Scales Corporation Limited logo

2020 Annual Results announcement

Full Year Results25 February 2021SCLIndustrials

Scales Corporation Limited
Head Office: 52 Cashel Street | Christchurch 8013 | New Zealand

Postal: PO Box 1590 | Christchurch 8140 | New Zealand

Phone: +64 3 379 7720

scalescorporation.co.nz




NZX & Media Release


26 February 2021


SCALES CORPORATION’S SOUND FOUNDATIONS GENERATE STRONG 2020 OPERATING

PERFORMANCE


Highlights – 12 months to 31 December 2020


Diversified agribusiness group Scales Corporation Limited (NZX:SCL) today reported its FY2020 full

year results. Profit for the Year was $26.6 million (FY2019: $121.6 million). Earnings per share for

FY2020 were 15.0 cents per share (FY2019: 84.2 cents per share).


• Group FY2020 financial results:

o Revenue of $470.7 million (FY2019: $484.6 million).

o Reported NPAT of $26.6 million (FY2019: $121.6 million)

1

.

o Underlying

2

EBITDA of $53.9 million (FY2019: $52.7 million).

o Underlying

2

NPAT of $33.8 million (FY2019: $36.4 million).

• Mr Apple own-grown export volumes of 3,915k TCEs

3

, up 2 per cent on 2019 export volumes

and up 3% on forecast.

• Food Ingredients Underlying EBITDA of $23.1 million (FY2019: $13.5 million), an exceptional

performance.


Scales Corporation Chair Tim Goodacre noted: “We are extremely proud of the hard work and unity

displayed by the entire Scales team in a challenging and disruptive year. This unity enabled Scales to

continue trading throughout lockdowns, without New Zealand government wage subsidies, and still

deliver a profit result consistent with our originally provided guidance.”


“The diversified strategy of the Group provided us with a solid base from which to operate. The

divisional mix of our earnings differed compared to prior years, with an exceptional performance

recorded by the Food Ingredients division.”



1

FY2019 results include the gain on sale of Polarcold ($68.9m net of interest) and gain on sale and revaluation gain on the

establishment of Meateor (of $9.8m and $9.8m respectively).

2

Underlying results exclude some New Zealand International Financial Reporting Standards (NZ IFRS) non-cash and other

adjustments. A reconciliation between Net Profit and Underlying Net Profit, EBITDA and Underlying EBITDA is provided in

Appendix 1 of our annual results presentation pack.

3

Tray carton equivalent, a measure of apple and pear weight, defined as 18.6kg packed weight which equates to 18.0kg sale

weight.

2



“Mr Apple benefited from geographical and varietal diversification. Volumes and prices in Asia and

the Middle East were adversely affected by the timing of lockdowns on consumers, but it benefitted

from firm European and UK markets. Food Ingredients produced a stand-out result, benefitting from a

strong growth in global petfood demand together with geographical diversity in its supply network and

sources of proteins.”


Andy Borland, Managing Director of Scales Corporation, commented: “The Board and senior

leadership team are proud of the dedication and courage exhibited by all staff during a demanding

year. We would not have been able to produce our results without a unified effort by all business

divisions.”


“Notwithstanding the challenges thrown at us due to COVID-19, the group continued to advance its

strategic plan and invest in growth opportunities. Mr Apple completed phase 2 of its orchard

redevelopment program, finalised the upgrade of its seasonal worker accommodation and has

recently completed the build of its new purpose-built coolstore at Whakatu. The coolstore was

finished on time and on budget and is expected to provide operational and logistics efficiencies.

Shelby entered into a new toll processing agreement in Dodge City, Kansas, providing us with

additional operational resource in the USA to satisfy demand.”


“We have continued to make progress on our sustainability journey, and are excited to be preparing

our inaugural climate change report for the 2020 annual report.”


“Scales also continues to be in a strong financial position, with net cash at 31 December 2020 of

$97.6 million. This provides us with a solid base from which to invest in future growth opportunities,

both organic and acquisitive.”


During the year Scales declared dividends of 19.0 cents per share

4

. As in previous years, the Board

expects to declare a final dividend in respect of FY2020 in May, with payment in July.


Divisions


Horticulture

Underlying FY2020 EBITDA for the Horticulture division was $31.4 million (FY2019: $39.7 million).


Mr Borland commented “Mr Apple once again delivered record own-grown apple volumes of 3,915k

TCEs, an excellent effort by the orchard team. Disruption to global supply chains and the influence

on consumer behaviour as a result of global COVID-19 lockdowns impacted each market differently.

Whilst Asia and the Middle East were adversely impacted (partially also due to the overlap of

lockdowns and the Chinese New Year sales window), sales to Europe and the UK remained firm. Mr


4

Scales declared a final dividend of 9.5 cents per share for FY2019 on 5 May 2020, which was paid on 10 July 2020 and

declared an interim dividend of 9.5 cents per share for FY2020 on 9 December 2020, which was paid on 15 January 2021.

3



Apple’s diversified sales network enabled it to mitigate these market specific impacts. We also

exhibited growth of our high-value premium varieties, with a 4 per cent increase in these volumes

compared to last year.”


“Phase 2 of our orchard redevelopment programme was completed, with over 140 hectares of

orchard having been redeveloped between 2018 and 2020, predominantly in the high-value, branded,

Dazzle

TM

variety. Plantings adopt new ‘2-dimensional’ techniques enabling efficiencies in pruning,

thinning and picking. We anticipate these orchards will reach commercial scale from 2023 onwards.”


“Mr Apple is focused on opportunities to maintain or improve current margins. The completion of the

new Whakatu coolstore, expected to provide operational and logistics efficiencies, is an example of

this. Acknowledging that the environment for the availability and cost of labour has changed, the

company intends to accelerate further automation initiatives, particularly in post-harvest operations,

during FY2021.”


Food Ingredients

The Food Ingredients division generated Underlying EBITDA of $23.1 million (FY2019: $13.5 million),

an increase of 71 per cent.


Mr Borland said “This was an exceptional performance by Food Ingredients, with it taking a

considerable step towards its long-run EBITDA target of $25 million. The division took advantage of

the growing global petfood market, whilst also benefiting from its geographical and protein

diversification strategies.”


“Volumes of petfood ingredients sold increased by 4 per cent compared to FY2019 and the division

continues to take advantage of market growth through the addition of a new toll processing facility in

the United States. We are excited for the future of this division and continue to actively pursue

organic and external growth opportunities to diversify and expand its geographical reach, product

range and protein offering.”


Logistics

The Logistics division delivered Underlying EBITDA of $3.4 million (FY2019: $3.3 million), an increase

of 4 per cent.


Mr Borland commented “This was a solid performance by the Logistics division, in a year where

activity was impacted by global supply chain disruptions. The division benefitted from a focus on the

agribusiness sector.”


4



Outlook


Mr Goodacre noted: “The start of 2021 has not been without its own challenges. Inclement national

weather events have taken place over the key growing period and global supply chains continue to be

disrupted, with ongoing delays in shipping and increased costs.”


“As a result, the Board has amended Underlying Net Profit guidance for the group to be between

$27.5 million and $33.5 million, implying an Underlying EBITDA range of between $46.5 million and

$53.5 million. This reflects:


• Significantly lower levels of stone fruit exports from the Otago region impacting on Scales

Logistics.

• The Tasman region expecting a significantly lower level of pip fruit exports impacting on third

party export volumes for Mr Apple and Fern Ridge.

• Mr Apple is now expecting that own-grown volumes will be lower than forecast.

• Ongoing delays in shipping resulting in higher port side charges impacting on all Group

business units.”


Mr Goodacre also observed “the 2021 apple harvest has begun with early fruit shipments made to

Asia. Food Ingredients is also expected to continue to take advantage of the growing global petfood

market.”


