreement against claims by third parties arising
from the audit (for an unspecified amount). No
payment has been made to indemnify Ernst &
Young during or since the financial year.
REMUNERATION REPORT (audited)
This remuneration report for the year ended 30
June 2015 outlines the remuneration arrangements
of the Group in accordance with the requirements
of the Corporations Act 2001 and its Regulations.
This information has been audited as required by
section 308(3C) of the Act.
The remuneration report details the remuneration
arrangements for key management personnel (KMP)
who are defined as those persons having authority
and responsibility for planning, directing and
controlling the major activities of the Company and
the Group, directly or indirectly, including any director
(whether executive or otherwise) of the Group.
For the purposes of this report, the term ‘executive’
includes the Chief Executive Officer (CEO), executive
directors and other senior executives of the Group.
(i) Non – executive directors
Peter Terence Kempen Chairman
Roderick Lyle
Director (non-executive)
(ii) Executive directors
Dr Sam Aaron Hupert Managing Director and CEO
Anthony Barry Hall
Technology Director
(iii) Other Executives
Danny Tauber
Malte Westerhoff
Brad Levin
General Manager
– Pro Medicus Limited
Managing Director
– Visage Imaging GmbH
General Manager
– Visage Imaging Inc
Remuneration committee
Remuneration and nomination issues are handled
at the full Board level. Due to the small number of
Directors no Committee has been established for
this purpose.
Board members, as per groupings detailed below,
are responsible for determining and reviewing
compensation arrangements.
In order to maintain good corporate governance
the Non-Executive Directors assume responsibility
for determining and reviewing compensation
arrangements for the Executive Directors of
the Group. The Executive Directors in turn are
responsible for determining and reviewing the
compensation arrangements for the Non-Executive
Directors. The CEO, in conjunction with the full Board
reviews the terms of employment for all executives.
The assessment considers the appropriateness of
the nature and amount of remuneration of such
executives on a periodic basis by reference to
relevant employment market conditions with the
overall objective of ensuring maximum stakeholder
benefit from the retention of a high quality Board
and executive team.
Remuneration philosophy
The performance of the Group depends upon the
quality of its Directors and Executives. To prosper,
the Company must attract, motivate and retain
highly skilled Directors and Executives.
To this end, the Company provides competitive
rewards to attract high calibre Executives.
Remuneration structure
In accordance with best practice corporate
governance, the structure of Non-Executive
Director and Executive’s remuneration is separate
and distinct.
Non-Executive Director remuneration
Objective
The Board seeks to set aggregate remuneration
at a level which provides the Company with the
ability to attract and retain Directors of the highest
calibre, whilst incurring a cost which is acceptable
to shareholders.
Structure
The Constitution and the ASX Listing Rules specify
that the aggregate remuneration of Non-Executive
Directors shall be determined from time to time by
a general meeting. An amount not exceeding the
amount determined is then divided between the
Directors as agreed. The latest determination was
at the Annual General Meeting held on 4 November
2005 when shareholders approved an aggregate
remuneration of $500,000 per year.
The amount of the aggregate remuneration sought
to be approved by shareholders and the manner
in which it is apportioned amongst Directors is
reviewed annually. The Board considers fees paid to
Non-Executive Directors of comparable companies
when undertaking the annual review process.
Each Director receives a fee for being a Director
of the Company. No additional fee is paid for time
spent on Audit Committee business.
Non-Executive Directors have long been
encouraged by the Board to hold shares in the
Company (purchased by the Director on market).
It is considered good governance for the
Directors to have a stake in the Company on
whose board they sit. The Non-Executive
Directors of the Company participate in the
Employee Share Incentive Scheme [Option based]
which was established in 2000 to provide incentive
for participants.
The remuneration of Non-Executive Directors
for the period ended 30 June 2015 is detailed in
Table 1 of this report.
Executives
(including Executive Directors remuneration)
Objective
The Group aims to reward Executives with a level
and mix of remuneration commensurate with their
position and responsibilities within the Group and
so as to:
• align the interests of Executives with those
of shareholders;
• ensure total remuneration is competitive by
market standards.
Structure
Employment Contracts have been entered into
with all Executives of the Group. Details of these
contracts are provided on page 22.
Remuneration consists predominately of fixed
remuneration. Variable remuneration is provided
occasionally at the Board’s discretion including
both short term incentives (STI) and long term
incentives (LTI).
The Company does not have a policy regarding
Executives entering into contracts to hedge their
exposure to share options granted as part of their
remuneration package.
The Board has not used any external
consultants to undertake a review of the
remuneration of Executives.
Fixed Remuneration
Objective
The level of fixed remuneration is set so as to
provide a base level of remuneration which is
both appropriate to the position and is competitive
in the market.
Fixed remuneration is reviewed annually and
the process consists of a review of Group wide,
business and individual performance, relevant
comparative remuneration in the market and
internal and, where appropriate, external advice
on policies and practices. As noted above, the
company conducting the review has access to
external advice independent of management.
Executives, including Executive Directors are
given the opportunity to receive their fixed
(primary) remuneration in a variety of forms
including cash and fringe benefits such as motor
vehicles and expense payment plans. It is intended
that the manner of payment chosen will be optimal
for the recipient without creating undue cost for
the Group.
The fixed remuneration is detailed in Table 1
of this report.
Variable Remuneration
– Long Term Incentive (LTI)
Employee Share Option Scheme
An employee share incentive scheme was
established on 25th August 2000 whereby
directors and staff of the Company were issued
with options over the ordinary shares of Pro
Medicus Limited. The options expired under the
scheme on 25 August 2010.
Roderick Lyle was granted options on becoming
a Director of the company in 2011 under a separate
agreement. The share options have a 5 year vesting
period and expire in 2021.
20
PROMEDICUS ANNUAL REPORT 2015
21
DIRECTORS’ REPORT CONT.
REMUNERATION REPORT (audited) (continued)
Performance Rights
A long term incentive plan was established during 2011-12 whereby Senior Executives of the Group were
offered performance rights over the ordinary shares of Pro Medicus Limited. The performance rights,
issued for nil consideration, are offered over a 5 year period and vest 4 years after granting date on
completion of service. This long term incentive plan includes performance hurdles related to profitability
(EBIT – 75%) which is set on an annualised basis by the Board and individual performance (25%).
These measures have been selected and set to align to Company performance and to reflect individual
contribution to the Company.
The table below outlines the proportion of LTI that were granted since the plan was established.
75% EBIT targets met
2015
80%*
25% Individual targets met
60-100%*
* subject to Board approval
2014
90%
87%
2013
0%
96%
2012
60%
60%
Variable Pay – Short Term Incentive (STI)
Short term incentives in the form of cash bonuses were paid to key staff based on a mix of Company
based and personal performance targets.
STI bonus for 2015
For the 2015 financial year, the total amount of STI cash bonus either paid or accrued at year end was
$239,653. The maximum amount payable under STI was $239,653.
Key Performance Indicators
Actual STI payments granted to key staff depended on the extent to which specific targets set at the time
of employment were met. The targets consist of a number of Key Performance Indicators (KPIs) covering
both financial (Sales Targets) and non-financial measures of performance.
Shareholder Returns
The Directors are confident that the holdings of reserve cash is sufficient to underpin the development and
expansion needs of the Company as the business looks to increase its penetration of existing markets.
The return on net assets and equity are shown in the table below.
Basic earnings per share – reported (cents)
Return on assets (%)
Return on equity (%)
Dividend payout ratio (%) – normal dividend plan
Dividend payout ratio (%) – total dividend
Available franking credits ($’000)
Employment Contracts
2015
2014
3.2
17.6
14.7
62.3
62.3
0
1.5
8.4
7.3
132.8
132.8
782
2013
5.1
25.6
24.2
39.7
39.7
1,641
2012
2011
1.8
11.3
11.2
84.0
84.0
2,638
0.5
3.0
3.3
0.0
0.0
2,921
Executive Directors
Executive Service Contracts, on similar terms and conditions, have been prepared for all Executive
Directors of the Company.
These agreements provide the following major terms:
• Each Executive will receive a remuneration package per annum which is to be reviewed annually;
• The agreements protect the Company and Group’s confidential information and provide that any
inventions or discoveries of an Executive become the property of the Group;
• Non-competition during employment and for a period of 12 months thereafter; and
• Termination by the Company on six months notice or payment of six months remuneration in lieu of
notice or a combination of both (or without notice or payment in lieu in the event of misconduct or
other specified circumstances). The agreements may be terminated by the Executives on the giving of
six months notice.
Executives
(excluding Executive Directors)
All Executives have rolling contracts. The Group may terminate the Executive’s employment agreement by
providing six months written notice or providing payment in lieu of the notice period (based on the fixed
component of the Executive’s remuneration). The Group may terminate the contract at any time without
notice if serious misconduct has occurred. Where termination with cause occurs the Executive is only
entitled to that portion of remuneration that is fixed, and only up to the date of termination.
On termination with cause any unvested options will immediately be forfeited.
Remuneration of key management personnel of the Company and the Group
Table 1: Remuneration of key management personnel for the year ended 30 June 2015
Short-Term
Post
Employment
Salary
& Fees
Cash
Bonus
Non
Monetary
benefits
Super-
annuation
30 June 2015
Directors
P T Kempen
56,360
245,000
245,000
45,662
S A Hupert
A B Hall
R. Lyle
Executives
D Tauber
315,204
-
-
-
-
-
8,640
35,000
35,000
35,000
4,338
-
-
-
-
Long
Term
Long
Service
Leave
-
3,655
3,655
-
Share-Based Payment
Total
Total
Performance
Related %
Performance
Rights Options
-
-
-
-
-
-
-
100,000
283,655
283,655
3,084
53,084
-
-
-
-
10.2%
36.4%
24.9%
M Westerhoff
405,602
179,613
12,981
2,517
B Levin
228,152
60,040
-
-
-
-
61,724
15,617
-
-
662,437
303,809
1,540,980 239,653
21,621
124,984
19,219
114,967
4,042 2,065,466
13,129
11,909
37,626
958
378,826
Compensation options granted, vested and
exercised during the year as part of remuneration
At reporting date 72,188 shares with a fair value
of $59,848 ($0.83 per performance right) were
granted as performance rights to Malte Westerhoff
with a grant date of 27 October 2014. The
performance rights have a 4 year vesting period
from grant date and are automatically exercised
upon completion of the vesting period.
An additional 185,000 shares with a fair value
of $126,964 ($0.69 per performance right) were
granted as performance rights to Malte Westerhoff
in relation to the 2013-14 financial performance with
a grant date of 27 March 2014. The performance
rights have a 4 year vesting period from grant date
and are automatically exercised upon completion of
the vesting period.
At reporting date 33,750 shares with a fair value of
$27,981 ($0.83 per performance right) were granted
as performance rights to Danny Tauber with a grant
date of 27 October 2014. The performance rights
have a 4 year vesting period from grant date and
are automatically exercised upon completion of the
vesting period.
An additional 107,250 shares with a fair value
of $73,605 ($0.69 per performance right) were
granted as performance rights to Danny Tauber in
relation to the 2013-14 financial performance with
a grant date of 27 March 2014. The performance
rights have a 4 year vesting period from grant date
and are automatically exercised upon completion of
the vesting period.
At reporting date 20,625 shares with a fair value of
$17,099 ($0.83 per performance right) were granted
as performance rights to Brad Levin with a grant
date of 27 October 2014. The performance rights
have a 4 year vesting period from grant date and
are automatically exercised upon completion of the
vesting period.
An additional 61,250 shares with a fair value of
$42,035 ($0.69 per performance right) were
granted as performance rights to Brad Levin in
relation to the 2013-14 financial performance with
a grant date of 27 March 2014. The performance
rights have a 4 year vesting period from grant date
and are automatically exercised upon completion of
the vesting period.
22
PROMEDICUS ANNUAL REPORT 2015
23
REMUNERATION REPORT (audited) (continued)
Table 4: Shareholdings of Key Management Personnel
Table 2: Remuneration of key management personnel for the year ended 30 June 2014
Short-Term
Post
Employment
Salary
& Fees
Cash
Bonus
Non
Monetary
benefits
Super-
annuation
30 June 2014
Directors
P T Kempen
41,716
S A Hupert
A B Hall
R. Lyle
Executives
D Tauber
255,000
255,000
45,767
301,871
-
-
-
-
-
M Westerhoff
423,196
221,745
13,355
B Levin
207,024
54,480
-
8,284
30,000
-
-
-
-
25,000
25,000
4,233
13,129
2,590
-
Long
Term
Long
Service
Leave
-
4,897
4,897
-
Share-Based Payment
Total
Total
Performance
Related %
Performance
Rights Options
-
-
-
-
-
-
-
80,000
284,897
284,897
6,040
56,040
-
-
-
-
5,240
12,229
2,374
334,843
-
-
15,021
510
676,417
833
-
262,337
4.4%
35.1%
21.1%
Shares held in
Pro Medicus Limited
(number)
Balance at
beginning of year
Granted as
Remuneration
On Exercise
of Options Net Change Other
Balance
30 June 2015
30 June 2015
1 July 2014 Ordinary
Ordinary
Ordinary
Ordinary
Ordinary
Directors
P T Kempen
S A Hupert
A B Hall
R. Lyle
Executives
D Tauber
M Westerhoff
B Levin
458,082
30,107,660
30,068,500
140,000
150,000
-
-
60,924,242
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20,000*
478,082
-
-
-
-
-
-
30,107,660
30,068,500
140,000
150,000
-
-
20,000
60,944,242
* Peter Kempen purchased 20,000 shares throughout the year at the prevailing market share price.
1,529,574 276,225
21,639
99,952
15,034
28,083
8,924
1,979,431
Table 5: Performance Rights of Key Management Personnel
Compensation options granted, vested and exercised during the year as part of remuneration
54,250 shares with a fair value of $13,563 ($0.25 per performance right) were granted as performance
rights to Malte Westerhoff with a grant date of 15 September 2013. The performance rights have a 3 year
vesting period and are automatically exercised upon completion of the vesting period.
38,750 shares with a fair value of $9,688 ($0.25 per performance right) were granted as performance
rights to Danny Tauber with a grant date of 15 September 2013. The performance rights havea 3 year
vesting period and are automatically exercised upon completion of the vesting period.
10,000 shares with a fair value of $2,500 ($0.25 per performance right) were granted as performance
rights to Brad Levin with a grant date of 15 September 2013. The performance rights have a 3 year vesting
period and are automatically exercised upon completion of the vesting period.
For details of the valuation of options, including models and assumptions used please refer to Note 18.
Table 3: Option holdings of Key Management Personnel
Balance
at beginning
of year
Granted as
Remuneration
Options
Exercised
Balance
at end of year
Balance
at beginning
of year
Granted as
Remuneration
Performance
rights
Exercised
Balance
at end of year
30 June 2015
1 July 2014
30 June 2015
Not vested
Vested/
Exercisable
Total
Directors
P T Kempen
S A Hupert
A B Hall
R. Lyle
Executives
D Tauber
M Westerhoff
B Levin
-
-
-
-
-
-
-
-
146,750
180,250
10,000
141,000
257,188
81,875
337,000
480,063
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
287,750
437,438
91,875
287,750
437,438
91,875
817,063
817,063
-
-
-
-
-
-
-
-
-
-
-
-
287,750
437,438
91,875
817,063
30 June 2015
1 July 2014
30 June 2015
Not vested
Vested/
Exercisable
Total
# Includes forfeitures
Directors
P T Kempen
200,000
S A Hupert
A B Hall
R. Lyle
Executives
D Tauber
M Westerhoff
B Levin
-
-
200,000
350,000
350,000
-
1,100,000
# Includes forfeitures
24
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
200,000
-
-
-
-
-
200,000
200,000
-
-
-
-
200,000
80,000
120,000
200,000
350,000
350,000
-
70,000
280,000
350,000
-
-
350,000
350,000
-
-
1,100,000
150,000
950,000
1,100,000
Loans to Key Management Personnel
No loans are made to Key Management Personnel or staff.
Other transactions and balances with Key Management Personnel
Purchases
During the year lease payments of $169,476 (2014: $169,476) in respect of the Group’s operating premises
at 450 Swan Street Richmond were paid to Champagne Properties Pty. Ltd., an entity controlled by S.
Hupert and A. Hall. Commercial arrangements on an ‘arm’s length basis’ have been determined by an
independent assessment of rental and lease terms.
PROMEDICUS ANNUAL REPORT 2015
25
DIRECTORS’ MEETINGS
The numbers of meetings of Directors (including meetings of committees of Directors) held during the
year and the number of meetings attended by each Director were as follows:
AUDITOR’S INDEPENDENCE DECLARATION
To the Directors of Pro Medicus Limited
Directors’ Meetings
Eligible to attend
Audit Committee
Eligible to attend
Number of meetings held:
Number of meetings attended:
P. T. Kempen
R. Lyle
A. B. Hall
S. A. Hupert
12
12
11
12
12
12
12
12
12
2
2
2
2
2
2
2
2
2
Committee membership
As at 30 June 2015, the company had an Audit Committee comprising the 2 Non-Executive Directors and
2 Executive Directors.
ROUNDING
The amounts contained in this report and in the financial report have been rounded to the nearest $1,000
(where rounding is applicable) under the option available to the Company under ASIC Class Order
98/0100. The Company is an entity to which the Class Order applies.
AUDITOR INDEPENDENCE AND NON-AUDIT SERVICES
The Directors received a declaration from the auditor of Pro Medicus Limited (refer page 27).
NON-AUDIT SERVICES
The following non-audit services were provided by the company’s auditor, Ernst & Young. The directors are
satisfied that the provision of non-audit services is compatible with the general standard of independence
for the auditors imposed by the Corporations Act. The nature and scope of the non-audit service provided
means that auditor independence is not compromised.
Ernst & Young received the following amount for the provision of non-audit services:
Professional services rendered in respect to taxation matters $126,909
Signed in accordance with a resolution of the Directors.
P T Kempen
Director
Melbourne, 21 August 2015
Ernst & Young
8 Exhibition Street
Melbourne VIC 3000 Australia
GPO Box 67 Melbourne VIC 3001
Tel: +61 3 9288 8000
Fax: +61 3 8650 7777
ey.com/au
Auditor's Independence Declaration to the Directors of Pro Medicus
Limited
In relation to our audit of the financial report of Pro Medicus Limited for the financial year ended
30 June 2015, to the best of my knowledge and belief, there have been no contraventions of the
auditor independence requirements of the Corporations Act 2001 or any applicable code of
professional conduct.
Ernst & Young
Paul Gower
Partner
Melbourne
21 August 2015
26
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
PROMEDICUS ANNUAL REPORT 2015
14
27
CONSOLIDATED STATEMENT OF
COMPREHENSIVE INCOME
CONSOLIDATED STATEMENT OF
FINANCIAL POSITION
FOR THE YEAR ENDED 30 JUNE 2015
Revenue
Finance Revenue
Revenue
Cost of Sales
Gross Profit
Other Income/(Expenses)
Accounting and Secretarial Fees
Advertising and Public Relations
Depreciation and Amortisation
Insurance
Legal Costs
Operating Lease Expense
Other Expense
Notes
5
6(a)
6(b)
Consolidated
2015
$’000
17,490
87
17,577
(223)
17,354
1,654
(534)
(757)
(3,116)
(528)
(580)
(375)
(486)
2014
$’000
14,268
179
14,447
(281)
14,166
(94)
(399)
(607)
(3,266)
(485)
(169)
(370)
(441)
Salaries and Employee Benefits Expense
6(b)
(6,863)
(5,283)
Travel and Accommodation
Profit before tax
Income tax expense
Profit for the year
Other Comprehensive Income
Items that may be reclassified subsequently to profit and loss
Foreign Currency translation
Other comprehensive income for the year
TOTAL COMPREHENSIVE INCOME FOR THE YEAR, NET OF TAX
Earnings per share (cents per share)
- Basic for net profit for the year
- Diluted for net profit for the year
7
17
8
(657)
5,112
(1,895)
3,217
(363)
(363)
2,854
3.2¢
3.1¢
(600)
2,452
(943)
1,509
186
186
1.695
1.5¢
1.5¢
AS AT 30 JUNE 2015
ASSETS
Current Assets
Cash and cash equivalents
Trade and other receivables
Accrued Revenue
Inventories
Prepayments
Total Current Assets
Non-current Assets
Deferred tax asset
Plant and equipment
Intangible assets
Prepayments
Total Non-current Assets
TOTAL ASSETS
LIABILITIES
Current Liabilities
Trade and other payables
Income tax payable
Provisions
Total Current Liabilities
Non-current Liabilities
Trade and other payables
Deferred tax liabilities
Provisions
Total Non-current Liabilities
TOTAL LIABILITIES
NET ASSETS
EQUITY
Contributed equity
Share Reserve
Foreign Currency Translation Reserve
Retained earnings
TOTAL EQUITY
28
PROMEDICUS ANNUAL REPORT 2015
Consolidated
Notes
2015
$’000
2014
$’000
10
11
12
7
13
14
15
16
15
7
16
17
17
17
17
12,935
3,731
210
129
321
17,326
509
341
11,552
21
12,423
15,259
3,299
135
100
358
19,151
625
302
9,145
-
10,072
29,749
29,223
2,762
495
1,504
4,761
10
2,953
87
3,050
1,236
3,748
1,340
6,324
`15
2,118
59
2,192
7,811
8,516
21,938
20,707
327
666
(81)
21,026
21,938
327
284
282
19,814
20,707
29
CONSOLIDATED STATEMENT OF
CHANGES IN EQUITY
CONSOLIDATED STATEMENT OF
CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2015
Consolidated
FOR THE YEAR ENDED 30 JUNE 2015
Notes
Consolidated
At 1 July 2013
Profit for the year
Other comprehensive income
Total comprehensive income for the period
Transaction with owners in their capacity as owners
Share Based Payment
Dividends
At 30 June 2014
Issued
Capital
$’000
327
Share
Reserve
$’000
226
-
-
-
-
-
327
-
-
-
58
-
284
Foreign
Currency
Translation
Reserve
$’000
96
-
186
186
-
-
Retained
Earnings
$’000
20,310
1,509
-
1,509
Total
Equity
$’000
20,959
1,509
186
1,695
-
58
(2,005)
(2,005)
282
19,814
20,707
At 1 July 2014
327
284
282
19,814
20,707
Profit for the year
Other comprehensive income
Total comprehensive income for the period
Transaction with owners in their capacity as owners
Share Based Payment
Dividends
At 30 June 2015
-
-
-
-
-
327
-
-
-
382
-
666
-
3,217
(363)
(363)
-
3,217
3,217
(363)
2,854
-
-
-
382
(2,005)
(2,005)
(81)
21,026
21,938
Cash flows from operating activities
Receipts from customers
Payments to suppliers and employees
Income tax (paid)/refunded
Net cash flows from operating activities
Cash flows from investing activities
Capitalised Development Costs
Interest received
Purchase of plant and equipment
Proceeds from disposal of plant & equipment
Net cash flows used in investing activities
Cash flows from financing activities
Payment of dividends on ordinary shares
Net cash flows used in financing activities
Net increase/(decrease) in cash and cash equivalents
Net foreign exchange differences
Cash and cash equivalents at beginning of period
Cash and cash equivalents at end of period
2015
$’000
2014
$’000
16,987
(8,607)
(4,197)
13,489
(8,564)
(692)
4,183
4,233
(5,365)
(5,162)
87
(201)
5
179
(110)
2
(5,474)
(5,091)
(2,005)
(2,005)
(3,296)
972
15,259
12,935
(2,005)
(2,005)
(2,863)
99
18,023
15,259
10
14
13
13
9
10
30
PROMEDICUS ANNUAL REPORT 2015
31
NOTES TO FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2015
Reference
Title
AASB 1031
Materiality
Application date
of standard*
Application date
for Group*
1 January 2014
1 July 2014
(b) Statement of compliance with IFRS
The financial report complies with Australian
Accounting Standards and International Financial
Reporting Standards (IFRS) as issued by the
International Accounting Standards Board.
(c) New accounting standards and
interpretations
(i) Changes in Accounting policy and disclosures
The accounting policies adopted are consistent
with those of the previous financial year except as
follows:
The Group has adopted the following new and
amended Australian Accounting Standards and
AASB Interpretations as of 1 July 2014. Adoption
of these standards did not have any effect on the
financial position or performance of the Group. The
necessary disclosures have been updated to reflect
amended accounting
1. CORPORATE INFORMATION
The financial report of Pro Medicus Limited
(the Company) for the year ended 30 June 2015
was authorised for issue in accordance with a
resolution of directors on 21 August 2015.
Pro Medicus Limited is a for profit company
limited by shares incorporated in Australia whose
shares are publicly traded on the Australian
Securities Exchange.
The nature of the operations and principal
activities of the Group are described in the
Directors’ Report.
2. SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
(a) Basis of Preparation
The financial report is a general-purpose financial
report, which has been prepared in accordance
with the requirements of the Corporations Act
2001, Australian Accounting Standards and other
authoritative pronouncements of the Australian
Accounting Standards board. The financial report
has also been prepared on a historical cost basis.
The financial report is presented in Australian
dollars and all values are rounded to the nearest
thousand dollars ($000) unless otherwise stated.
Reference
Title
AASB 2012-3
Amendments to Australian Accounting Standards - Offsetting
Financial Assets and Financial Liabilities
Application date
of standard*
Application date
for Group*
1 January 2014
1 July 2014
AASB 2012-3 adds application guidance to AASB 132 Financial
Instruments: Presentation to address inconsistencies identified
in applying some of the offsetting criteria of AASB 132, including
clarifying the meaning of “currently has a legally enforceable
right of set-off” and that some gross settlement systems may
be considered equivalent to net settlement.
AASB 2013-3
Amendments to AASB 136 – Recoverable Amount Disclosures for
Non-Financial Assets
1 January 2014
1 July 2014
AASB 2013-3 amends the disclosure requirements in AASB 136
Impairment of Assets. The amendments include the requirement to
disclose additional information about the fair value measurement
when the recoverable amount of impaired assets is based on fair
value less costs of disposal.
AASB 2013-5
Amendments to Australian Accounting Standards – Investment
Entities
1 January 2014
1 July 2014
[AASB 1, AASB 3, AASB 7, AASB 10, AASB 12, AASB 107, AASB 112,
AASB 124, AASB 127, AASB 132, AASB 134 & AASB 139]
These amendments define an investment entity and require that,
with limited exceptions, an investment entity does not consolidate
its subsidiaries or apply AASB 3 Business Combinations when it
obtains control of another entity.
These amendments also introduce new disclosure requirements
for investment entities to AASB 12 and AASB 127.
AASB 2013-7
Amendments to AASB 1038 arising from AASB 10 in relation to
consolidation and interests of policyholders [AASB 1038]
1 January 2014
1 July 2014
AASB 2013-7 removes the specific requirements in relation to
consolidation from AASB 1038, which leaves AASB 10 as the
sole source of consolidation requirements applicable to life
insurance entities.
The revised AASB 1031 is an interim standard that cross-references
to other Standards and the Framework (issued December 2013)
that contain guidance on materiality.
AASB 1031 will be withdrawn when references to AASB 1031 in all
Standards and Interpretations have been removed.
AASB 2014-1 Part C issued in June 2014 makes amendments to
eight Australian Accounting Standards to delete their references
to AASB 1031. The amendments are effective from 1 July 2014*.
AASB 2013-9
Amendments to Australian Accounting Standards – Conceptual
Framework, Materiality and Financial Instruments
The Standard contains three main parts and makes amendments
to a number of Standards and Interpretations.
Part A of AASB 2013-9 makes consequential amendments arising
from the issuance of AASB CF 2013-1.
Part B makes amendments to particular Australian Accounting
Standards to delete references to AASB 1031 and also makes
minor editorial amendments to various other standards.
Part C makes amendments to a number of Australian Accounting
Standards, including incorporating Chapter 6 Hedge Accounting
into AASB 9 Financial Instruments.
AASB 2014-1
Part A
Annual
Improvements
2010–2012
Cycle
AASB 2014-1 Part A: This standard sets out amendments to
Australian Accounting Standards arising from the issuance by the
International Accounting Standards Board (IASB) of International
Financial Reporting Standards (IFRSs) Annual Improvements
to IFRSs 2010–2012 Cycle and Annual Improvements to IFRSs
2011–2013 Cycle.
Annual Improvements to IFRSs 2010–2012 Cycle addresses the
following items:
•
•
•
•
•
AASB 2 - Clarifies the definition of ‘vesting conditions’ and
‘market condition’ and introduces the definition of ‘performance
condition’ and ‘service condition’.
AASB 3 - Clarifies the classification requirements for contingent
consideration in a business combination by removing all
references to AASB 137.
AASB 8 - Requires entities to disclose factors used to identify
the entity’s reportable segments when operating segments
have been aggregated. An entity is also required to provide
a reconciliation of total reportable segment assets to the
entity’s total assets.