Contact

Andy Borland, Managing Director, Scales Corporation Limited, Mob: 021 975 999,

email: andy.borland@scalescorporation.co.nz


About Scales Corporation

Scales Corporation is a diversified agribusiness group. It currently comprises three operating

divisions: Horticulture, Food Ingredients and Logistics. The company’s diverse spread of activities

gives Scales broad exposure to New Zealand’s agribusiness sector. Scales Corporation was founded

in 1897 as a shipping business by George Herbert Scales. Find out more at

www.scalescorporation.co.nz.

---

HalfYearResults
For the six months ended 30 June 2020

26 August 2020

Scales Corporation Limited

Growing Your Diversified Agribusiness

Annual Results Presentation

For the Year Ended 31 December 2020

26 February 2021

2
Scales Corporation Limited –2020 Full Year Results

1.Operating Summary

2.Sustainability

3.Financial Overview

4.Divisional Performance

5.Capital Management

6.Governance

7.Trading Outlook

8.Appendices

Agenda

Operating Summary
1

4
Operating Summary

•Scales’ sound foundations generated strong 2020 operating performance:

▪Underlying* EBITDA $53.9mup 2% on 2019 ($52.7m).

▪Underlying* NPAT $33.8m down 7% on 2019 ($36.4m).

▪Statutory Profit for the Year $26.6m(2019: $121.6m**).

•Volumes up but earnings down at Mr Apple:

▪Mr Apple own-grown export volumes of 3,915k TCEs up 2% on 2019 and up 3% on forecast.

▪Horticulture division Underlying EBITDA of $31.4m (2019: $39.7m). Volumes and prices in Asia and Middle East adversely affectedby

lockdowns, whilst European and UK markets were up.

▪Diversity of channels and markets supported earnings resilience.

▪Phase 2 of the orchard redevelopment finished, 36 ha redeveloped during 2020 winter.

•Exceptional performance in Food Ingredients:

▪Underlying EBITDA of $23.1m (2019: $13.5m), increase of 71%.

▪Divisional performance supported by diversification in geographical supply network and sources of protein.

▪Strong growth in petfood demand following increased pet adoption rates during lockdowns.

* Underlying Results exclude some New Zealand International Financial Report Standards (NZ IFRS) non-cash and other adjustments.Management and the Board believe that Underlying Results more

accurately demonstrate the change in operational performance of the Group. Underlying Results are shown before the deductionofshare of NPAT for Non-Controlling Interests (Fern Ridge and Shelby) of

$5.6m (2020) vs $3.6m (2019). A reconciliation of Underlying to Reported Measures is provided in Appendix I.

** 2019 results include thegain on sale of Polarcold ($68.9m net of interest) and gain on sale and revaluation gain on the establishment of Meateor NZ (of$9.8m and $9.8m respectively).

Scales Corporation Limited –2020 Full Year Results

5
By the Numbers

Scales Corporation Limited –2020 Full Year Results

5,739,000

TCEs of apples

exported

1

(2019: 5,953,000)

$97.6m

Net cash

(2019: $104.9 net cash)

35,502

TEU

2

equivalents

managed

(2019: 39,438)

19.0 cents

Dividends declared

per share

115,700MT

Petfood ingredients

sold

4

3,915,000

TCEs of own-grown

apples exported

(increase of 2%)

$470.7m

Revenue

(2019: $484.6m)

15%

ROCE

3

(2019: 16%)

1.Tray carton equivalent, a measure of apple and pear weight, defined as 18.6kg packed weight which equates to 18.0kg sale weight.Includes own grown and external grower volumes including those volumes

exported by Fern Ridge Fresh.

2.TEU is aTwenty-foot Equivalent Unit is a unit of cargo capacity to describe container volumes.

3.Return on Capital Employed, calculated as EBIT divided by Capital Employed, where Capital Employed is calculated as non-current assets plus working capital (excluding cash, overdrafts and borrowings, NZ

IFRS 16 right of use asset and lease liability, dividends declared, derivative assets/liabilities and employee loans).

4.Includes 100% of volumes from MeateorNZ; i.e. total volumes controlled directly and indirectly by the Meateor Group.

6
2020 Achievements

•All business operations continued during lockdowns, including during the critical apple harvest period.

•Safety and wellbeing of staff prioritised at all times.

•All staff paid in full, without use of New Zealand government subsidies.

•Leadership efforts recognised through presentation of INFINZLeadership Award to Andy Borland.

•Continued to pay dividends as scheduled.

•Continued to provide earnings guidance which was ultimately met.

Unity and teamwork allowed Scales to deliver

Scales Corporation Limited –2020 Full Year Results

2
Sustainability

8
Sustainability –Overview and Environment

Overview

•Maintained business operations during lockdowns, including during peak

harvest and production period.

•Partnered with thinkstep-anzto undertake an indepthmateriality assessment:

▪Included a ‘Three Horizons’ workshop to obtain a futurist view of the business.

•Inaugural TCFD

*

Report being prepared for 2020 annual report:

▪Based on the 4 themes contained within the TCFD’srecommended framework.

Environment

•Ongoing projects to reduce energy, fuel and waste to landfill, along with other

footprint-reducing initiatives:

▪2,300mof Extendayreflective groundcover diverted from landfill and recycled.

•Electricity audits conducted in Mr Apple orchards.

•Third annual ToitūEnvirocarecarbonreducecertification undertaken.

•Climate change risks and opportunities identified for Mr Apple.

Looking to the future

Scales Corporation Limited –2020 Full Year Results

* Task Force on Climate-related Financial Disclosures.

TCFDthemes

9
Sustainability –Health & Safety and Other

Health & Safety

•Expansion and development of a number of health & safety

initiatives, including:

▪The company-wide forklift training framework.

▪Guarding and traffic management focus.

▪Critical risk in-depth assessment.

▪Cross-company learning and auditing.

•Decrease in number and severity of incidents.

Other

•Supported both local and overseas communities with apple donations, including Wuhan at the onset of

the pandemic and half a million apples to New Zealand food parcel organisations.

•Realignment of GAP

*

certifications.

•GRASP

**

audit of the Mr Apple external supply chain for worker welfare practices.

•Implementation of updated corporate policies and introduction of a sensitive information policy.

•Pay equality review completed with pleasing results.

Health & safety first

Scales Corporation Limited –2020 Full Year Results

* Good Agricultural Produce.

** GLOBAL GAP Risk Assessment on Social Practice.

3
Financial Overview

11
Group Financial Performance

•Revenue of $470.7m, down 3% on 2019 ($484.6m).

•Underlying EBITDA of $53.9m, up 2% on 2019 ($52.7m).

•Underlying NPAT of $33.8m, down 7% on 2019 ($36.4m), reflecting lower interest income.

Solid result in a disruptive year

Scales Corporation Limited –2020 Full Year Results

Income Statement

Revenue

EBITDA

NPAT

$Millions

2020

2019

% chg.

1

2020

2019

% chg.

1

2020

2019

% chg.

1

Underlying

470.7

484.6

-3%

53.9

52.7

2%

33.8

36.4

-7%

NZ IFRS & other adjustments:

Gain on sale of Polarcold, net of interest

-

-

-

68.9

Fair value gain on recognition of investment in joint venture

-

9.8

-

9.8

Gain on disposal of Meateor New Zealand business

-

9.8

-

9.8

Impairment of non-current assets

2

(4.3)

-

(4.3)

-

NZ IFRS 16 Leases

10.3

9.5

(0.7)

(1.0)

Other NZ IFRS adjustments

(3.1)

(1.9)

(2.1)

(2.3)

Reported

3

470.7

484.6

-3%

56.7

79.9

-29%

26.6

121.6

-78%

Notes:

1. %'s are calculated based on non-rounded figures, figures may not sum due to rounding.