AASB 116 & AASB 138 - Clarifies that the determination of
accumulated depreciation does not depend on the selection
of the valuation technique and that it is calculated as the
difference between the gross and net carrying amounts.
AASB 124 - Defines a management entity providing KMP
services as a related party of the reporting entity. The
amendments added an exemption from the detailed disclosure
requirements in paragraph 17 of AASB 124 Related Party
Disclosures for KMP services provided by a management
entity. Payments made to a management entity in respect
of KMP services should be separately disclosed.
Annual Improvements to IFRSs 2011–2013 Cycle addresses the
following items:
•
•
AASB 13 - Clarifies that the portfolio exception in paragraph
52 of AASB 13 applies to all contracts within the scope of
AASB 139 or AASB 9, regardless of whether they meet the
definitions of financial assets or financial liabilities as defined
in AASB 132.
AASB 140 - Clarifies that judgment is needed to determine
whether an acquisition of investment property is solely the
acquisition of an investment property or whether it is the
acquisition of a group of assets or a business combination in
the scope of AASB 3 that includes an investment property.
That judgment is based on guidance in AASB 3
AASB 2014-1
Part A
Annual
Improvements
2011–2013
Cycle
1 July 2014
1 July 2014
1 July 2014
1 July 2014
1 July 2015
1 July 2015
1 July 2014
1 July 2014
1 July 2014
1 July 2014
32
PROMEDICUS ANNUAL REPORT 2015
33
NOTES TO FINANCIAL STATEMENTS cont.
Reference
Title
Application date
of standard*
Application date
for Group*
1 July 2014
1 July 2014
Reference
Title
Summary
Amendments
to AASB 1053
Transition to
and between
Tiers, and
related Tier 2
Disclosure Re-
quirements
[AASB 1053]
The Standard makes amendments to AASB 1053 Application of
Tiers of Australian Accounting Standards to:
•
clarify that AASB 1053 relates only to general purpose
financial statements;
• make AASB 1053 consistent with the availability of the AASB
108 Accounting Policies, Changes in Accounting Estimates
and Errors option in AASB 1 First-time Adoption of Australian
Accounting Standards;
•
clarify certain circumstances in which an entity applying Tier
2 reporting requirements can apply the AASB 108 option in
AASB 1; permit an entity applying Tier 2 reporting requirements
for the first time to do so directly using the requirements
in AASB 108 (rather that applying AASB 1) when, and only
when, the entity had not applied, or only selectively applied,
applicable recognition and measurement requirements in
its most recent previous annual special purpose financial
statements; and
•
specify certain disclosure requirements when an entity
resumes the application of Tier 2 reporting requirements.
ii) Accounting Standards and Interpretation issued but not yet effective
Australian Accounting Standards and Interpretations that have recently been issued or amended but are not yet ef-
fective have not been adopted by the Group for the annual reporting period ending 30 June 2015. These are outlined
in the table below.
Application
date of
standard*
1 January
2018
Impact on
Group
financial
report
Application
date for
Group*
No impact
1 July 2018
Reference
Title
Summary
AASB 9
Financial
Instruments
AASB 9 (December 2014) is a new standard which replaces
AASB 139. This new version supersedes AASB 9 issued
in December 2009 (as amended) and AASB 9 (issued in
December 2010) and includes a model for classification
and measurement, a single, forward-looking ‘expected loss’
impairment model and a substantially-reformed approach
to hedge accounting.
AASB 9 is effective for annual periods beginning on or
after 1 January 2018. However, the Standard is available
for early adoption. The own credit changes can be early
adopted in isolation without otherwise changing the
accounting for financial instruments.
Classification and measurement
AASB 9 includes requirements for a simpler approach
for classification and measurement of financial assets
compared with the requirements of AASB 139. There are
also some changes made in relation to financial liabilities.
AASB 9 also removes the volatility in profit or loss that was
caused by changes in the credit risk of liabilities elected
to be measured at fair value. This change in accounting
means that gains or losses attributable to changes in the
entity’s own credit risk would be recognised in OCI. These
amounts recognised in OCI are not recycled to profit or
loss if the liability is ever repurchased at a discount.
Impairment
The final version of AASB 9 introduces a new expected-
loss impairment model that will require more timely
recognition of expected credit losses. Specifically, the
new Standard requires entities to account for expected
credit losses from when financial instruments are first
recognised and to recognise full lifetime expected losses
on a more timely basis.
Hedge accounting
Amendments to AASB 9 (December 2009 & 2010 editions
and AASB 2013-9) issued in December 2013 included the
new hedge accounting requirements, including changes to
hedge effectiveness testing, treatment of hedging costs,
risk components that can be hedged and disclosures.
Application
date of
standard*
1 January
2016
Impact on
Group
financial
report
Application
date for
Group*
No impact
1 July 2016
1 January
2016
No impact
1 July 2016
1 July 2017
1 January
2017
The Group
will
continue
to assess
the impact
on the
change
in standard,
if any
AASB 2014-3 Amendments
to Australian
Accounting
Standards –
Accounting for
Acquisitions of
Interests in
Joint Operations
[AASB 1 &
AASB 11]
AASB 2014-4 Clarification
of Acceptable
Methods of
Depreciation
and
Amortisation
(Amendments
to AASB 116
and AASB 138)
AASB 15
Revenue from
Contracts with
Customers
AASB 2014-3 amends AASB 11 Joint Arrangements to
provide guidance on the accounting for acquisitions of
interests in joint operations in which the activity constitutes
a business. The amendments require:
a. the acquirer of an interest in a joint operation in which
the activity constitutes a business, as defined in AASB
3 Business Combinations, to apply all of the principles
on business combinations accounting in AASB 3 and
other Australian Accounting Standards except for those
principles that conflict with the guidance in AASB 11; and
b. the acquirer to disclose the information required by
AASB 3 and other Australian Accounting Standards for
business combinations.
This Standard also makes an editorial correction to AASB 11
AASB 116 Property Plant and Equipment and AASB 138
Intangible Assets both 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 IASB has clarified that the use of revenue-based
methods to calculate the depreciation of an asset is not
appropriate because revenue generated by an activity
that includes the use of an asset generally reflects factors
other than the consumption of the economic benefits
embodied in the 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.
AASB 15 Revenue from Contracts with Customers replaces
the existing revenue recognition standards AASB 111
Construction Contracts, AASB 118 Revenue and related
Interpretations (Interpretation 13 Customer Loyalty
Programmes, Interpretation 15 Agreements for the
Construction of Real Estate, Interpretation 18 Transfers
of Assets from Customers, Interpretation 131 Revenue—
Barter Transactions Involving Advertising Services and
Interpretation 1042 Subscriber Acquisition Costs in the
Telecommunications Industry). AASB 15 incorporates
the requirements of IFRS 15 Revenue from Contracts
with Customers issued by the International Accounting
Standards Board (IASB) and developed jointly with the
US Financial Accounting Standards Board (FASB).
AASB 15 specifies the accounting treatment for revenue
arising from contracts with customers (except for contracts
within the scope of other accounting standards such
as leases or financial instruments).The core principle of
AASB 15 is that an entity recognises revenue to depict
the transfer of promised goods or services to customers
in an amount that reflects the consideration to which the
entity expects to be entitled in exchange for those goods
or services. An entity recognises revenue in accordance
with that core principle by applying the following steps:
a. Step 1: Identify the contract(s) with a customer
b. Step 2: Identify the performance obligations in
the contract
c. Step 3: Determine the transaction price
d. Step 4: Allocate the transaction price to the
performance obligations in the contract
e. Step 5: Recognise revenue when (or as) the entity
satisfies a performance obligation
Currently, AASB 15 is effective for annual reporting periods
commencing on or after 1 January 2017. Early application
is permitted. (Note A)
AASB 2014-5 incorporates the consequential amendments
to a number Australian Accounting Standards (including
Interpretations) arising from the issuance of AASB 15.
34
PROMEDICUS ANNUAL REPORT 2015
35
NOTES TO FINANCIAL STATEMENTS cont.
Reference
Title
Summary
Reference
Title
Summary
AASB 2014-9 amends AASB 127 Separate Financial
Statements, and consequentially amends AASB 1 First-
time Adoption of Australian Accounting Standards and
AASB 128 Investments in Associates and Joint Ventures, to
allow entities to use the equity method of accounting for
investments in subsidiaries, joint ventures and associates
in their separate financial statements.
AASB 2014-9 also makes editorial corrections to AASB 127.
AASB 2014-9 applies to annual reporting periods beginning
on or after 1 January 2016. Early adoption permitted.
AASB 2014-10 amends AASB 10 Consolidated Financial
Statements and AASB 128 to address an inconsistency
between the requirements in AASB 10 and those in AASB
128 (August 2011), in dealing with the sale or contribution of
assets between an investor and its associate or joint venture
Application
date of
standard*
1 January
2016
Impact on
Group
financial
report
Application
date for
Group*
No impact
1 July 2016
1 January
2016
No impact
1 July 2016
The subjects of the principal amendments to the Standards
are set out below:
1 January
2016
1 July 2016
The Group
will amend
the future
financial
reports to
comply with
AASB 2015-1
The Standard completes the AASB’s project to remove
Australian guidance on materiality from Australian
Accounting Standards.
Application
date of
standard*
Impact on
Group
financial
report
Application
date for
Group*
1 July 2015
No impact
1 July 2015
The amendment aligns the relief available in AASB
10 Consolidated Financial Statements and AASB 128
Investments in Associates and Joint Ventures in respect of
the financial reporting requirements for Australian groups
with a foreign parent
1 July 2015
No impact
1 July 2015
This makes amendments to AASB 10, AASB 12 Disclosure
of Interests in Other Entities and AASB 128 arising from
the IASB’s narrow scope amendments associated with
Investment Entities.
1 July 2015
No impact
1 July 2015
AASB 2015-3 Amendments
to Australian
Accounting
Standards
arising from
the Withdrawal
of AASB 1031
Materiality
AASB 2015-4 Amendments
to Australian
Accounting
Standards
– Financial
Reporting
Requirements
for Australian
Groups with a
Foreign Parent
AASB 2015-5 Amendments
to Australian
Accounting
Standards –
Investment
Entities:
Applying the
Consolidation
Exception
(d) Basis of consolidation
The consolidated financial statements comprise the
financial statements of Pro Medicus Limited and its
subsidiaries as at 30 June each year (the Group).
Control is achieved when the Group is exposed, or
has rights, to variable returns from its involvement
with the investee and has the ability to affect
those returns through its power over the investee.
Specifically, the Group controls an investee if and
only if the Group has:
• Power over the investee (i.e. existing rights that
give it the current ability to direct the relevant
activities of the investee)
• Exposure, or rights, to variable returns from
its involvement with the investee, and
• The ability to use its power over the investee
to affect its returns.
When the Group has less than a majority of the
voting or similar rights of an investee, the Group
considers all relevant facts and circumstances in
assessing whether it has power over an investee,
including:
• The contractual arrangement with the other
vote holders of the investee
• Rights arising from other contractual
arrangements
The Group re-assesses whether or not it controls
an investee if facts and circumstances indicate
that there are changes to one or more of the three
elements of control. Consolidation of a subsidiary
begins when the Group obtains a control over the
subsidiary and ceases when the Group loses control
of the subsidiary. Assets, liabilities, income and
expenses of a subsidiary acquired or disposed of
during the year are included in the statement of
comprehensive income from the date the Group
gains control until the date the Group ceases to
control the subsidiary.
Profit or loss and each component of other
comprehensive income (OCI) are attributed to the
equity holders of the parent of the Group and to
the non-controlling interests, even if this results
in the non-controlling interests having a deficit
balance. When necessary, adjustments are made
to the financial statements of subsidiaries to bring
their accounting policies into line with the Group’s
accounting policies. All intra-group assets and
liabilities, equity, income, expenses and cash flows
relating to transactions between members of the
Group are eliminated in full on consolidation.
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:
• The Group’s voting rights and potential
− Derecognises the assets (including goodwill)
voting rights
and liabilities of the subsidiary.
− Derecognises the carrying amount of any
non-controlling interest.
− Derecognises the cumulative translation
differences, recorded in equity.
1 July 2016
1 January
2016
The Group
will amend
the future
financial
reports to
comply with
AASB 2015-2
36
PROMEDICUS ANNUAL REPORT 2015
37
AASB 2014-9 Amendments
to Australian
Accounting
Standards –
Equity Method
in Separate
Financial
Statements
AASB 2014-10 Amendments
to Australian
Accounting
Standards –
Sale or
Contribution of
Assets between
an Investor and
its Associate or
Joint Venture
AASB 2015-1
Amendments
to Australian
Accounting
Standards
– Annual
Improvements
to Australian
Accounting
Standards
2012–2014
Cycle
AASB 2015-2 Amendments
to Australian
Accounting
Standards –
Disclosure
Initiative:
Amendments to
AASB 101
AASB 5 Non-current Assets Held for Sale and Discontinued
Operations:
•
Changes in methods of disposal – where an entity
reclassifies an asset (or disposal group) directly from
being held for distribution to being held for sale (or
visa versa), an entity shall not follow the guidance in
paragraphs 27–29 to account for this change.
AASB 7 Financial Instruments: Disclosures:
•
Servicing contracts - clarifies how an entity should
apply the guidance in paragraph 42C of AASB 7 to
a servicing contract to decide whether a servicing
contract is ‘continuing involvement’ for the purposes
of applying the disclosure requirements in paragraphs
42E–42H of AASB 7.
• Applicability of the amendments to AASB 7 to
condensed interim financial statements - clarify that
the additional disclosure required by the amendments
to AASB 7 Disclosure–Offsetting Financial Assets and
Financial Liabilities is not specifically required for all
interim periods. However, the additional disclosure is
required to be given in condensed interim financial
statements that are prepared in accordance with AASB
134 Interim Financial Reporting when its inclusion
would be required by the requirements of AASB 134.
AASB 119 Employee Benefits:
•
Discount rate: regional market issue - clarifies that the
high quality corporate bonds used to estimate the
discount rate for post-employment benefit obligations
should be denominated in the same currency as the
liability. Further it clarifies that the depth of the market
for high quality corporate bonds should be assessed
at the currency level.
AASB 134 Interim Financial Reporting:
•
Disclosure of information ‘elsewhere in the interim
financial report’ - amends AASB 134 to clarify the
meaning of disclosure of information ‘elsewhere in the
interim financial report’ and to require the inclusion of
a cross-reference from the interim financial statements
to the location of this information.