2. Further Fixed Asset (Land & Buildings) positive revaluations offset by declining on-orchard valuations recorded in Reported EBITDA.

3. Earnings are shown before the deduction of share of NPAT for Non-Controlling Interests (Fern Ridge and Shelby) of $5.6m (2020) vs $3.6m (2019).

12
Trends in Group Financial Performance

•Movement in Underlying EBITDA from 2019 onwards reflects changes in Group structure.

•Historic results are unadjusted for businesses that have been sold or acquired.

Scales Corporation Limited –2020 Full Year Results

$67.9m

$62.0m

$67.1m

$52.7m

$53.9m

2016

2017

2018

2019

2020

Underlying EBITDA

$38.6m

$32.7m

$35.8m

$36.4m

$33.8m

2016

2017

2018

2019

2020

Underlying NPAT

13
Divisional Financial Performance Overview

•Horticulture –record export volumes, strong sales into Europe and UK.

•Food Ingredients –strong petfood demand continued into 2H20.

•Logistics –in line with prior periods.

Scales Corporation Limited –2020 Full Year Results

Divisional Performance

% chg.

$Million1H202H2020201H192H1920192020 v 2019

Horticulture32.4(1.0)31.441.3(1.6)39.7-21%

Food Ingredients11.012.123.15.18.413.571%

Logistics3.20.33.43.10.33.34%

Corporate(2.2)(1.9)(4.1)(2.1)(1.7)(3.7)8%

Underlying EBITDA44.49.553.947.35.452.72%

Underlying NPAT29.24.633.830.16.336.4-7%

Notes:

1. Prepared on an Underlying basis. A reconciliation to NZ IFRS is provided in the Appendices.

2. %'s are calculated based on non-rounded figures, figures may not sum due to rounding.

3. NZ IAS 41 Agriculture requires unsold agricultural produce to be measured at fair value less costs to sell meaning the

expected profit on unsold fruit is recognised in the interim result, giving rise to seasonality in profitability as shown above.

14
Trends in Divisional Performance

•The graphs below demonstrate the change in earnings amongst the divisions.

Scales Corporation Limited –2020 Full Year Results

* Previously ‘Storage and Logistics’ up to and including 2018. Shows performance of continuing business only.

$45.3m

$38.9m

$42.6m

$39.7m

$31.4m

2016

2017

2018

2019

2020

Horticulture

Underlying EBITDA

$9.2m

$8.0m

$10.2m

$13.5m

$23.1m

2016

2017

2018

2019

2020

Food Ingredients

Underlying EBITDA

$2.3m

$3.3m

$4.9m

$3.3m

$3.4m

2016

2017

2018

2019

2020

Logistics

*

Underlying EBITDA

15
Balance Sheet

•Changes in assets reflect:

▪Capital expenditure (Mr Apple coolstore, orchard redevelopment

and other projects).

▪Construction of new coolstoreenabled the Group to sell its

Havelock North packhouse (assets held for sale).

▪Revaluation of FX derivatives (in line with NZ IFRS requirements).

Scales Corporation Limited –2020 Full Year Results

Balance Sheet

$Millions20202019

Current Assets (Excluding Cash)

Trade and other receivables19.520.6

Inventories25.826.4

Unharvested agricultural produce24.021.6

Other16.68.2

Assets held for sale2.6 -

88.476.9

Current Liabilities (Excluding Overdraft,

Borrowings and Dividends Declared)

Trade and other payables(25.1)(19.8)

Lease liability(10.1)(9.4)

Other(5.9)(7.2)

(41.1)(36.5)

Net Working Capital47.440.4

Non-Current Assets

Land and buildings at fair value109.296.8

Apple trees at fair value31.033.9

Other property, plant and equipment41.235.0

Investments, intangibles and goodwill68.469.6

Right of use asset77.978.8

Other18.17.1

345.7321.2

Capital Employed393.1361.6

Steady financial position

Note: Figures may not add due to rounding

16
Balance Sheet (continued)

•Net cash as at 31 December 2020 of $97.6m

(2019: $104.9m), comprising:

▪Cash and term deposits of $150.6m(2019: $159.4m).

▪Borrowings of $53.1m(2019: $54.6m).

Scales Corporation Limited –2020 Full Year Results

Ongoing ability to invest in growth opportunities

Balance Sheet (continued)

$Millions

2020

2019

Non-Current or Other Liabilities

Deferred tax liabilities

(25.6)

(19.4)

Lease liability

(70.2)

(70.7)

Other financial liabilities

(3.2)

(4.0)

Dividends declared

(13.4)

(13.3)

(112.3)

(107.4)

Net Cash/(Debt)

Cash less overdraft

46.0

17.4

Term deposits

104.6

142.0

Borrowings

(53.1)

(54.6)

97.6

104.9

Total Equity

378.4

359.0

4
Divisional Performance

18
Horticulture –Financial Performance

•Revenue of $246.0m(2019: $264.8m).

•Underlying EBITDA of $31.4m (2019: $39.7m):

▪Strong sales into Europe and UK.

▪Volumes and prices in Asia and Middle East adversely affected

by timing of lockdowns on consumers.

▪Diversification of markets and varieties proved beneficial.

•Solid volume performance, especially in context:

▪3,915kTCEs, 2% increase on 2019 (3,822kTCEs).

▪Export packout of 76% (2019: 79%).

▪Continuing to premiumise. 57% of all own-grown apples now

‘premium’.

Record export volumes

Scales Corporation Limited –2020 Full Year Results

$Millions

2020

2019

% change

Revenue

246.0

264.8

-7%

Underlying EBITDA

31.4

39.7

-21%

Underlying EBIT

21.9

30.9

-29%

Financial Performance - Horticulture

19
Horticulture –Own-Grown Volumes

•Increase of 4% in premium variety volumes compared to 2019:

▪Similar or increased volumes across most premium varieties.

▪Significant % increases in volumes of new premium varieties (Dazzle

TM

and Posy

TM

).

▪European markets performed well in 2020, Mr Apple’s exposure to a broad range of markets enables it to shift sales to respondto

market factors.

Growth in premium volumes in changing markets

Scales Corporation Limited –2020 Full Year Results

536

741

1,059

1,036

1,454

1,656

1,616

1,901

2,161

2,238

1,465

1,404

1,773

1,716

1,701

1,890

1,929

1,966

1,661

1,678

2,001

2,144

2,833

2,752

3,155

3,546

3,545

3,867

3,822

3,915

2011201220132014201520162017201820192020

Mr Apple Own Export Volumes (TCE 000s)

Premium VarietiesTraditional Varieties

214

343

406

457

538

534

119

185

245

245

282

301

253

359

378

401

273

393

585

574

831

866

809

959

1,046

1,049

199

253

536

741

1,059

1,036

1,454

1,656

1,616

1,901

2,161

2,238

2011201220132014201520162017201820192020

Growth in Premium Volumes (TCE 000s)

NZ QueenPink LadyHigh Colour Fuji & Royal GalaOther

20
Horticulture –Pricing & Other KPIs

•Pricing within different geographies affected by:

▪Timing of lockdowns.

▪Impact on logistics and purchasing patterns.

▪Economic effect on consumers

▪Mix of varieties purchased.

•Favourable movements in FX rates, specifically the

NZD:USD.

▪Whilst cover is in place for 2021, recent strength in the NZD

will likely see an adverse shift in FX impacts for 2021.

•Including volumes sold on behalf of other

growers, the Horticulture division sold a total of

5,739k TCEs of apples (2019: 5,953k TCEs):

▪During 2020, some of Fern Ridge’s apple volumes were

replaced by sales of kiwifruit (kiwifruit volumes not reported).