The Standard makes amendments to AASB 101 Presentation
of Financial Statements arising from the IASB’s Disclosure
Initiative project. The amendments are designed to further
encourage companies to apply professional judgment in
determining what information to disclose in the financial
statements. For example, the amendments make clear that
materiality applies to the whole of financial statements and
that the inclusion of immaterial information can inhibit the
usefulness of financial disclosures. The amendments also
clarify that companies should use professional judgment
in determining where and in what order information is
presented in the financial disclosures.
NOTES TO FINANCIAL STATEMENTS cont.
− Recognises the fair value of the
consideration received.
− Recognises the fair value of any
investment retained.
− Recognises any surplus or deficit in profit or loss.
− Reclassifies the parent’s share of components
previously recognised in OCI to profit or loss or
retained earnings, as appropriate, as would be
required if the Group had directly disposed of
the related assets or liabilities.
(e) Business combinations
Business combinations are accounted for using
the acquisition method. The acquisition method
of accounting involves recognising at acquisition
date, separately from goodwill, the identifiable
assets acquired, the liabilities assumed and any
non-controlling interest in the acquiree. For each
business combination, the acquirer measures the
non-controlling interest in the acquiree either at fair
value or at the proportionate share of the acquiree’s
identifiable net assets. Acquisition-related costs are
expensed as incurred.
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
conditions, the Group’s operating or accounting
policies and other pertinent conditions as at the
acquisition date.
If the business combination is achieved in stages,
the acquisition date fair value of the acquirer’s
previously held equity interest in the acquiree is
remeasured at fair value as at the acquisition
date through profit or loss.
Any contingent consideration to be transferred
by the acquirer will be recognised at fair value at
the acquisition date. Subsequent changes to the
fair value of the contingent consideration which is
deemed to be an asset or liability will be recognised
in accordance with AASB 139 Financial Instruments:
Recognition and Measurement either in profit
or loss or in other comprehensive income. If the
contingent consideration is classified as equity, it
shall not be remeasured.
(f) Operating segments
An operating segment is a component of an entity
that engages in business activities from which it
may earn revenues and incur expenses (including
revenues and expenses relating to transactions
with other components of the same entity), whose
operating results are regularly reviewed by the
entity’s chief operating decision maker to make
decisions about resources to be allocated to the
segment and assess its performance and for
which discrete financial information is available. This
includes start up operations which are yet
to earn revenues.
Management will also consider other factors in
determining operating segments such as the
existence of a line manager and the level of
segment information presented to the board of
directors.
Operating segments have been identified based
on the information provided to the chief
operating decision makers – being the executive
management team.
The group aggregates two or more operating
segments when they have similar economic
characteristics and the segments are similar in each
of the following respects:
• Nature of the products and services
• Type or class of customer for the products
and services
• Nature of the regulatory environment
Operating segments that meet the quantitative
criteria as prescribed by AASB 8 are reported
separately. However, an operating segment that
does not meet the quantitative criteria is still
reported separately where information about
the segment would be useful to users of the
financial statements
Information about other business activities and
operating segments that are below the quantitative
criteria are combined and disclosed in a separate
category for “all other segments”.
(g) Revenue recognition
Revenue is recognised to the extent that it is
probable that the economic benefits will flow to
the Group and the revenue can be reliably
measured. The following specific recognition
criteria must also be met before revenue is
recognised:
Rendering of services
Revenue generated from pay-per-view contracts is
recognised based on the number of image views
undertaken by the customer, multiplied by the
contracted view rate.
Revenue from the installation and ongoing support
of software applications and services is recognised
by reference to the stage of completion of a contract
or contracts in progress. Stage of completion is
measured by completion of identifiable service
segments as a percentage of the total services to be
provided for each contract, which is determined by a
quotation with the customer.
Service Revenue is recognised over the term of the
contract. Where revenue is received in advance,
revenue is recognised in the period during which
the service is provided.
Where the contract outcome cannot be reliably
measured, revenue is recognised only to the extent
that costs have been incurred.
Licences
License revenue is recognised when control of the
right to be compensated for the license can be
reliably measured. License revenue is recognised
when ownership of the goods have passed to
the buyer, which is usually after the software
application has been installed and is ready for
use by the buyer.
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.
(h) Leases
The determination of whether an arrangement
is or contains a lease is based on the substance
of the arrangement and requires an assessment
of whether the fulfilment of the arrangement is
dependant on the use of a specific asset or
assets and the arrangement conveys a right to
use the asset.
Group as a lessee
Leases where the lessor retains substantially all the
risks and benefits of ownership of the asset are
classified as operating leases.
Operating lease payments are recognised as an
expense in the statement of comprehensive income
on a straight-line basis over the lease term.
(i) Cash and cash equivalents
Cash and cash equivalents in the statement of
financial position comprise cash at bank and in
hand and short term deposits with an original
maturity of three months or less that are readily
convertible to known amounts of cash and which
are subject to an insignificant risk of changes of
value.
For the purposes of the Statement of Cash Flows,
cash and cash equivalents consist of cash and cash
equivalents as defined above.
(j) Trade and other receivables
Trade and intercompany receivables are recognised
initially at fair value and subsequently measured
at amortised cost less an allowance for any
uncollectible amounts.
A provision for impairment is made when there is
objective evidence that Pro Medicus will not be
able to collect the debts. Financial difficulty of the
debtors is considered objective evidence by the
Group. Bad debts are written off when identified.
(k) Inventories
Inventories are valued at the lower of cost and
net realisable value. The cost of finished goods
represents the purchase cost.
Net realisable value is the estimated selling price
in the ordinary course of business, less estimated
costs of completion and the estimated costs
necessary to make the sale.
(l) Derivative financial instruments and hedging
The Group has not transacted any derivative
financial instruments to hedge its risk associated
foreign currency and interest rate fluctuations.
(m) Investments and other financial assets
Investments and financial assets in the scope of
AASB 139 Financial Instruments: Recognition and
Measurement are categorised as either financial
assets at fair value through profit or loss, loans
and receivables, held-to-maturity investments, or
available-for-sale financial assets. The classification
depends on the purpose for which the investments
were acquired or originated. Designation is re-
evaluated at each reporting date, but there are
restrictions on reclassifying to other categories.
When financial assets are recognised initially,
they are measured at fair value, plus, in the case
of assets not at fair value through profit or loss,
directly attributable transaction costs.
Recognition and derecognition
All regular way purchases and sales of financial
assets are recognised on the trade date i.e., the
date that the Group commits to purchase the asset.
Regular way purchases or sales are purchases
or sales of financial assets under contracts that
require delivery of the assets within the period
established generally by regulation or convention in
the market place. Financial assets are derecognised
when the right to receive cash flows from the
financial assets has expired or when the entity
transfers substantially all the risks and rewards of
the financial assets. If the entity neither retains nor
transfers substantially all of the risks and rewards, it
derecognises the asset if it has transferred control
of the assets.
Subsequent measurement
(i) Financial assets at fair value through profit or loss
Financial assets classified as held for trading are
included in the category “financial assets at fair
value through profit or loss”. Financial assets are
classified as held for trading if they are acquired
for the purpose of selling in the near term with
the intention of making a profit. Derivatives are
also classified as held for trading unless they are
designated as effective hedging instruments. Gains
or losses on financial assets held for trading are
recognised in profit or loss and the related assets
are classified as current assets in the statement of
financial position.
38
PROMEDICUS ANNUAL REPORT 2015
39
NOTES TO FINANCIAL STATEMENTS cont.
(ii) Loans and receivables
Loans and receivables including loan notes
and loans to key management personnel are
non-derivative financial assets with fixed or
determinable payments that are not quoted in an
active market. Such assets are carried at amortised
cost using the effective interest rate method. Gains
and losses are recognised in profit or loss when the
loans and receivables are derecognised or impaired.
These are included in current assets, except for
those with maturities greater than 12 months after
reporting date, which are classified as non-current.
(n) Foreign currency translation
(i) Functional and presentation currency
Both the functional and presentation currency
of Pro Medicus Limited and its Australian
subsidiaries are Australian dollars ($). The
United States subsidiaries’ functional currency
is United States Dollars. The subsidiary
in Germany has a functional currency of
Euro. Foreign subsidiaries are translated
to presentation currency (see below for
consolidated reporting).
(ii) Transactions and balances
Transactions in foreign currencies are initially
recorded in the functional currency by
applying the exchange rates ruling at the
date of the transaction. Monetary assets and
liabilities denominated in foreign currencies are
retranslated at the rate of exchange ruling at
the reporting date.
Non-monetary items that are measured in terms
of historical cost in a foreign currency are
translated using the exchange rate as at the date
of the initial transaction. Non-monetary items
measured at fair value in a foreign currency are
translated using the exchange rates at the date
when the fair value was determined.
(iii) Translation of Group Companies’ functional
currency to presentation currency
The results of the United States and German
subsidiaries are translated into Australian
dollars (presentation currency) using an
average exchange rate for the trading period.
Assets and liabilities are translated at exchange
rates prevailing at reporting date.
Exchange variations resulting from the
translation are recognised in the foreign
currency translation reserve in equity.
On consolidation, exchange differences arising
from the translation of the net investments in
foreign subsidiaries are taken to the foreign
currency translation reserve. If a foreign
subsidiary were sold, the proportionate share of
exchange differences would be transferred out
of equity and recognised in profit or loss.
(o) Income tax
Current tax assets and liabilities for the current and
prior periods are measured at the amount expected
to be recovered from or paid to the taxation
authorities. The tax rates and tax laws used to
compute the amount are those that are enacted or
substantively enacted by the reporting date.
Deferred income tax is provided on all temporary
differences at the reporting date between the tax
bases of assets and liabilities and their carrying
amounts for financial reporting purposes.
Deferred income tax liabilities are recognised for
all taxable temporary differences, except:
• where the deferred income tax liability arises
from the initial recognition of an asset or liability
in a transaction that is not a business combination
and, at the time of the transaction, affects neither
the accounting profit nor taxable profit or loss.
• when the taxable temporary difference is
associated with investments in subsidiaries,
associates or interests in joint ventures, and the
timing of the reversal of the temporary difference
can be controlled and it is probable that the
temporary difference will not reverse in the
foreseeable future.
Deferred income tax assets are recognised for all
deductible temporary differences, carry forward
of unused tax assets and unused tax losses, to the
extent that it is probable that taxable profit will be
available against which the deductible temporary
differences, and the carry-forward of unused tax
assets and unused tax losses can be utilised, except:
• where the deferred income tax asset relating to
the deductible temporary difference arises from
the initial recognition of an asset or liability in a
transaction that is not a business combination
and, at the time of the transaction, affects neither
the accounting profit nor taxable profit or loss.
• when the deductible temporary difference is
associated with investments in subsidiaries,
associates or interests in joint ventures, in which
case a deferred tax asset is only recognised to
the extent that it is probable that the temporary
difference will reverse in the foreseeable future
and taxable profit will be available against which
the temporary difference can be utilised.
The carrying amount of deferred income tax assets
is reviewed at each reporting 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 income tax asset to
be utilised.
Unrecognised deferred income tax assets are
reassessed at each reporting date and are
recognised to the extent that it has become
probable that future taxable profit will allow the
deferred tax asset to be recovered.
Deferred income tax assets and liabilities are
measured at the tax rates that are expected to
apply to the year when the asset is realised or the
liability is settled, based on the tax rates (and tax
laws) that have been enacted or substantively
enacted at the reporting date.
Deferred tax assets and deferred tax liabilities are
offset only if a legally enforceable right exists to
set off current tax assets against current tax liabilities
and the deferred tax assets and liabilities relate to the
same taxable entity and the same taxation authority.
Income taxes relating to items recognised directly
in equity are recognised in equity and not in the
statement of comprehensive income.
Tax consolidation legislation
Pro Medicus Limited and its wholly-owned
Australian controlled entities implemented the tax
consolidation legislation as of 1 July 2009.
The head entity, Pro Medicus Limited and the
controlled entities in the tax consolidated group
continue to account for their own current and
deferred tax amounts. The Group has applied
the Group allocation approach to determining
the appropriate amount of current taxes and
deferred taxes to allocate to members of the tax
consolidated group.
In addition to its own current and deferred tax
amounts, Pro Medicus also recognises the current
tax liabilities (or assets) and the deferred tax assets
arising from unused tax losses and unused tax
credits assumed from controlled entities in the tax
consolidated group.
Pro Medicus Limited and its 100% owned Australian
resident subsidiaries formed a tax consolidated
group with effect from 1 January 2009. Pro Medicus
Limited is the head entity of the tax consolidated
group. An allocation of income tax liabilities
between the entities of the tax consolidated group
will be made should the head entity default on its
tax payment obligations. No such amounts have
been recognised in the financial statements on the
basis that the possibility of default is remote.
(p) Other taxes
Revenues, expenses and assets are recognised net
of the amount of GST except:
• when the GST incurred on a purchase of goods
and services is not recoverable from the taxation
authority, in which case the GST is recognised as
part of the cost of acquisition of the asset or of
the expense item as applicable; and
• receivables and payables are stated with the
amount of GST included.
The net amount of GST recoverable from, or payable to,
the taxation authority is included as part of receivables
or payables in the statement of financial position.
Cash flows are included in the Statement of Cash
Flows on a gross basis and the GST component of cash
flows arising from investing and financing activities,
which is recoverable from, or payable to, the taxation
authority are classified as operating cash flows.
Commitments and contingencies are disclosed net
of the amount of GST recoverable from, or payable
to, the taxation authority.
(q) Non-current assets held for sale and
discontinued operations
The Group classifies non-current assets and
disposal groups as held for sale if their carrying
amounts will be recovered principally through a
sale transaction rather than through continuing use.
Non-current assets and disposal groups classified
as held for sale are measured at the lower of their
carrying amount and fair value less costs to sell. The
criteria for held for sale classification 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 are excluded from the
results of continuing operations and are presented
as a single amount as profit or loss after tax from
discontinued operations in the income statement.
Property, plant and equipment and intangible assets
are not depreciated or amortised once classified as
held for sale.
(r) Plant and equipment
Plant and equipment is stated at cost less
accumulated depreciation and any impairment
in value.
Depreciation is calculated on a straight-line basis
over the estimated useful life of the asset as follows:
Property Improvements
Motor Vehicles
Office Equipment
Furniture and Fittings
2015
2 to 7 years
4 to 5 years
2 to 7 years
5 years
2014
2 to 7 years
4 to 5 years
2 to 7 years
5 years
3 to 4 years
Research and Development Equipment
An item of plant and equipment is derecognised upon disposal or when no future economic benefits are
expected to arise from the continued use of the asset.
3 to 4 years
Any gain or loss arising on de-recognition of the asset (calculated as the difference between the net
disposal proceeds and the carrying amount of the item) is included in the statement of comprehensive
income in the period the item is derecognised.
40
PROMEDICUS ANNUAL REPORT 2015
41
NOTES TO FINANCIAL STATEMENTS cont.
Impairment
The carrying values of plant and equipment are
reviewed for impairment at each reporting date,
with recoverable amount being estimated when
events or changes in circumstances indicate that
the carrying value may be impaired.
For an asset that does not generate largely
independent cash inflows, the recoverable amount
is determined for the cash generating unit to which
the asset belongs.
If any such indication exists and where the carrying
values exceed the estimated recoverable amount,
the assets or cash-generating units are written
down to their recoverable amount.
The recoverable amount of plant and equipment
is the greater of fair value less costs to sell and
value in use. In assessing value in use, the estimated
future cash flows are discounted to their present
value using a pre-tax discount rate that reflects
current market assessments of the time value of
money and the risks specific to the asset.
(s) Intangible assets
Intangible assets acquired separately are initially
measured at cost. The cost of an intangible asset
acquired in a business combination is its fair
value as at date of acquisition. Following initial
recognition, intangible assets with a finite life are
carried at cost less any accumulated amortisation
and any accumulated impairment losses.
Amortisation is calculated on a straight-line basis
over the estimated useful life of the asset.
Intangible assets, excluding development costs,
created within the business are not capitalised and
expenditure is charged against profits in the period
in which the expenditure is incurred.
Intangible assets are tested for impairment where
an indicator of impairment exists, either individually
or at the cash generating unit level. The recoverable
amount is estimated and an impairment loss is
recognised to the extent that the recoverable
amount is lower than the carrying value.
The amortisation period and method is renewed
at each financial year end and adjustments, where
applicable, are made on a prospective basis.
impairment losses. Any expenditure so capitalised
is amortised on a straight line basis over the period
of expected benefit from the related project
(5 years).
Development expenditure includes costs of
materials and services and salaries and wages
and other employee related costs arising from the
generation of the intangible asset.
The carrying value of an intangible asset arising
from development expenditure is tested for
impairment annually when the asset is not yet
available for use or more frequently when an
indication of impairment arises during the
reporting period.
Intellectual Property – Software
Three separately identifiable intangible assets,
in the form of software intellectual property,
have previously been identified in the business
acquisition of Visage Imaging;
• Visage PACS
• Visage MagicWeb and
• Amira
Following initial recognition, Intellectual
property is measured at cost less any accumulated
amortisation. A useful life of 5 years has
been determined.
Software Licenses
The Group identified a separate intangible asset
in the form of software licenses, in the business
acquisition of Visage Imaging.
Following initial recognition, software licenses
are measured at cost less any accumulated
amortisation. A useful life of 4 years has
been determined.
Customer List
The Group identified a separate intangible asset
in the form of a customer list, in the business
acquisition of Visage Imaging.
Following initial recognition, the customer
list is measured at cost less any accumulated
amortisation. A useful life of 4 years has
been determined.
Research and development costs
Research costs are expensed as incurred.
An intangible asset arising from development
expenditure on an internal project is recognised
only when the group can demonstrate the technical
feasibility of completing the intangible asset so
that it will be available for sale or use, its intention
to complete and its ability to use or sell the asset,
how the asset will generate future economic
benefits, the availability of resources to complete
the development and the ability to measure reliably
the expenditure attributable to the intangible asset
during its development. Following initial recognition
of the development expenditure, the cost model is
applied requiring the asset be carried at cost less
any accumulated amortisation and accumulated
(t) Trade and other payables
Trade payables and other payables are carried at
amortised cost and represent liabilities for goods
and services provided to the Group prior to the
end of the financial year that are unpaid and arise
when the Group becomes obliged to make future
payments in respect of the purchase of these goods
and services.
(u) Provisions
Provisions are recognised when the Group has a
present obligation (legal or constructive) as
a result of a past event, it is probable that an
outflow of resources embodying economic
benefits will be required to settle the obligation
and a reliable estimate can be made of the amount
of the obligation.
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
any provision is presented in the statement of
comprehensive income net of any reimbursement.
Provisions are measured at the present value of
management’s best estimate of the expenditure
required to settle the present obligation at the
reporting date.
Dividends payable are recognised when a legal or
constructive obligation to pay the dividend arises,
typically following approval of the dividend at a
meeting of directors.
(v) Employee leave benefits
Provision is made for employee entitlement benefits
accumulated as a result of employees rendering
services up to the reporting date.
(i) Annual leave and sick leave
The liability for annual leave is recognised and
measured as the present value of expected
future payments to be made in respect of
services provided by employees up to the
reporting date, using the projected unit credit
method. 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 high
quality corporate 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.
(ii) Long Service Leave
The liability for long service leave is recognised
and measured as the present value of expected
future payments to be made in respect of
services provided by employees up to the
reporting date, using the projected unit credit
method. 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 high
quality corporate bonds with terms to maturity
and currencies that match, as closely as possible
the estimated future cash outflows.
(w) Share based payment transactions
(i) Equity settled transactions:
The Group provides benefits to its employees
(including KMP) in the form of share-based
payments, whereby employees render services
in exchange for shares or rights over shares
(equity-settled transactions).
There are currently two plans in place to provide
these benefits:
• The Employee Share Option Plan (ESOP),
which provides benefits to directors and senior
executives.
• The Long Term Incentive Plan (LTIP), which
provides benefits to directors and senior
executives.
The cost of these equity-settled transactions with
employees (for awards granted after 7 November
2002 that were unvested at 1 January 2005) is
measured by reference to the fair value of the
equity instruments at the date at which they are
granted. The fair value is determined using a Black
Scholes model, further details of which are given in
note 19.
In valuing equity-settled transactions, no account
is taken of any vesting conditions, other than
conditions linked to the price of the shares of Pro
Medicus Limited (market conditions) if applicable.
The cost of equity-settled transactions is
recognised, together with a corresponding increase
in equity, over the period in which the performance
and/or service conditions are fulfilled (the vesting
period), ending on the date on which the relevant
employees become fully entitled to the award (the
vesting date).
At each subsequent reporting date until vesting,
the cumulative charge to the statement of
comprehensive income is the product of:
i) The grant date fair value of the award;
ii) For options with non-market vesting conditions,
the current best estimate of the number of
awards that will vest, taking into account such
factors as the likelihood of employee turnover
during the vesting period and the likelihood
of non-market performance conditions being
met; and
iii) The expired portion of the vesting period.
The charge to the statement of comprehensive
income for the period is the cumulative amount as
calculated above less the amounts already charged
in previous periods. There is a corresponding entry
to equity.
Until an award has vested, any amounts recorded
are contingent and will be adjusted if more or fewer
awards vest than were originally anticipated to
do so. Any award subject to a market condition is
considered to vest irrespective of whether or not
that market condition is fulfilled, provided that all
other conditions are satisfied.
If the terms of an equity-settled award are modified,
as a minimum an expense is recognised as if the
terms had not been modified. An additional expense
is recognised for any modification that increases
the total fair value of the share-based payment
arrangement, or is otherwise beneficial to the
employee, as measured at the date of modification.
42
PROMEDICUS ANNUAL REPORT 2015
43
NOTES TO FINANCIAL STATEMENTS cont.
3. SIGNIFICANT ACCOUNTING JUDGEMENTS,
ESTIMATES AND ASSUMPTIONS
The preparation of the financial statements requires
management to make judgements, estimates and
assumptions that affect the reported amounts in
the financial statements. Management continually
evaluates its judgements and estimates in relation
to assets, liabilities, contingent liabilities, revenue
and expenses. Management bases its judgements
and estimates on historical experience and on other
various factors it believes to be reasonable under
the circumstances, the result of which form the
basis of the carrying values of assets and liabilities
that are not readily apparent from other sources.
Actual results may differ from these estimates
under different assumptions and conditions.
Management has identified the following
critical accounting policies for which significant
judgements, estimates and assumptions are made.
Actual results may differ from these estimates
under different assumptions and conditions and
may materially affect financial results or the
financial position reported in future periods.
Further details of the nature of these assumptions
and conditions may be found in the relevant notes
to the financial statements.
(i) Significant accounting judgements
Recovery of deferred tax assets:
Deferred tax assets are recognised for un-recouped
tax losses and deductible temporary differences
as management considers that it is probable that
future taxable profits will be available to utilise
those temporary differences.
Capitalisation of Development costs:
Development costs are only capitalised by the
Group when it can be demonstrated that the
technical feasibility of completing the intangible
asset is valid so that the asset will be available for
use or sale.
Impairment of non-financial assets
The Group assesses impairment of all assets at each
reporting date by evaluating conditions specific
to the Group and to the particular asset that may
lead to impairment. If an impairment trigger exists
the recoverable amount of the asset is determined.
Given the current uncertain economic environment
management considered that the indicators of
impairment were significant enough and as such
these assets have been tested for impairment
in this financial period.
If an equity-settled award is cancelled, it is treated
as if it had vested on the date of cancellation, and
any expense not yet recognised for the award is
recognised immediately. However, if a new award is
substituted for the cancelled award and designated
as a replacement award on the date that it is
granted, the cancelled and new award are treated
as if they were a modification of the original award,
as described in the previous paragraph.
The dilutive effect, if any, of outstanding options
is reflected as additional share dilution in the
computation of diluted earnings per share
(see note 9).
(x) Contributed equity
Ordinary shares are classified as equity. Incremental
costs directly attributable to the issue of new shares
or options are shown in equity as a deduction, net
of tax, from the proceeds.
(y) Earnings per share
Basic earnings per share is calculated as net profit
attributable to members of the Group, adjusted
to exclude any costs of servicing equity (other
than dividends) divided by the weighted average
number of ordinary shares, adjusted for any bonus
element.
Diluted earnings per share is calculated as net profit
attributable to members of the Group adjusted for
− Costs of servicing equity (other than dividends)
− The after tax effect of dividends and interest
associated with dilutive potential ordinary shares
that have been recognised as expenses; and
− Other non-discretionary changes in revenue or
expenses during the period that would result
from the dilution of potential ordinary shares and
− Dilutive potential ordinary shares adjusted for
any bonus element.
and then divided by the weighted average number
of ordinary shares.
(z) Comparatives
Where necessary, comparatives have been
reclassified and repositioned for consistency
with current year disclosures.
(aa) Government Grants
Research and Development tax credits are
recognised in accordance with AASB 120:
Accounting for Government Grants and
Government Assistance. The Research and
development tax credit is recognised when there is
reasonable assurance that the grant will be received
and all conditions have been complied with.
The Grant is recognised as a reduction to the cost
base of the intangible and released to income
as a reduction in amortisation expense
over the expected useful life of the related asset.
The amount recognised for the period to
30 June 2015 is $436,918 (2014:$642,403).
Taxation
The Group’s accounting policy for taxation requires
management’s judgement as to the types of
arrangements considered to be a tax on income in
contrast to an operating cost. Judgement is also
required in assessing whether deferred tax assets
and certain deferred tax liabilities are recognised
on the statement of financial position. Deferred tax
assets, including those arising from un-recouped
tax losses, capital losses and temporary differences,
are recognised only where it is considered more
likely than not that they will be recovered, which is
dependent on the generation of sufficient future
taxable profits. Deferred tax liabilities arising from
temporary differences in investments, caused
principally by retained earnings held in foreign tax
jurisdictions, are recognised unless repatriation of
retained earnings can be controlled and are not
expected to occur in the foreseeable future.
Assumptions about the generation of future
taxable profits and repatriation of retained earnings
depend on management’s estimates of future cash
flows. These depend on estimates of future sales
volumes, operating costs, capital expenditure,
dividends and other capital management
transactions. Judgements are also required about
the application of income tax legislation. These
judgements and assumptions are subject to risk
and uncertainty, hence there is a possibility that
changes in circumstances will alter expectations,
which may impact the amount of deferred tax
assets and deferred tax liabilities recognised on
the statement of financial position and the amount
of other tax losses and temporary differences not
yet recognised. In such circumstances, some or all
of the carrying amounts of recognised deferred
tax assets and liabilities may require adjustment,
resulting in a corresponding credit or charge to the
statement of comprehensive income.
Net investment in Foreign Operations
The Group maintains inter-company loans it
assesses to represent a part of its net investment
in its foreign operations. The judgements made in
assessing these loans to represent net investments
are on the basis the loans are neither planned nor
likely to be settled within the foreseeable future,
the loans do not include trade receivables or trade
payable and the loans represent a return of funds
from their investment in the respective subsidiaries.
(ii) Significant accounting estimates and
assumptions
Capitalisation of development costs
The capitalisation of development costs includes an
overhead rate which has been estimated from total
costs. The estimated development overheads rate
has been calculated by dividing the development
labour costs over total labour costs to give a
percentage of development labour rate.
The development labour rate is then applied against
the total overheads of the company, to give an
estimate of the amount of overheads that relates
to development.
Share-based payments
The Group measures the cost of equity-settled
transactions with employees by reference to the
fair value of equity instruments at the date at which
they are granted. Estimating fair value for share-
based payment transactions requires determination
of the most appropriate valuation model, which
is dependent on the terms and conditions of the
grant. This estimate also requires determination
of the most appropriate inputs to the valuation
model including the expected life of the share
option/performance rights, volatility and dividend
yield and making assumptions about them. The
assumptions and models used for estimating fair
value of share-based payment transactions are
disclosed in Note 18.
4. FINANCIAL RISK MANAGEMENT OBJECTIVES
AND POLICIES
The Group’s principal financial instruments are cash
and short-term deposits.
The main purpose of these financial instruments
is to provide finance for the Group’s operations.
The Group has various other financial assets and
liabilities such as trade receivables and trade
payables, which arise directly from its operations.
The main risks arising from the Group’s financial
instruments are foreign currency risk, interest risk
and credit risk. The Board manages each of these
risks as detailed below.
Foreign currency risk
The Group has transactional currency exposure,
which arise from sales made in currencies other
than the Group’s functional currency.
Approximately 64% (2014: 57%) of the Group’s
sales are denominated in currencies other than
the functional currency, and these sales would
be predominately offset by currency exposure
on costs. Foreign bank accounts have also been
established, to create a natural hedge and reduce
the need for regular transfers from the functional
currency (AUD) cash holdings.
44
PROMEDICUS ANNUAL REPORT 2015
45
NOTES TO FINANCIAL STATEMENTS cont.