Prices impacted by lockdowns

Scales Corporation Limited –2020 Full Year Results

* External grower volumes comprise external grower volumes handled by Mr Apple (1,216kTCEs) and Fern Ridge Fresh (607kTCEs)

Horticulture KPIs

Apple Prices by Variety (NZD / TCE, FOB)

20202019% change

Premium Varieties36.939.8-7%

Traditional Varieties30.129.33%

Weighted Average all Apples34.035.2-3%

FX Rates (avg. achieved)

20202019% change

NZD:USD0.640.674%

NZD:EUR0.570.570%

NZD:GBP0.510.48-6%

NZD:CAD0.870.870%

Volumes (TCE 000s)

20202019% change

Mr Apple own-grown volumes3,9153,8222%

External grower volumes*1,8242,132-14%

Total volume exported5,7395,953-4%

21
1,901

2,161

2,238

2,170

2,325

2,478

2,639

2,738

1,966

1,661

1,678

1,633

1,609

1,619

1,626

1,631

3,867

3,822

3,915

3,803

3,933

4,097

4,264

4,369

2018201920202021F2022F2023F2024F2025F

Mr Apple Own Export Volumes (TCE 000s)

Premium VarietiesTraditional Varieties

Horticulture –Margin Improvement

•The company acknowledges headwinds in margins and is focused on

initiatives to maintain current margins:

▪New Whakatucoolstoreis now operational. Coolstorewas finished on time and on

budget and is expected to provide operational and logistics efficiencies, including the sale

of its Havelock North packhouse to achieve greater centralisation.

▪Increased yields and prices from redeveloped orchards. More than 140 ha of orchard was

planted / redeveloped between 2018 and 2020 predominantly in the high-value, branded,

Dazzle

TM

variety. Plantings adopt new ‘2-dimensional’ techniques enabling efficiencies in

pruning, thinning and picking. Commercial scale from 2023 onwards.

▪The environment for the availability and cost of labour has changed. As a result the

company will accelerate automation initiatives particularly in post-harvest facilities.

Scales expects to commit to automation initiatives through 2021.

Margin improvement is the key focus in the Horticulture division

Scales Corporation Limited –2020 Full Year Results

Inside the new Whakatucoolstore

22
Horticulture –Market Strategies

•Ongoing in-market branding initiatives and marketing activations,

particularly in Asia and Middle East:

▪Asia and Near Markets comprise ~62% of export sales.

▪Retail category management being implemented in Vietnam and Thailand.

▪Additional marketing resource added with the appointment of a senior marketing

manager.

•Continued importance of the China market:

▪China represented approximately 17% of Mr Apple export volumes in 2020, in line

with 2019.

▪Retail trade (e-commerce, supermarket and fruit chain stores) represented over 50%

of all Mr Apple China sales in 2020.

•Innovations in product development and launches:

▪Flagship store on TMALL(Alibaba) to be operational Q22021.

▪TMALLwill market and sell a range of Mr Apple products directly to China consumers.

▪Dazzle

TM

launched in 2020 through high end Chinese retailers such as Hema to have

target promotions in both Vietnam and China in 2021.

Identifying innovative strategies for our key markets

Scales Corporation Limited –2020 Full Year Results

New box design for delivery through TMALL

Dazzle

TM

launch

23
Food Ingredients -Performance

•Significant increases in revenue and profitability reflect

geographical and protein diversification strategies:

▪12% increase in revenue.

▪71% increase in Underlying EBITDA, considerable progress towards the

division’s long-run EBITDA target.

▪4% increase in volumes sold.

•Shelby entered into a new processing / warehouse

agreement with toll processor in Dodge City, Kansas.

•Benefitted from growth in global petfood demand:

▪Attributable in part to increased pet ownership and adoption rates

during COVID-19 pandemic

*

.

▪Consumer demand and trends (e.g. humanisation of pets) for petfood

continuing to drive growth.

•Profruitsales volumes up 6% compared to 2019:

▪High fruit brix and excellent yields.

▪Increased retail demand.

Exceptional performance, taking advantage of growing global petfood demand

Scales Corporation Limited –2020 Full Year Results

* The American Pet Products Association estimated that 11.38 million U.S. households acquired a new pet during the pandemic, COVID-19 Pulse Study, September 2020.

23.0

27.7

29.0

111.0

115.7

2016

2017

2018

2019

2020

Petfood Ingredients Sold (MT 000s)

$Millions

2020

2019

% change

Revenue

173.7

155.1

12%

Underlying EBITDA

23.1

13.5

71%

Underlying EBIT

22.0

12.5

76%

KPIs

2020

2019

% change

Food Ingredients Volume Sold (MT)

115,739

110,970

4%

Juice Concentrate Sold (000 L)

6,544

6,170

6%

Financial Performance - Food Ingredients

24
Food Ingredients –Strategy Update

•The global petfood industry shows no sign of slowing:

▪Market value expected to be US$168.3bby 2029, compared to US$97bin 2019

*

.

▪Market development being shaped by pet ownership and pet humanisation trends.

▪As an example, at least two new petfood plants are planned to be built in USA in 2021.

•The division continues to actively analyse and review both organic and external growth opportunities:

▪Actively investigating the high-growth China market.

▪Actively reviewing opportunities to expand product range, with added-value and functional petfoods.

▪Aiming to be a key provider to a range of international petfood brand owners.

▪Continuing to seek diversification in source and range of proteins.

An attractive industry for investment

Scales Corporation Limited –2020 Full Year Results

* https://www.prnewswire.com/news-releases/global-pet-food-market-to-show-an-impressive-cagr-of-6-from-2019-to-2029-with-valuation-expected-to-reach-us-168-3-bn-finds-tmr-300999294.html

Food Ingredients Structure

Meateor

International

^^

Petfood ingredient supplier,

Australia & other markets

(100%)

Meateor NZ

^

Petfood ingredient processor

and marketer, New Zealand

(50%)

Shelby

^^

Petfood ingredient procurer,

processor and marketer, USA

(60%)

Profruit

^

Juice concentrate processor,

New Zealand

(50%)

Meateor Group

^ Equity accounted. / ^^ Fully consolidated into Scales’ financial results, with non-controlling interests deducted from NPAT.

25
Logistics -Performance

•Solid performance from the Logistics division in a

year where activity was impacted by global supply

chain disruptions:

▪Underlying EBITDA and Underlying EBIT up 4% and 9%

respectively on 2019.

▪Ocean freight managed for the equivalent of 35,502 TEUs

down 10% on 2019 (39,438 TEUs).

▪5,656 tonnes of airfreight organised down 9% on 2019 (6,184

tonnes) due to effects of COVID-19.

•Impact of COVID-19 lessened due to focus on the

agribusiness sector.

Stable returns in a challenging year

Scales Corporation Limited –2020 Full Year Results

$Millions20202019% change

Revenue77.9 87.1 -11%

Underlying EBITDA3.4 3.3 4%

Underlying EBIT3.2 2.9 9%

KPIs

20202019% change

Ocean Freight Volume (TEUs)35,50239,438-10%

Airfreight Volume (tonnes)5,6566,184-9%

Financial Performance - Logistics

5
Capital Management

27
Capital Management

•Return on Capital Employed (ROCE) parameters

determined by business operations:

▪Horticulture partly impacted by a $14mincrease in capital

employed (primarily orchard redevelopment and coolstore

capex).

▪Horticulture ROCElevels expected to increase once

redeveloped orchard reaches maturity (2023 onwards).

▪Group ROCEremains at the long-run target level.

Overall group target maintained, mix differs

Scales Corporation Limited –2020 Full Year Results

Capital Management

Return on Capital Employed

20202019

Horticulture10%17%

Food ingredients29%16%

Logistics89%70%

Group15%16%

Target15%15%

28
Capital Expenditure

•2020 expenditure included:

▪Mr Apple orchard redevelopment ($4.9m) -approximately 36

hectares.

▪Mr Apple Whakatucoolstorebuild ($11.5m) –coolstorecompleted on

time and within budget (an additional spend of $2.5m will be

recognised in 2021).

▪Additional spend on RSEaccommodation ($2.0m).

•Majority of significant orchard redevelopment complete.

•Near term capex focus on automation and efficiencies

for margin improvement.

Continuing to invest in growth initiatives

Scales Corporation Limited –2020 Full Year Results

First truck being unloaded at the Whakatucoolstore

Capital Management

$Millions20202019

Horticulture4.33.1

Food Ingredients0.50.2

Logistics0.10.5

Other0.00.0

4.93.8

Growth Capital Expenditure

$Millions20202019

Horticulture19.511.9

19.511.9

Total Capital Expenditure24.415.7

Operational Capital Expenditure

Governance
6

30
Governance and Management

•Good governance practices maintained during the year:

▪First virtual Annual Shareholders’ Meeting successfully held in over 100 years of trading.

▪Board meetings undertaken via Zoom where necessary.

•Excellent leadership and teamwork from all staff.

▪Exceptional effort from the entire Scales team.

▪Proved ability to quickly adapt to new situation.

▪Staff health & safety prioritised.

•Andy Borland awarded INFINZLeadership Award:

▪For demonstrating sustainable and impactful leadership over a 14 year (and counting)

position.

Governing through a pandemic

Scales Corporation Limited –2020 Full Year Results

Andy Borland with Nick-Scarlett (Caldwell Partners)

Trading Outlook
7

32
2021 Outlook

•As a result of a combination of national weather events over the key growing period and continuing

disruptions in global supply chains (particularly port side delays and costs), Scales has updated its full year

2021 Guidance.

•Directors have amended the full year Guidance range for Group:

▪Underlying Net Profit is now forecast to be between $27.5m to $33.5m.

▪The Guidance range implies an Underlying EBITDA range of between $46.5m and $53.5m.

▪This updates the previous announcement on 9 December 2020.

•The amendment reflects the combined changes in outlook over the last two months:

▪Significantly lower levels of stone fruit exports from the Otago region impacting on Scales Logistics.

▪The Tasman region expecting a significantly lower level of pip fruit exports impacting on third party export volumes for Mr Apple

and Fern Ridge.

▪Mr Apple is now expecting that own-grown volumes will be lower than forecast.

▪Ongoing delays in shipping resulting in higher port side charges impacting on all Group business units.

▪Directors reconfirm all other assumptions previously stated on 9 December 2020.

•Directors note that, having completed a strong operating performance for 2020, it is clear the ripples from

COVID-19 lockdowns are having a greater impact on our results for 2021, some of which are forecast to

improve in the second half of the year.

Group update

Scales Corporation Limited –2020 Full Year Results

33
2021 Outlook (continued)

•The outlook for Horticulture sales activity remains supportive at this time. Key observations include:

▪A lower national crop will lower in-market supply particularly for Europe and UK.

▪Early fruit shipments to Asia have been well received and sales are moving through the usual channels.

▪Mr Apple is expecting lower fruit volumes to be partially offset by higher in-market prices.

▪The 2021 apple crop is looking to be of good fruit-size, brix and colour.

•Directors reconfirm the view that the majority of challenges and additional costs being experienced

domestically in 2021 by the Horticulture division will normalise, as currently experienced by in-market

sales activity and pricing. Management expect margins to return to 2019 levels in the years ahead.

Scales Corporation Limited –2020 Full Year Results

Horticulture division

Mr Apple EBIT Margins* through time

* Historical results have been adjusted to remove hail insurance proceeds in 2015.

0%

5%

10%

15%

20%

25%

2015201620172018201920202021B2022F2023F2024F2025F

8
Appendices

35
Appendix I -Reconciliation of Underlying to

Reported Measures

Scales Corporation Limited –2020 Full Year Results

Reconciliation of Divisional Underlying Profitability to Reported Profitability

GroupHorticultureFood ingredientsLogisticsCorporate and eliminations

2020201920202019202020192020201920202019

EBITDA

Underlying53.952.731.439.723.113.53.43.3(4.1)(3.7)

Fai r val ue gai n on recogni ti on of i nves tment i n joi nt venture - 9.8 - - - 9.8 - - - -

Gai n on di s pos al of Meateor New Zeal and bus i nes s - 9.8 - - - 9.8 - - - -

Impai rment of non-current as s ets(4.3) - (4.3) - - - - - - -

NZ IFRS 16 Leas es10.39.59.48.60.10.10.80.80.10.1

Equi ty s ettl ed empl oyee benefi ts(0.7)(0.9) - - - - - - (0.7)(0.9)

Meateor NZ Sal e - Worki ng Capi tal Adjus tment(0.5) - - - (0.5) - - - - -

Change i n fai r val ue gai n on appl e i nventory(0.8)(0.3)(0.8)(0.3) - - - - - -

Change i n gros s l i abi l i ty for non-control l i ng i nteres ts(0.6)(0.3)0.1(0.1)(0.8)(0.2) - - - -

Trans acti on cos ts(0.4)(0.4) - 0.0 - - - - (0.4)(0.4)

Share bas ed payments - (0.1) - - - - - - - (0.1)

Reported56.779.935.847.921.932.94.24.1(5.1)(5.0)

EBIT

Underlying43.042.521.930.922.012.53.22.9(4.1)(3.8)

Fai r val ue gai n on recogni ti on of i nves tment i n joi nt venture - 9.8 - - - 9.8 - - - -

Gai n on di s pos al of Meateor New Zeal and bus i nes s - 9.8 - - - 9.8 - - - -

Impai rment of non-current as s ets(4.3) - (4.3) - - - - - - -

NZ IFRS 16 Leas es2.01.71.81.50.00.00.20.20.00.0

Equi ty s ettl ed empl oyee benefi ts(0.7)(0.9) - - - - - - (0.7)(0.9)

Meateor NZ Sal e - Worki ng Capi tal Adjus tment(0.5) - - - (0.5) - - -

Change i n fai r val ue gai n on appl e i nventory(0.8)(0.3)(0.8)(0.3) - - - - - -

Change i n gros s l i abi l i ty for non-control l i ng i nteres ts(0.6)(0.3)0.1(0.1)(0.8)(0.2) - - - -

Trans acti on cos ts(0.4)(0.4) - 0.0 - - - - (0.4)(0.4)

Share bas ed payments - (0.1) - - - - - - - (0.1)

Reported37.661.818.732.020.831.83.43.1(5.3)(5.2)

NPAT

Underlying33.836.415.422.218.511.22.32.0(2.4)1.0

Gai n on s al e of Pol arcol d - 73.0 - - - - - - - 73.0

Add back i nteres t on s ettl ement of Pol arcol d, net of tax - (4.1) - - - - - - - (4.1)

Fai r val ue gai n on recogni ti on of i nves tment i n joi nt venture - 9.8 - - - 9.8 - - - -

Gai n on di s pos al of Meateor New Zeal and bus i nes s - 9.8 - - - 9.8 - - - -

Impai rment of non-current as s ets(4.3) - (4.3) - - - - - - -

NZ IFRS 16 Leas es , net of tax(0.7)(1.0)(0.6)(0.9)(0.0)(0.0)(0.1)(0.1)(0.0)(0.0)

Equi ty s ettl ed empl oyee benefi ts(0.7)(0.9) - - - - - - (0.7)(0.9)

Meateor NZ Sal e - Worki ng Capi tal Adjus tment(0.5) - - - (0.5) - - - - -

Change i n fai r val ue gai n on appl e i nventory(0.8)(0.3)(0.8)(0.3) - - - - - -

Change i n gros s l i abi l i ty for non-control l i ng i nteres ts(0.6)(0.3)0.1(0.1)(0.8)(0.2) - - - -

Trans acti on cos ts(0.4)(0.4) - 0.1 - - - - (0.4)(0.4)

Share bas ed payments - (0.1) - - - - - - - (0.1)

Tax effect of other NZ IFRS adjus tments0.9(0.4)1.40.1(0.5)(0.5) - - - 0.0

Reported26.6121.611.221.016.730.12.21.9(3.6)68.6

36
Appendix II -Disclaimer

The information in this presentation has been prepared by Scales Corporation Limited with due care and attention. However, neither Scales Corporation Limited nor any of its

directors, employees, shareholders nor any other person shall have any liability whatsoever to any person for any loss (including, without limitation, arising from any fault or

negligence) arising from this presentation or any information supplied in connection with it.