At 30 June the Group had the following exposure
to US$ foreign currency that is not designated
in cash flow hedges or recorded in the
subsidiary currency.
At 30 June the Group had the following
exposure to GBP£ foreign currency that is not
designated in cash flow hedges or recorded in
the subsidiary currency.
Financial assets
Cash and cash equivalents
Financial liabilities
Trade and other payables
Net exposure
Consolidated
2015
$’000
2014
$’000
Financial assets
Cash and cash equivalents
329
329
Financial liabilities
-
Trade and other payables
329
Net exposure
640
640
-
640
Consolidated
2015
$’000
2014
$’000
390
390
-
390
720
720
-
720
At 30 June the Group had the following exposure
to CAD$ foreign currency that is not designated
in cash flow hedges or recorded in the subsidiary
currency.
At 30 June the Group had the following exposure
to EUR€ foreign currency that is not designated
in cash flow hedges or recorded in the subsidiary
currency.
Consolidated
2015
$’000
2014
$’000
Financial assets
Cash and cash equivalents
Financial liabilities
Trade and other payables
Net exposure
847
847
-
847
917
917
-
917
Financial assets
Cash and cash equivalents
Financial liabilities
Trade and other payables
Net exposure
Consolidated
2015
$’000
2014
$’000
3,226
3,226
8,694
8,694
-
-
3,226
8,694
At 30 June, had the Australian Dollar moved, as illustrated in the table below, with all other variables held
constant, post tax profit and equity (excluding retained profits) would have been affected as follows:
Judgements of reasonably possible movements:
Post Tax Profit
Higher/(Lower)
Other Comprehensive Income
Higher/(Lower)
AUD/USD +10%
AUD/USD – 5%
AUD/CAD +10%
AUD/CAD – 5%
AUD/GBP +10%
AUD/GBP – 5%
AUD/EUR +10%
AUD/EUR – 5%
Management believe the reporting date risk
exposures are representative of the risk exposure
inherent in the financial instruments.
Credit risk
Credit risk arises from the financial instruments
of the Group, which comprise cash and cash
equivalents and trade and other receivables. The
Group’s exposure to credit risk arises from potential
defaults of the counter-party, with a maximum
exposure equal to the carrying amount of the
financial assets.
46
2015
$’000
(64)
32
(85)
42
(39)
20
(323)
161
2014
$’000
(33)
16
(92)
46
(72)
36
(869)
435
2015
$’000
(70)
35
-
-
-
-
2014
$’000
(18)
9
-
-
-
-
(126)
63
(127)
64
The Group trades only with recognised, credit
worthy third parties.
It is the Group’s policy that all customers who
wish to trade on credit terms are subject to credit
assessment.
In addition, receivable balances are monitored on
an ongoing basis with the result that the Group’s
exposure to bad debts is not significant.
As the Group trades predominantly within the
Diagnostic Imaging market there is a concentration
of credit risk. Given the underlying Government
funding support for Radiology in Hospital settings
and the Imaging Centre and Diagnostic Imaging
market, and the commercial successes achieved
by the Group to date, credit risk is considered
to be minimal.
Cash and cash equivalents are held with several
financial institutions, with the majority held with the
Westpac Banking Corporation, a AA rated bank.
Interest risk
The Group exposure to market interest rates relates
primarily to the company’s cash and cash equivalents.
At reporting date, the Group had the following
financial assets exposed to Australian Variable
interest rate risk that are not designated in cash
flow hedges:
Cash and Cash equivalents in the Group ($’000’s)
$12,935 (2014: $15,259).
The Group’s policy is to place cash balances in
either 30 day term deposits or commercial bills that
earn higher interest rates.
At 30 June 2015, if interest rates had moved, as
illustrated in the table below, with all other variables
held constant, post tax profit and equity (excluding
retained profits) would have been affected as follows:
Judgements
of reasonably
possible movements:
Consolidated
Post Tax Profit
Higher/(Lower)
Other
Comprehensive
Income
Higher/(Lower)
2015
$’000
2014
$’000
2015
$’000
2014
$’000
+1% (100 basis points)
– 0.5% (50 basis points)
129
(65)
153
(76)
-
-
-
-
Liquidity risk
The Group has minimal liquidity risk as it has cash
reserves of $12.9m, with no borrowings.
These cash reserves are deemed to be adequate
and the Board believes they will underpin the
ongoing growth of the business.
The table below reflects all contractually fixed
pay-offs for settlement and repayments resulting
from recognised financial liabilities. Cash flows for
financial liabilities without fixed amount of timing are
based on the conditions existing at 30 June 2015.
The remaining contractual maturities of the Group’s
financial liabilities are:
<30 days
31-60 days
61-90 days
Over 90 days
TOTAL
Consolidated
2015
$’000
2014
$’000
688
135
145
1,804
2,772
572
81
26
572
1,251
5. OPERATING SEGMENTS
The Group has identified its operating segments
based on the internal reports that are reviewed and
used by the executive management team (the chief
operating decision makers) in assessing performance
and in determining the allocation of resources.
The operating segments are identified by
management based on country of origin. Discrete
financial information is reported to the executive
management team on at least a monthly basis.
Impairment is not monitored at segment level.
Types of products and services
The Group produces integrated software
applications for the health care industry. In addition,
the Group provides services in the form of installation
and support.
Accounting policies and inter-segment
transactions
The accounting policies used by the Group in
reporting segments internally is the same as those
contained in note 2 to the financial statements and in
the prior periods.
Inter-entity sales
Inter-entity sales are recognised based on an
internally set transfer price. The price aims to
reflect what the business operation could achieve
if they sold their output and services to external
parties at arm’s length.
PROMEDICUS ANNUAL REPORT 2015
47
NOTES TO FINANCIAL STATEMENTS cont.
Operating Segments
Australia
Europe
North America
Total Operations
2015
$’000
2014
$’000
2015
$’000
2014
$’000
2015
$’000
2014
$’000
2015
$’000
2014
$’000
Revenue
Sales to external customers
Inter-segment Sales
Total segment revenue
Inter-segment elimination
Total consolidation revenue
Results
Segment Result
Interest Revenue
Non segment expenses
Income Tax Expense
Net Profit
Assets
Non-Current Assets
Deferred Tax Asset
Current Assets
Segment Assets
Inter-segment elimination
Total Assets
Liabilities
6,261
4,158
10,419
6,147
2,615
8,762
2,352
4,718
7,070
2,811
8,877
5,310
17,490
14,268
4,504
–
–
8,876
7,119
7,315
8,877
5,310
26,366
21,387
(8,876)
(7,119)
17,490
14,268
3,718
1,182
1,227
734
80
357
5,025
2,273
87
179
(1,895)
(943)
3,217
1,509
15,562
13,133
395
491
158
-
178
-
74
114
37
134
15,794
13,348
509
625
26,663
29,798
20,485
23,128
10,470
6,413
57,618
59,339
42,620
43,422
20,643
23,306
10,658
6,584
73,921
73,312
(44,172) (44,089)
29,749
29,223
Segment Liabilities
36,975
37,906
1,190
4,683
10,201
5,825
48,366
48,414
Inter-segment elimination
Total Liabilities
Other segment information
Capital expenditure
Depreciation and amortisation
Cash flow information
Net cash flow
from operating activities
Net cash flow
from investing activities
Net cash flow
from financing activities
Product information
(40,555) (39,898)
7,811
8,516
5,122
2,693
4,803
2,788
353
374
442
449
86
49
26
29
5,561
3,116
5,271
3,266
7,815
5,268
(6,349)
(2,871)
2,717
1,836
4,183
4,233
(5,035)
(4,624)
(353)
(442)
(86)
(25)
(5,474)
(5,091)
(2,005)
(2,005)
-
-
-
-
(2,005)
(2,005)
Revenue from external customers
Consolidated
Radiology Information Systems (RIS)
Picture Archiving Communications Systems (Visage 7/PACS)
Other income
Total revenue per statement of comprehensive income
2015
$’000
6,245
11,223
22
17,490
2014
$’000
5,939
8,311
18
14,268
Revenue from major customers
No one party contributed more than 10% to the Group’s revenue for 2015 (2014:11.4% from one party).
6. INCOME AND EXPENSES
(a) Other Income
Net Currency Gains
Net Currency (Loss)
Other
Total Other Income
(b) Expenses
Depreciation and Amortisation
Motor vehicles
Office equipment
Furniture and fittings and property improvements
Amortisation on capitalised development costs
Amortisation on computer software
Amortisation on intellectual property
Total Depreciation and Amortisation Expense
Salaries and Employee Benefits Expense
Wages & Salaries
Long service leave provision
Share-based payment
Defined contribution plan expense
Total Salaries and Employee Benefits Expense
7. INCOME TAX
The major components of income tax expense are:
Statement of Comprehensive Income
Current income tax
Current income tax charge/(benefit)
Prior year adjustment
Deferred income tax
Relating to origination and reversal of temporary differences
Income tax expense/(benefit) reported in the statement
of comprehensive income
Notes
Consolidated
13
13
13
14
14
14
2015
$’000
2,029
(380)
5
1,654
3
144
11
2014
$’000
1,681
(1,782)
7
(94)
3
126
11
2,955
2,905
3
-
5
216
3,116
3,266
5,581
4,302
50
382
850
60
58
863
6,863
5,283
949
(5)
951
1,895
330
(66)
679
943
A reconciliation between tax expense and the product of accounting profit before income tax multiplied
by the Group’s applicable income tax rate is as follows:
Accounting profit before tax
5,112
2,452
At the applicable statutory income tax rate in each country
– Australia
– United States of America
– Germany
Prior year adjustment
Expenditure not allowable for income tax purposes
Other
Income tax (benefit)/expense reported in the statement
of comprehensive income
1,142
27
370
(5)
315
46
1,895
354
122
170
(66)
168
195
943
49
48
PROMEDICUS ANNUAL REPORT 2015
NOTES TO FINANCIAL STATEMENTS cont.
Deferred income tax
Deferred income tax at 30 June relates
to the following:
Consolidated Statement of
Financial Position
Consolidated Statement of
Comprehensive Income
2015
$’000
2014
$’000
2015
$’000
2014
$’000
Deferred Tax liabilities
Foreign Currency Exchange Gain
Intellectual Property expenses
Capitalised development expenses
Other
Deferred income tax liabilities
Deferred tax assets
Employee Entitlements
Tax Losses in Subsidiaries
Audit Fee Accrual
Other
Deferred income tax assets
914
(345)
2,384
-
2,953
326
114
24
45
509
545
(364)
1,935
2
2,118
295
299
27
4
625
(369)
(19)
(449)
2
(835)
31
(185)
(3)
41
(116)
16
46
(277)
-
(215)
12
(487)
11
-
(464)
Unrecognised temporary differences
At 30 June 2015, there are no temporary differences associated with the Group’s investments in
subsidiaries being recognised as the parent is able to control the timing of the reversal of any temporary
differences and it is not probable any temporary difference will reverse in the foreseeable future.
Tax Consolidation
Pro Medicus Limited and its 100% owned Australian resident subsidiaries formed a tax consolidated group
with effect from 1 January 2009. Pro Medicus Limited is the head entity of the tax consolidated group.
8. EARNINGS PER SHARE
The following reflects the income and share data used in the basic and diluted
earnings per share computations:
Net Profit attributable to ordinary equity holders
Consolidated
2015
$’000
2014
$’000
3,217,197
1,509,443
Number
Number
Weighted average number of ordinary shares for basic earnings per share
100,263,406
100,263,406
Effect of dilution:
Share options
Performance rights
463,889
1,752,036
-
-
Weighted average number of ordinary shares adjusted for the effect of dilution
102,479,330
100,263,406
There have been no other transactions involving ordinary shares or potential ordinary shares between the reporting
date and the date of completion of these financial statements
9. DIVIDENDS PAID AND PROPOSED
Declared and paid during the year:
Dividends on ordinary shares
Final franked dividend for 2014: 1.0 cent (2013: 1.0 cent)
Interim unfranked dividend for 2015: 1.0 cent (2014: 1.0 cent franked)
Proposed for approval by directors (not recognised as a liability as at 30 June):
Dividends on ordinary shares:
Final unfranked dividend for 2015: 1.0 cents (2014: 1.0 cents franked)
Total dividends proposed
Franking credit balance
− franking account balance as at the end of the financial year at 30% (2014: 30%)
− franking credits that will arise from the payment of income tax payable as at the end
of the financial year
− franking debits that will arise from the payment of dividends as at the
end of the financial year
− franking credits that the entity may be prevented from distributing in
the subsequent financial year
− prior period adjustment
The amount of franking credits available for future reporting periods:
− impact on the franking account of dividends proposed or declared
before the financial report was authorised for issue but not recognised
as a distribution to equity holders during the period
Consolidated
2015
$’000
2014
$’000
1,003
1,002
2,005
1,002
1,002
–
–
–
–
–
–
–
1,003
1,002
2,005
1,002
1,002
782
–
–
–
(436)
346
(346)
–
The tax rate at which paid dividends have been franked is 0% (2014: 30%). Dividends proposed will be unfranked.
50
PROMEDICUS ANNUAL REPORT 2015
51
NOTES TO FINANCIAL STATEMENTS cont.
10. CASH AND CASH EQUIVALENTS
Cash at bank and in hand
Short-term deposits
Consolidated
2015
$’000
12,935
–
2014
$’000
13,152
2,107
12,935
15,259
Cash at bank earns interest at floating rates based on daily bank deposit rates.
Short term deposits are made for varying periods of between 30 days and 120 days, depending on the immediate
cash requirements of the Group, and earn interest at the respective short-term deposit rates.
The fair value of cash and cash equivalents is their carrying value.
Reconciliation of net profit after tax to net cash flows from operations
At June 30, the ageing analysis of trade receivables is as follows:
Total
0-30 days
31-60 days
61-90 days
+91 days
+91 days
2015 Consolidated
2014 Consolidated
3,155
2,513
2,167
2,013
410
81
277
192
161
227
PDNI*
PDNI*
PDNI*
CI**
140
97
* Past due not impaired (‘PDNI’)
** Considered Impaired (‘CI’)
Payment terms on $138,519 (2014: $60,795) of trade receivables have been renegotiated. The Company
has been in direct contact with these debtors and is satisfied that payment will be received in full.