This presentation supplements our full year results announcement. It should be read subject to and in conjunction with the additional information in that release, and other

material which we have released to the NZX.

This presentation may contain projections or forward-looking statements regarding a variety of items. Such projections or forward-looking statements are based on current

expectations, estimates and assumptions and are subject to a number of risks, uncertainties and assumptions. There is no assurance that results contemplated in any projections

and forward-looking statements in this presentation will be realised. Actual results may differ materially from those projected in this presentation. No person is under any obligation

to update this presentation at any time after its release to you or to provide you with further information about Scales Corporation Limited.

Our results are reported under NZ IFRS. This presentation includes non-GAAP financial measures which are not prepared in accordance with NZ IFRS. The non-GAAP financial

measures used in this presentation include:

•EBITDA. We calculate EBITDA by adding back (or deducting) depreciation, amortisation, finance charges / (revenue), and taxation expense to net earnings / (loss) from

continuing operations.

•EBIT. We calculate EBIT by adding back (or deducting) finance charges / (revenue), and taxation expense to net earnings / (loss)from continuing operations.

•Underlying EBITDA and EBIT are calculated by adding back (or deducting) certain non cash NZ IFRS and other adjustments as detailed in Appendix I.

•Underlying Net Profit is calculated by adding back or (or deducting) the after-tax effect of certain non cash NZ IFRS and other adjustments as detailed in Appendix I.

We believe that these non-GAAP financial measures provide useful information to readers to assist in the understanding of our financial performance, financial position or returns,

but that they should not be viewed in isolation, nor considered as a substitute for measures reported in accordance with NZ IFRS. Non-GAAP financial measures may not be

comparable to similarly titled amounts reported by other companies.

Forward-looking statements are subject to any material adverse events, significant one-off expenses or other unforeseeable circumstances.

The information in this presentation is of a general nature and does not constitute financial product advice, investment advice or any recommendation. Nothing in this presentation

constitutes legal, financial, tax or other advice.

Scales Corporation Limited –2020 Full Year Results

---

Scales Corporation Limited
consolidated financial statements

for the year ended 31 December 2020

Scales Corporation Limited
Contents

Directory3

Consolidated statement of comprehensive income4

Consolidated statement of changes in equity6

Consolidated statement of financial position7

Consolidated statement of cash flows8

Notes to the consolidated financial statements10

Independent auditor's report46

2

Scales Corporation Limited
Directory

Board of DirectorsAuditor

Tim Goodacre (Chair)Deloitte Limited

Andrew Borland (Managing Director)Level 4

Nick Harris151 Cambridge Terrace

Mark HuttonChristchurch 8013

Alan Isaac

Lai Po Sing, TomakinBankers

Nadine TunleyANZ Bank New Zealand Limited

Level 3

Audit and Risk Management CommitteeANZ Centre

Alan Isaac (Chair)267 High Street

Nick HarrisChristchurch 8011

Mark Hutton

Rabobank New Zealand Limited

Nominations and Remuneration CommitteeLevel 23

Mark Hutton (Chair)157 Lambton Quay

Tim GoodacreWellington 6011

Finance and Treasury CommitteeWestpac New Zealand Limited

Mark Hutton (Chair)Level 4

Andrew BorlandThe Terrace

83 Cashel Street

Health & Safety and Sustainability CommitteeChristchurch 8011

Nick Harris (Chair)

Andrew BorlandSolicitors

Nadine TunleyAnthony Harper

Level 9

Registered OfficeAnthony Harper Tower

52 Cashel Street62 Worcester Boulevard

Christchurch 8013Christchurch 8013

New Zealand

Chapman Tripp

Postal Address15 Customs Street West

PO Box 1590Auckland 1010

Christchurch 8140

New ZealandCorporate Advisor

Maher & Associates

Telephone17 Albert Street

+64 3 379 7720Auckland 1010

WebsiteShare Registry

www.scalescorporation.co.nzComputershare Investor Services Limited

Level 2

159 Hurstmere Road

Takapuna

North Shore City

Auckland 0622

3

Scales Corporation Limited
Consolidated statement of comprehensive income for the year ended 31 December 2020

20202019

Note$000's$000's

Continuing operations

RevenueB1470,709484,609

Cost of salesB2(366,800)(383,126)

103,909101,483

Administration and operating expensesB2(44,382)(43,965)

Revaluation of apple trees and buildingsC1(4,311)-

Share of profit of entities accounted for using the equity methodC32,2242,997

Fair value gain on recognition of investment in joint venture-9,782

Gain on disposal of Meateor New Zealand business-9,782

Other incomeB31,645421

Other lossesB3(2,345)(647)

EBITDA56,74079,853

Amortisation(584)(592)

DepreciationC1(10,294)(9,654)

Depreciation of right of use assetG2(8,301)(7,824)

EBIT37,56161,783

Finance revenue2,5842,834

Finance costB4(1,915)(3,549)

Finance cost of lease liabilityG2(2,981)(3,075)

PROFIT BEFORE INCOME TAX EXPENSE FROM CONTINUING OPERATIONS35,24957,993

Income tax expenseB5

(8,668)(9,418)

PROFIT FOR THE YEAR FROM CONTINUING OPERATIONS26,58148,575

Profit from discontinued operations (net of tax)-73,002

PROFIT FOR THE YEAR26,581121,577

Profit for the year from continuing operations is attributable to:

Equity holders of the Company21,02545,000

Non-controlling interests5,5563,575

26,58148,575

Profit from discontinued operations is fully attributable to equity holders of the Company.

EARNINGS PER SHARE ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY:

Basic earnings per share (cents):

Continuing operationsD515.032.1

Discontinued operationsD5-52.1

TotalD515.084.2

Diluted earnings per share (cents):

Continuing operationsD514.932.0

Discontinued operationsD5-51.9

TotalD514.983.9

The notes to the financial statements on pages 10 to 45 form part of and should be read in conjunction with this statement.

4

Scales Corporation Limited
Consolidated statement of comprehensive income for the year ended 31 December 2020 (continued)

20202019

Note$000's$000's

OTHER COMPREHENSIVE INCOME

Items that may be reclassified subsequently to profit or loss:

Gain on cash flow hedges20,861

6,496

Income tax relating to cash flow hedges(5,841)

(1,819)

Share of other comprehensive income of joint venturesC3708

209

Income tax relating to share of other comprehensive income of joint ventures(198)

(58)

Foreign exchange (loss) gain on translating foreign operations(784)

(125)

14,7464,703

Items that will not be reclassified to profit or loss:

Revaluation of land and buildings9,133

11,117

Income tax relating to buildings(448)

(818)

Revaluation of apple trees(31)

1,431

Income tax relating to apple trees9

(401)

Remeasurement of net defined benefit liability(440)

-

Income tax relating to remeasurement of net defined benefit liability67

-

8,29011,329

OTHER COMPREHENSIVE INCOME FOR THE YEAR23,03616,032

TOTAL COMPREHENSIVE INCOME FOR THE YEAR49,617137,609

Total comprehensive income for the year attributable to:

Equity holders of the Company44,374134,034

Non-controlling interests5,243

3,575

49,617137,609

The notes to the financial statements on pages 10 to 45 form part of and should be read in conjunction with this statement.

5

Scales Corporation Limited
Consolidated statement of changes in equity for the year ended 31 December 2020

Share

capital

ReservesRetained

earnings

Attributable

to owners

of the

Company

Non-

controlling

interests

Total

Note$000's$000's$000's$000's$000's$000's

Balance at 1 January 2019

94,184 71,999 80,109 246,2923,581

249,873

Profit for the year--118,002118,0023,575121,577

Other comprehensive income for the year-16,032-16,032-16,032

Total comprehensive income for the year-16,032118,002134,0343,575137,609

Reclassification of revaluation reserveD2-(25,912)

25,912-

--

Recognition of share-based paymentsD2-

866

-

866-

866

Shares fully vestedD1, D2

1,089(474)(139)476-

476

DividendsD3

--(26,654)(26,654)(3,167)

(29,821)

Balance at 31 December 201995,27362,511197,230355,0143,989359,003

Profit for the year--21,02521,0255,55626,581

Other comprehensive income for the year-23,349-23,349(313)23,036

Total comprehensive income for the year-23,34921,02544,3745,24349,617

Reclassification of revaluation reserveD2-1,093

(1,093)-

--

Reclassification of pension reserveD2-(341)

341-

--

Recognition of share-based paymentsD2

-698-698-

698

Shares fully vestedD1, D2

1,098(536)(165)397-

397

DividendsD3

--(26,716)(26,716)(4,594)

(31,310)

Balance at 31 December 202096,37186,774190,622373,7674,638378,405

The notes to the financial statements on pages 10 to 45 form part of and should be read in conjunction with this statement.

6

Scales Corporation Limited
Consolidated statement of financial position as at 31 December 2020

20202019

Note$000's$000's

EQUITY

Share capitalD1

96,37195,273

ReservesD2

86,77462,511

Retained earningsD2

190,622197,230

Equity attributable to Scales Corporation Limited shareholders373,767355,014

Equity attributable to non-controlling interests4,6383,989

TOTAL EQUITY378,405359,003

CURRENT ASSETS

Cash and bank balances

47,41818,632

Term deposits

104,632142,000

Trade and other receivablesE1

19,45220,593

Current tax assets

-164

Other financial assetsE2

12,6884,571

Unharvested agricultural produceC2

24,02221,619

InventoriesC5

25,80526,422

Prepayments

3,8993,482

237,916237,483

Assets held for saleF2

2,550-

TOTAL CURRENT ASSETS240,466237,483

NON-CURRENT ASSETS

Property, plant and equipmentC1

181,311165,741

Investments accounted for using the equity methodC3

26,15424,973

GoodwillC4

41,90543,784

Other financial assetsE218,1437,117

Computer software

354807

Right of use assetG2

77,87778,775

TOTAL NON-CURRENT ASSETS345,744321,197

TOTAL ASSETS586,210558,680

CURRENT LIABILITIES

Bank overdrafts

1,3841,188

Trade and other payablesE3

25,11719,843

Dividend declaredD3

13,35913,328

BorrowingsE4

860-

Current tax liabilities

1,5932,842

Other financial liabilitiesE54,3004,377

Lease liabilityG2

10,0539,427

TOTAL CURRENT LIABILITIES56,66651,005

NON-CURRENT LIABILITIES

BorrowingsE4

52,19954,551

Deferred tax liabilitiesB5

25,59619,442

Defined benefit plan net liability

632-

Other financial liabilitiesE52,5223,966

Lease liabilityG2

70,19070,713

TOTAL NON-CURRENT LIABILITIES151,139148,672

TOTAL LIABILITIES207,805199,677

NET ASSETS378,405359,003

The notes to the financial statements on pages 10 to 45 form part of and should be read in conjunction with this statement.

7

Scales Corporation Limited
Consolidated statement of cash flows for the year ended 31 December 2020

20202019

Note$000's$000's

CASH FLOWS FROM OPERATING ACTIVITIES

Cash was provided from:

Receipts from customers469,559511,371

Dividends received1,5091,517

Interest received4,042791

475,110513,679

Cash was disbursed to:

Payments to suppliers and employees(407,074)(442,424)

Interest paid(4,896)(6,624)

Income tax paid(9,916)(8,532)

(421,886)(457,580)

NET CASH PROVIDED BY OPERATING ACTIVITIES53,22456,099

CASH FLOWS FROM INVESTING ACTIVITIES

Cash was provided from:

Proceeds from maturing term deposits37,368-

Advances repaid382722

Proceeds from sale of storage businesses-148,882

Proceeds from sale of Meateor New Zealand businessC3-15,000

Sale of property, plant and equipment and computer software29857

38,048164,661

Cash was applied to:

Purchase of property, plant and equipment(24,237)(16,313)

Purchase of computer software(131)(495)

Purchase of financial instruments-(497)

Investment in term deposits-(142,000)

(24,368)(159,305)

NET CASH PROVIDED BY INVESTING ACTIVITIES13,6805,356

CASH FLOWS FROM FINANCING ACTIVITIES

Cash was provided from:

Proceeds from seasonal and other facility borrowingsE43,95579,000

3,95579,000

Cash was applied to:

Dividends paid(26,685)(26,625)

Dividends paid to non-controlling interests(4,594)(3,167)

Repayments of lease liabilities(7,300)(6,459)

Repayments of seasonal facility borrowingsE4(3,000)(81,000)

Repayments of term facility borrowingsE4-(10,000)

Repayments of related party borrowings-(1,329)

(41,579)(128,580)

NET CASH USED IN FINANCING ACTIVITIES(37,624)(49,580)

NET INCREASE IN NET CASH29,28011,875

Net foreign exchange difference(690)(201)

Cash and cash equivalents at the beginning of the year17,4445,770

CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR46,03417,444

Represented by:

Cash and bank balances

47,418

18,632

Bank overdrafts

(1,384)

(1,188)

CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR46,03417,444

The notes to the financial statements on pages 10 to 45 form part of and should be read in conjunction with this statement.

8

Scales Corporation Limited
Consolidated statement of cash flows for the year ended 31 December 2020 (continued)

20202019

Note$000's$000's

NET CASH GENERATED BY OPERATING ACTIVITIES

Reconciliation of profit for the year to net cash generated by operating activities:

Profit for the year26,581121,577

Non-cash items:

Depreciation (including on right-of-use asset)18,59517,478

Revaluation of apple trees and buildings4,311-

Amortisation584592

Share of equity accounted results(2,224)(2,997)

Hedging instruments(205)639

Loss (gain) on disposal of property, plant and equipment62(57)

Share-based payments6981,000

Change in gross liability on put options647273

Deferred tax(203)941

Gain on disposal of storage businesses-(68,131)

Gain on disposal of Meateor New Zealand businessC3-(9,782)

Fair value gain on recognition of investment in joint ventureC3-(9,782)

Items classified as investing and financing activities:

Dividends received from equity accounted entities1,5001,500

Changes in net assets and liabilities:

Trade and other receivables764(579)

Unharvested agricultural produce(2,403)(1,072)

Inventories283,540

Prepayments(426)(975)

Trade and other payables5,960(235)

Current tax assets and liabilities(1,045)2,169

NET CASH PROVIDED BY OPERATING ACTIVITIES53,22456,099

Statement of cash flows

For the purpose of the statement of cash flows, cash and cash equivalents include cash and bank balances and

bank overdrafts.