3,217
1,509
12. INVENTORIES (CURRENT)
Net profit
Adjustments for:
Depreciation of Property Plant and Equipment
Amortisation of Intangible Assets
Interest Received classified in Investing Activities
Foreign currency (gain)/loss
Share option expense
Changes in assets and liabilities
(Increase)/decrease in trade and other receivables
(Increase)/decrease in inventory
(Increase)/decrease in deferred tax asset
(Increase)/decrease in prepayments
(Increase)/decrease in accrued revenue
(Decrease)/increase in deferred income
(Decrease)/increase in trade and other payables
(Decrease)/increase in tax provision
(Decrease)/increase in deferred income tax liability
(Decrease)/increase in employee entitlements
Net cash flow from operations
11. TRADE AND OTHER RECEIVABLES (CURRENT)
Trade receivables
Provision for impairment
Research & development tax receivable
Other receivables
Fair value approximates carrying value due to the short term nature of receivables.
a) Allowance for impairment loss
Movements in the provision for impairment loss were as follows:
At 1 July
Charge to/(write back of) provision for the year
Foreign exchange translation
At 30 June
158
2,958
(87)
(1,649)
382
(432)
(29)
116
16
(75)
440
1,394
(3,253)
835
192
4,183
3,155
(140)
3,015
437
279
3,731
97
43
–
140
140
3,126
(179)
101
58
(651)
13
464
(257)
(135)
100
92
(428)
215
65
4,233
2,513
(97)
2,416
642
241
3,299
65
32
–
97
Consolidated
2015
$’000
129
2014
$’000
100
Finished goods (at lower of cost and net realisable value)
Inventory write downs recognised as an expense total nil (2014: nil)
13. PLANT & EQUIPMENT
Consolidated
Property
Improvements
Motor
Vehicles
Office
Equipment
Furniture &
Fittings
Research &
Development
Equipment
Total
$’000
$’000
$’000
$’000
$’000
$’000
Year ended 30 June 2015
At 1 July 2014 net of accumulated
depreciation
Additions
Disposals
Exchange differences
25
–
–
1
8
43
–
–
240
141
–
11
Depreciation charge for the year
(4)
(3)
(144)
22
48
248
29
2
(1)
–
(7)
23
–
–
–
–
–
–
302
186
(1)
12
(158)
341
328
488
2,036
346
209
3,407
(306)
(440)
(1,788)
(323)
(209) (3,066)
22
48
248
23
–
341
Depreciation charge for the year
(4)
(3)
(126)
At 30 June 2014 net of
accumulated depreciation
At 30 June 2014
Cost
25
8
240
328
480
1,861
Accumulated depreciation and impairment
(303)
(472)
(1,621)
Net carrying amount
25
8
240
29
–
–
–
11
–
–
–
259
104
(2)
5
35
–
–
1
(7)
29
–
–
–
–
–
–
334
104
(2)
6
(140)
302
344
(315)
29
209
3,222
(209) (2,920)
–
302
At 30 June 2015 net
of accumulated depreciation
At 30 June 2015
Cost
Accumulated depreciation
and impairment
Net carrying amount
Year ended 30 June 2014
At 1 July 2013 net
of accumulated depreciation
Additions
Disposals
Exchange differences
52
PROMEDICUS ANNUAL REPORT 2015
53
NOTES TO FINANCIAL STATEMENTS cont.
14. INTANGIBLE ASSETS
Notes
Consolidated
Key assumptions used in value in use calculations
Sensitivity to changes in assumptions
Intellectual
Property
i)
Development
Costs
ii)
Software
Licenses
iii)
$’000
$’000
$’000
–
–
–
–
–
–
9,139
5,365
–
–
(2,955)
11,549
6
–
–
–
(3)
3
Total
$’000
9,145
5,365
–
–
(2,958)
11,552
1,848
27,048
(1,848)
(15,499)
288
(285)
29,184
(17,632)
–
11,549
3
11,552
216
–
–
–
6,882
5,162
–
–
(216)
(2,905)
–
9,139
12
–
–
(1)
(5)
6
7,110
5,162
–
(1)
(3,126)
9,145
1,848
21,684
(1,848)
(12,545)
288
(282)
23,820
(14,675)
The Group undertook an impairment assessment
of the capitalised development costs as at 30 June
2015. The recoverable amount of development
costs have been determined based on a value
in use calculation using cash flow projections
from financial budgets approved by the Board of
Directors covering a five-year period. The projected
cash flows were updated to reflect the change in
forecast revenues and a post-tax discount rate of
17% (30 June 2014:18%) was applied. Cash flows
beyond a 5 year period have been extrapolated
using a 2.5% growth rate (30 June 2014:2.5%). All
other assumptions remained consistent with those
disclosed in Note 2(s). The Groups recoverable
value was in excess of the carrying value using the
value in use calculation and as such no impairment
charges were recorded at 30 June 2015.
Year ended 30 June 2015
At 1 July 2014 net of accumulated
amortisation and impairment
Additions - internal development
Disposals
Exchange differences
Amortisation charge for the year
At 30 June 2015 net of accumulated depreciation
At 30 June 2015
Cost
Accumulated amortisation and impairment
Net carrying amount
Year ended 30 June 2014
At 1 July 2013 net of accumulated amortisation
and impairment
Additions - internal development
Disposals
Exchange differences
Amortisation charge for the year
At 30 June 2014 net of accumulated amortisation
and impairment
At 30 June 2014
Cost
Accumulated amortisation and impairment
Net carrying amount
i) Intellectual Property was acquired in 2009
through the Visage Imaging business
combination and is carried at cost less
accumulated amortisation. Three separately
identifiable intangible assets, in the form of
software intellectual property, have been
identified in the business acquisition of
Visage Imaging; Visage CS, Visage PACS and
Amira. These intangible assets have been
assessed as having a finite life and have been
fully amortised using the straight line method
over a period of 5 years, commencing February
2009. Amira was sold in July 2012.
ii) Development costs have been capitalised at
cost. This intangible asset has been assessed
as having a finite life and is amortised using the
straight line method over a period of 5 years. As
at 30 June 2015 the carrying values of capitalised
development costs are Visage PACS ($7,439,447)
RIS ($3,531,222) and Visage MagicWeb
($578,058), all sit within the Australian
operating segment.
The calculation of value in use for development
costs is most sensitive to the following
assumptions:
− Revenue forecasts
− Discount rates
− Growth rates used to extrapolate cash flows
beyond the forecast period
Revenue forecasts – Revenue forecasts are based
on current year consolidated budgets for each
geographical segment. Estimated growth rates
are then used to forecast the following four years
revenue for each product used in each geographical
segment. Total forecast segment growth rates
range from (15%) to 25% across the 4 year period.
Discount rates – The discount rate applied to
the cash flow projections have been assessed to
reflect the time value of money and the perceived
risk profile of the industry in which each cash
generating unit (CGU) operates. The post-tax
discount rate applied was 17% (2014:18%).
Growth rate estimates – rates are based on industry
based customer price index (CPI) forecasts.
The long term rate of 2.5% was used in the
current assessment.
With regard to the assessment of value in use of
development costs, the estimated recoverable
amount is in excess of its carrying value for each
product, however adverse changes in assumptions
could result in an impairment loss. Management
has considered the possible change in each of
the key assumptions applied to the respective
capitalised development costs recoverable amount
assessments. A reasonably possible adverse change
in the revenue forecasts for the RIS product could
have the potential to give rise to circumstances
where the recoverable amount may be lower than
the carrying amount. To illustrate the sensitivity
of this assumption, if forecast revenues were to
decrease materially, that is in the range of 5 – 10%,
across the five year forecast period without the
implementation of mitigation plans, cost reductions
or restructure which management would look to do
if such decreases were to arise, this could lead to
a future impairment write-down of approximately
$0.5 - $2.0 million.
iii) Software Licences have been assessed as having
a finite life and are amortised using the straight
line method over a period of 4 years.
15. TRADE AND OTHER PAYABLES
Note
Consolidated
(i) Trade payables are non-interest bearing and are normally settled on 30-day terms.
(ii) Other payables, other than inter-company payables are non-interest bearing and have an average
term of 30 days.
Fair value approximates carrying value due to the short term nature of trade and other payables.
16. PROVISIONS
Current
Long service leave
Annual leave
Non Current
Long service leave
Note
Consolidated
2015
$’000
535
969
1,504
87
87
2014
$’000
513
827
1,340
59
59
(i) Long Service Leave
Refer to note 2 (v)(ii) for the relevant accounting policy and a discussion of the significant estimations
and assumptions applied in the measurement of this provision.
–
9,139
6
9,145
Deferred Income
Current
Trade payables
Other payables and accruals
Non Current
Deferred Income
2015
$’000
404
1,611
2,015
747
2,762
10
10
2014
$’000
177
757
934
302
1,236
15
15
54
PROMEDICUS ANNUAL REPORT 2015
55
NOTES TO FINANCIAL STATEMENTS cont.
17. CONTRIBUTED EQUITY AND RESERVES
Consolidated
(i) Ordinary shares
Issued and fully paid
Fully paid ordinary shares carry one vote per share and carry the right to dividends
(ii) Movements in shares on issue
At 1 July 2014
Cancellation for share buy-back
Issued for cash on exercise of options
At 30 June 2015
At 1 July 2013
Cancellation for share buy-back
Issued for cash on exercise of options
At 30 June 2014
Share Reserve (i)
Balance at 1 July
Share options expensed
Performance rights expensed
Balance at 30 June
Foreign Currency Translation Reserve (ii)
Balance at 1 July
Foreign Currency Movement
Balance at 30 June
Retained Earnings
Balance at 1 July
Net profit for the year
Dividends
Balance at 30 June
2015
$’000
327
327
Number of Shares
100,263,406
-
-
2014
$’000
327
327
2015
$’000
327
-
-
100,263,406
327
Number of Shares
100,263,406
-
-
2014
$’000
327
-
-
100,263,406
327
Consolidated
2015
$’000
2014
$’000
284
5
377
666
282
(363)
(81)
226
11
47
284
96
186
282
19,814
3,217
(2,005)
21,026
20,310
1,509
(2,005)
19,814
(i) Share Reserve
The share reserve is used to record the value of
share based payments provided to employees,
including KMP, as part of their remuneration. Refer
to note 18 for further details of these plans.
(ii) Foreign Currency translation reserve
The foreign currency translation reserve is used
to record exchange differences arising from the
translation of the financial statements of foreign
subsidiaries and for exchange differences arising
from long term loan accounts resulting from net
investment in subsidiaries.
Capital Management
When managing capital, management’s objective
is to ensure the entity continues as a going
concern as well as to maintain optimal returns to
shareholders and benefits for other stakeholders.
Management also aims to maintain a capital
structure that ensures the lowest cost of capital
available to the entity.
Management review the capital structure to take
advantage of favourable costs of capital or high
returns on assets. As the market is constantly
changing, management may change the amount of
dividends to be paid to shareholders, return capital
to shareholders, or issue new shares.
During the year, the company paid dividends of
$2,005,268 (2014: $2,005,268).
18. SHARE BASED PAYMENT PLAN
Employee Share Option Scheme
An employee share incentive scheme was
established on 25th August 2000 whereby
Directors and staff of the Company were issued
with options over the ordinary shares of Pro
Medicus Limited. The options, issued for nil
consideration, had an exercise price of $1.15 and
2,100,000 share options expired under the scheme
on 25 August 2010. Options vested at 20% per
annum commencing on the first anniversary of
issue. The options cannot be transferred and will
not be quoted on the ASX.
200,000 shares were granted as options to Peter
Kempen on becoming a Director of the company in
2008 under a separate agreement. The options had
a grant date of 12 March 2008 and an exercise price
of $1.25. The fair value of the options at grant date
was $40,852 ($0.13 - $0.29 per option). The options
have a first exercise date of 12 March 2009 and
can be exercised at anytime through to expiry date
of 12 March 2018. The options vest over a 5 year
period on completion of service. At reporting date
all options had vested. No options were exercised
during the year.
900,000 shares were granted as options to key
Visage Imaging employees under a separate
agreement. The options had a grant date of 1 April
2010 and an exercise price of $1.00. The fair value
of the options at grant date was $67,278 ($0.07 per
option). The options have a first exercise date of
1 April 2011 and can be exercised at anytime
through to expiry date of 1 April 2020. The options
vest over a 5 year period on completion of service.
At reporting date 725,000 (81%) options had
vested and 175,000 (19%) options had expired.
No options were exercised during the year.
550,000 shares were granted as options to
Key Executives under a separate agreement.
The options had a grant date of 25 August 2010
and an exercise price of $1.00. The fair value of the
options at grant date was $54,109 ($0.10 per option).
The options have a first exercise date of 25 August
2011 and can be exercised at anytime through to
expiry date of 25 August 2020. The options vest
over a 5 year period on completion of service. At
reporting date 440,000 (80%) options had vested.
No options were exercised during the year.
200,000 shares were granted as options to
Roderick Lyle on becoming a Director of the
company in 2011 under a separate agreement.
The options had a grant date of 18 November 2011
and an exercise price of $0.55. The fair value of
the options at grant date was $45,116 ($0.23 per
option). The options have a first exercise date of
18 November 2012 and can be exercised at anytime
through to expiry date of 18 November 2021.
The options vest over a 5 year period on
completion of service. At reporting date 120,000
(60%) options had vested. No options were
exercised during the year.
Information with respect to the numbers granted under the employee Share Option Scheme is as follows:
Outstanding at the beginning of the year
1,675,000
$0.98
1,675,000
$0.98
2015
2014
Number of
Options
Weighted average
exercise price
Number of
Options
Weighted average
exercise price
- granted
- forfeited
- exercised
- expired
-
-
-
-
-
-
-
-
-
-
-
-
Outstanding at the end of the year
Exercisable at end of year
1,675,000
1,485,000
$0.98
$0.98
1,675,000
1,190,000
-
-
-
-
$0.98
$0.98
57
56
PROMEDICUS ANNUAL REPORT 2015
NOTES TO FINANCIAL STATEMENTS cont.
All options above have been recognised in
accordance with AASB 2 as the options were
granted after 7 November 2002.
The outstanding balance as at 30 June 2015 is
represented by:
• 200,000 options over ordinary shares with an
exercise price of $1.25 each, exercisable until
12 March 2018
• 725,000 options over ordinary share with an
exercise price of $1.00 each, exercisable until
1 April 2020
• 550,000 options over ordinary share with an
exercise price of $1.00 each, exercisable until
25 August 2020
• 200,000 options over ordinary shares with an
exercise price of $0.55 each, exercisable until
18 November 2021
Weighted average remaining contractual life
The weighted average remaining contractual life for
share options outstanding at 30 June 2015 is
4.94 years (2014: 5.94 Years)
Range of exercise price
The range of exercise prices for options outstanding
at the end of the year was $0.55 - $1.25
(2014: $0.55 - $1.25).
Weighted average fair value
The weighted average fair value of options granted
during the year was nil (2014: nil).
Option pricing model
The fair value of the equity-settled share options
granted is estimated as at the date of the grant
using a Black Scholes Model taking into account
the terms and conditions upon which the options
were granted.
Performance Rights
A long term incentive plan was established on
18th November 2011 whereby Senior Executives
of Group were offered performance rights over
the ordinary shares of Pro Medicus Limited. The
performance rights, issued for nil consideration,
are offered for a 5 year period and vest 4 years
after granting date on completion of service. The
performance rights cannot be transferred and will
not be quoted on the ASX. This long term incentive
plan includes performance hurdles related to the
company and vesting conditions relating to the
employee’s period of service.
At reporting date 397,469 performance rights had
been granted during the year with a grant date of
27 October 2014. 247,469 performance rights vest
over 4 years from grant date on completion of
service. The fair value of the 247,469 performance
rights at grant date was $205,166 ($0.83 per
performance right). The remaining 150,000
performance rights vest in September 2015 and the
fair value of these rights was $133,737 ($0.89 per
performance right).
An additional 633,500 performance rights had
been granted during the year relating to the 2013-14
financial performance. The performance rights had
a grant date of 27 March 2014 and vest over 4 years
from grant date on completion of service. The fair
value of the performance rights at grant date was
$434,766 ($0.69 per performance right).
176,375 performance rights were granted in
prior periods in relation to the 2012-13 financial
year. The performance rights had a grant date
of 15 September 2013 and vest over 3 years
on completion of service. The fair value of the
performance rights at grant date was $44,094
($0.25 per performance right).
387,000 performance rights were granted in prior
periods in relation to the 2011-12 financial year. The
performance rights had a grant date of 1 July 2012
and vest over 3 years on completion of service.
The fair value of the performance rights at grant
date was $96,750 ($0.25 per performance right).
Information with respect to the number of performance rights granted under the long term incentive
scheme is as follows:
Outstanding at the beginning of the year
- granted
- forfeited
- exercised
- expired
Outstanding at the end of the year
Exercisable at end of year
2015
2014
Number of
Performance Rights
Number of
Performance Rights
563,375
1,030,969
387,000
176,375
-
-
-
-
-
-
1,594,344
-
563,375
-
Weighted average remaining contractual life
The weighted average remaining contractual life for performance rights at 30 June 2015 is 2.4 years
(2014: 2.3 Years)
Performance rights pricing model
The fair value of the equity-settled performance rights granted is estimated as at the date of the grant
using a Black Scholes Model taking into account the terms and conditions upon which the performance
rights were granted.
The following table lists the inputs to the models used for the year ended 30 June 2015
Dividend yield
Expected volatility
Risk-free interest rate
Expected life of performance rights
Performance rights exercise price
Weighted average share price at measurement date
19. COMMITMENTS
a) Operating lease commitments – Group as lessee
2015
2.42%-3.22%
0%
0%
1-4 years
$0.00
$0.69-$0.89
2014
5.66%
70%
5%
3 years
$0.00
$0.25
The Parent has entered into a commercial property lease for office premises. This lease has a life of 5
years with an option for a further 5 year period. There is no restriction placed upon the lessee by entering
into this lease. The US operations are currently renegotiating the option to extend their current property
lease for office premises for an additional 5 year period from October 2015. The German operations have
entered into a commercial property lease for office premises and can give notice to vacate 6 months prior
to 30 April each year, whereby they sign into another 12 months.
The German operations also have several motor vehicle leases which expire at various stages between
September 2015 and September 2018.
Consolidated
Future minimum rentals payable under non-cancellable operating lease as at 30 June are as follows:
– Within one year
– After one year and not more than five years
– After more than five years
2015
$’000
355
767
–
1,122
2014
$’000
368
729
–
1,097
20. EVENTS AFTER THE BALANCE SHEET DATE
On 21 August 2015, the directors of Pro Medicus Limited declared a final dividend on ordinary shares in
respect of the 2015 financial year. This dividend comprises a normal dividend of 1.0 cents per share.
The total amount of the dividend is $1,002,634 which represents an unfranked dividend of a total of
1.0 cents per share. The dividend has not been provided for in the 30 June 2015 financial statements.
21. AUDITOR’S REMUNERATION
Amounts received or due and receivable by Ernst & Young (Australia) for:
− an audit or review of the financial report of the Company and any other entity
in the Consolidated Group
− other services in relation to the Company or Group
Amounts received or due and receivable by related practices of Ernst & Young (Australia):
− audit of the financial report of Visage Imaging GmbH
Consolidated
2015
$’000
2014
$’000
161,445
136,150
126,909
288,354
28,650
164,800
63,192
351,546
74,376
239,176
58
PROMEDICUS ANNUAL REPORT 2015
59
NOTES TO FINANCIAL STATEMENTS cont.
22. KEY MANAGEMENT PERSONNEL
(a) Compensation for key management personnel
Short-term employee benefits
Post-employment benefits
Other long-term benefits
Share-based payment
Total compensation
Consolidated
2015
$’000
2014
$’000
1,802,254
1,827,438
124,984
19,219
119,009
99,952
15,034
37,007
2,065,466
1,979,431
(b) Loans to Key Management Personnel
No loans are made to Key Management Personnel or staff.
(c) Other transactions and balances with Key Management Personnel
Purchases
During the year lease payments of $169,476 (2014: $169,476) in respect of the Group’s operating premises
at 450 Swan Street Richmond were paid to Champagne Properties Pty. Ltd., an entity controlled by
S. Hupert and A. Hall. Commercial arrangements on an ‘arm’s length basis’ have been determined by
an independent assessment of rental and lease terms.
23. RELATED PARTY DISCLOSURE
(a) Subsidiaries
The consolidated financial statements include the financial statements of Pro Medicus Limited and the
subsidiaries listed in the following table.
Terms and conditions of transactions with related parties
Sales to and purchases from related parties are made in arm’s length transactions both at normal market
prices and on normal commercial terms.
Outstanding balances at year end are unsecured, interest free and payable on demand.
Entities within the Group that own the Intellectual Property earn a 50% royalty from the sales made by
other entities within the Group.
Development costs undertaken by the German operations are reimbursed by the parent on commercial terms.
24. CONTINGENCIES
Tax related contingencies
Amended assessments from the Australian Taxation Office (ATO)
As a result of the ATO’s program of routine and regular tax audit, the Group anticipates that ATO audits may
occur in the future. The Group is similarly subject to routine tax audits in certain overseas jurisdictions. The
ultimate outcome of any future tax audits cannot be determined with an acceptable degree of reliability
at this time. Nevertheless, the Group believes that it is making adequate provision for its taxation liabilities
(including amounts shown as deferred and current tax liabilities) and is taking reasonable steps to address
potentially contentious issues with the ATO. However, there may be an impact to the Group of any of the
revenue authority investigations results in an adjustment that increases the Group’s taxation liabilities.
Ongoing transactions – transfer pricing
The Group has offshore operations in the United States and Germany (note 23). As disclosed in note 23,
there are extra Group transactions, which include the Company and its US and German based subsidiaries
Visage Imaging Inc and Visage Imaging GmbH and Pro Medicus Limited. These transactions are on an
arm’s length basis and are conducted at normal market prices and on normal commercial terms.
Whilst there are no investigations currently in progress, such transactions are not subject to any statutory
limit in Australia.
Name
Country of incorporation
2015
2014
2015
2014
% Equity interest
Investment $000
25. PARENT ENTITY INFORMATION
Promed (USA) Pty Ltd
PME IP Australia Pty Ltd
Australia
Australia
Visage Imaging (Aust) Pty Ltd
Australia
Pro Medicus (USA) LLC
United States
Visage Imaging Inc
United States
Visage Imaging GmbH
Germany
100
100
100
100
100
100
100
100
100
100
100
100
–
–
–
–
2,389
3,638
6,027
–
–
–
–
2,389
3,638
6,027
(b) Ultimate parent
Pro Medicus Limited is the ultimate Australian parent entity and the ultimate parent of the Group.
(c) Key management personnel
Details relating to KMPs, including remuneration paid, are included in note 22.
(d) Transactions with related parties
The following table provides the total amount of transactions that were entered into with related parties
for the relevant financial year.
Sales to related
parties
$000
Purchases from
related parties
$000
Other transactions
with related parties
$000
Related party
Consolidated
Champagne Properties Pty Ltd – Rental lease
2015
Champagne Properties Pty Ltd – Rental lease
2014
–
–
169
169
–
–
Current assets
Total assets
Current Liabilities
Total Liabilities
Issued capital
Retained Earnings
Foreign Currency Translation Reserve
Share Reserve
Total shareholders’ equity
Profit/(loss) of the parent entity
Total comprehensive income of parent entity
2015
$000
26,663
35,181
23,973
24,919
327
11,228
(1,959)
666
10,262
689
689
2014
$000
29,798
38,111
25,611
26,404
327
11,902
(1,448)
284
11,065
642
642
The parent entity has not entered into any guarantees in relation to the debts of its subsidiaries.
There are no contingent liabilities held against the parent entity. The parent entity does not have any
contractual commitments for the acquisition of property, plant and equipment.
60
PROMEDICUS ANNUAL REPORT 2015
61
DIRECTORS DECLARATION
In accordance with a resolution of the directors of Pro Medicus Limited, I state that:
(1) In the opinion of the directors:
(a) the financial statements, notes and the additional disclosures included in the directors’ report
designated as audited, of the consolidated entity are in accordance with the
Corporations Act 2001, including:
(i) giving a true and fair view of the consolidated entity’s financial position as at 30 June 2015
and of the performance for the year ended on that date; and
(ii) complying with Accounting Standards (including the Australian Accounting Interpretations)
and the Corporations Regulations 2001; and
(b) there are reasonable grounds to believe that the consolidated entity will be able to pay its debts
as and when they become due and payable.
(c) the financial statements and notes comply with International Financial Reporting Standards
(IFRS) as disclosed in Note 2(b).
(2) This declaration has been made after receiving the declarations required to be made to the directors in
accordance with section 295A of the Corporations Act 2001 for the financial year ended 30 June 2015.
On behalf of the Board
P T Kempen
Chairman
Melbourne, 21 August 2015
INDEPENDENT AUDIT REPORT
FOR THE YEAR ENDED 30 JUNE 2015
Ernst & Young
8 Exhibition Street
Melbourne VIC 3000 Australia
GPO Box 67 Melbourne VIC 3001
Tel: +61 3 9288 8000
Fax: +61 3 8650 7777
ey.com/au
Independent auditor's report to the members of Pro Medicus Limited
Report on the financial report
We have audited the accompanying financial report of Pro Medicus Limited which comprises the
consolidated statement of financial position as at 30 June 2015, the consolidated statement of
comprehensive income, the consolidated statement of changes in equity and the consolidated statement
of cash flows for the year then ended, notes comprising a summary of significant accounting policies and
other explanatory information, and the directors' declaration of the consolidated entity comprising the
company and the entities it controlled at the year's end or from time to time during the financial year.
Directors' responsibility for the financial report
The directors of the company are responsible for the preparation of the financial report that gives a true
and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for
such internal controls as the directors determine are necessary to enable the preparation of the financial
report that is free from material misstatement, whether due to fraud or error. In Note 2, the directors
also state, in accordance with Accounting Standard AASB 101 Presentation of Financial Statements, that
the financial statements comply with International Financial Reporting Standards.
Auditor's responsibility
Our responsibility is to express an opinion on the financial report based on our audit. We conducted our
audit in accordance with Australian Auditing Standards. Those standards require that we comply with
relevant ethical requirements relating to audit engagements and plan and perform the audit to obtain
reasonable assurance about whether the financial report is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in
the financial report. The procedures selected depend on the auditor's judgment, including the assessment
of the risks of material misstatement of the financial report, whether due to fraud or error. In making
those risk assessments, the auditor considers internal controls relevant to the entity's preparation and
fair presentation of the financial report 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 entity's
internal controls. An audit also includes evaluating the appropriateness of accounting policies used and
the reasonableness of accounting estimates made by the directors, as well as evaluating the overall
presentation of the financial report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for
our audit opinion.
Independence
In conducting our audit we have complied with the independence requirements of the Corporations Act
2001. We have given to the directors of the company a written Auditor’s Independence Declaration, a
copy of which follows in the directors’ report.
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
55
62
PROMEDICUS ANNUAL REPORT 2015
63
INDEPENDENT AUDIT REPORT
FOR THE YEAR ENDED 30 JUNE 2015
Opinion
In our opinion:
a.
the financial report of Pro Medicus Limited is in accordance with the Corporations Act 2001,
including:
i
ii
giving a true and fair view of the consolidated entity's financial position as at 30 June 2015
and of its performance for the year ended on that date; and
complying with Australian Accounting Standards and the Corporations Regulations 2001;
and
b.
the financial report also complies with International Financial Reporting Standards as disclosed
in Note 2.
Report on the remuneration report
We have audited the Remuneration Report included in pages 7 - 12 of the directors' report for the year
ended 30 June 2015. The directors of the company are responsible for the preparation and presentation
of the Remuneration Report in accordance with section 300A of the Corporations Act 2001. Our
responsibility is to express an opinion on the Remuneration Report, based on our audit conducted in
accordance with Australian Auditing Standards.
20–25
Opinion
In our opinion, the Remuneration Report of Pro Medicus Limited for the year ended 30 June 2015,
complies with section 300A of the Corporations Act 2001.
Ernst & Young
Paul Gower
Partner
Melbourne
21 August 2015
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
56
ASX ADDITIONAL INFORMATION
Additional information required by the Australian Stock Exchange Ltd and not shown elsewhere in this
report is as follows.
(a) Distribution of equity securities
The number of shareholders, by size of holding, in each class of share are:
Ordinary shares
Number of holders
Number of shares
1 – 1,000
1,001 – 5,000
5,001 – 10,000
10,001 – 100,000
100,001 and Over
335
620
261
322
47
225,692
1,825,378
2,048,912
9,626,577
86,536,847
1,585
100,263,406
The number of shareholders holding less than a marketable parcel are:
35
2,099
(b) Twenty largest shareholders
Listed ordinary shares
The names of the twenty largest holders of quoted shares are:
Number of shares
1 Dr S Hupert (multiple shareholdings)
2 Mr A Hall (multiple shareholdings)
3 Citicorp Nominees Pty Ltd
4 RBC Dexia Investor Services Australia Nominees P/L
Continue reading text version or see original annual report in PDF format above