The following terms are used in the statement of cash flows:

Operating activitiesare the principal revenue producing activities of the Group and other activities that are not

investing or financing activities.

Investing activitiesare the acquisition and disposal of long-term assets and other investments not included in cash

equivalents.

Financing activitiesare activities that result in changes in the size and composition of the contributed equity and

borrowings of the Group.

The notes to the financial statements on pages 10 to 45 form part of and should be read in conjunction with this statement.

For and on behalf of the Board of Directors who authorised the issue of the financial statements on 25 February 2021.

Tim Goodacre, ChairAndy Borland, Managing Director

9

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

ABOUT THIS REPORT

IN THIS SECTION

The notes to the financial statements include information which is considered relevant and material to assist the

reader in understanding the financial performance and financial position of the Scales Corporation Limited Group

("Scales" or the "Group"). Information is considered relevant and material if:

• the amount is significant because of its size and nature;

• it is important for understanding the results of Scales;

• it helps to explain changes in Scales’ business; or

• it relates to an aspect of Scales’ operations that is important to future performance.

Scales Corporation Limited (the "Company") is a for-profit entity domiciled and registered under the Companies

Act 1993 in New Zealand. It is an FMC reporting entity for the purposes of the Financial Markets Conduct Act

2013. The Group consists of Scales Corporation Limited, its subsidiaries and joint ventures. The principal activities

of the Group are to grow apples, provide logistics services, export products, manufacture and trade food ingredients,

provide insurance services to companies within the Group and operate processing facilities.

The financial statements have been prepared:

• in accordance with Generally Accepted Accounting Practice (GAAP), International Financial Reporting Standards

(IFRS), the New Zealand equivalents to International Financial Reporting Standards (NZ IFRS) and other applicable

financial reporting standards, as appropriate for a Tier 1 for-profit entity;

• in accordance with the requirements of the Financial Markets Conduct Act 2013;

• in accordance with accounting policies that are consistent with those applied in the previous year;

• on the basis of historical cost, except for certain assets and financial instruments that are measured at fair

values; and

• in New Zealand dollars with all values rounded to the nearest thousand dollars.

Historical cost is generally based on the fair value of the consideration given in exchange for goods and services.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction

between market participants at the measurement date, regardless of whether that price is directly observable or

estimated using another valuation technique. In estimating the fair value of an asset or liability, the Group takes

into account the characteristics of the asset or liability if market participants would take those characteristics into

account when pricing the asset or liability at the measurement date.

For financial reporting purposes, fair value measurements are categorised into Level 1, 2 or 3 based on the degree

to which the inputs to the fair value measurements are observable. The levels are described as:

• Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity

can access at the measurement date;

• Level 2 inputs are inputs, other than quoted prices within Level 1, that are observable for the asset or liability,

either directly or indirectly; and

• Level 3 inputs are unobservable inputs for the asset or liability.

Key judgements and estimates

In the process of applying the Group’s accounting policies and the application of financial reporting standards,

Scales has made a number of judgements and estimates. The estimates and underlying assumptions are based on

historical experience and various other factors that are considered to be appropriate under the circumstances.

Actual results may differ from these estimates.

10

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

ABOUT THIS REPORT (CONTINUED)

Key judgements and estimates (continued)

Judgements and estimates which are considered material to understanding the performance of Scales are

explained in the following notes:

• Apple trees in note C1;

• Unharvested agricultural produce in note C2.

• Assessment of Group invesment in Meateor Pet Foods Limited Partnership for impairment in note C3.

Basis of consolidation

The Group financial statements incorporate the financial statements of the Company and its subsidiaries (being

entities controlled by Scales Corporation Limited), and the equity accounted result, assets and liabilities of the

joint ventures.

The financial statements of members of the Group, are prepared for the same reporting period as the parent

company, using consistent accounting policies.

In preparing the Group financial statements, all material intra-group transactions, balances, income, expenses and

cash flows have been eliminated. Subsidiaries are consolidated from the date on which control is obtained to the

date on which control is lost.

Other accounting policies

Other accounting policies that are relevant to an understanding of the financial statements are provided

throughout the notes to the financial statements.

Adoption of new and revised standards and interpretations; standards and Interpretations issued but not yet effective

All mandatory amendments and interpretations have been adopted in the current year. None had a material impact

on these financial statements.

The Group has reviewed all Standards, Interpretations and Amendments to existing Standards in issue not yet

effective and does not expect these to have a material effect on the financial statements of the Group.

11

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

A. SEGMENT INFORMATION

IN THIS SECTION

This section explains the financial performance of the operating segments of Scales, providing additional

information about individual segments, including:

• total segment revenue and revenue from external customers;

• segment profit before income tax; and

• total segment assets and liabilities.

SEGMENT REPORTING

Operating segments are reported in a manner consistent with the internal reporting provided to the chief

operating decision maker, being the Managing Director. The Managing Director monitors the operating

performance of each segment for the purpose of making decisions on resource allocation and strategic direction.

Inter-segment pricing is determined on an arm’s length basis. Segment results include items directly attributable

to a segment as well as those that can be allocated on a reasonable basis.

No single external customer’s revenue accounts for 10% or more of the Group’s revenue.

The Group comprises the following operating segments:

Food Ingredients: processing and marketing of food ingredients such as pet food ingredients and juice

concentrate. Meateor Foods Limited, Meateor Foods Australia Pty Limited, Meateor Group Limited, Meateor US LLC,

Shelby JV LLC Group (Shelby Cold Storage LLC, Shelby Exports Inc, Shelby Foods LLC, Shelby JV LLC, Shelby Properties LLC,

Shelby Trucking LLC), Meateor GP Limited, Meateor Pet Foods Limited Partnership and Profruit (2006) Limited.

Horticulture: orchards, fruit packing and marketing. Mr Apple New Zealand Limited, New Zealand Apple Limited,

Fern Ridge Produce Limited and Longview Group Holdings Limited.

Logistics: logistics services. Scales Logistics Limited and Scales Logistics Australia Pty Ltd.

Other: Scales Corporation Limited, Geo. H. Scales Limited, Scales Employees Limited, Scales Holdings Limited

and Selacs Insurance Limited.

Horticulture

Food

IngredientsLogisticsOtherEliminationsTotal

$000's$000's$000's$000's$000's$000's

2020

Total segment revenue245,984173,69477,9173,784(30,670)470,709

Inter-segment revenue--(28,082)(2,588)30,670-

Revenue from external customers245,984173,69449,8351,196-470,709

Loss on sale of non-current assets46-(108)--(62)

Share of profit of entities accounted for-2,224---2,224

using the equity method

Revaluation of apple trees and buildings(4,311)----(4,311)

EBITDA35,78121,8724,215(5,128)-56,740

Amortisation expense(475)-(43)(66)-(584)

Depreciation expense(9,049)(1,045)(187)(13)-(10,294)

Depreciation of right of use asset(7,586)(63)(594)(58)-(8,301)

Finance revenue11-2,582-2,584

Finance costs(36)(32)(28)(1,819)-(1,915)

Finance cost of lease liability(2,660)(18)(289)(14)-(2,981)

Segment profit (loss) before income tax15,97620,7153,074(4,516)-35,249

12

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

SEGMENT REPORTING (CONTINUED)

Horticulture

Food

IngredientsLogisticsOtherEliminationsTotal

$000's$000's$000's$000's$000's$000's

Segment assets329,055103,79317,867135,495-586,210

Segment liabilities122,83819,08211,87054,015-207,805

Segment carrying value of investment-26,154---26,154

accounted for using the equity method

Segment acquisition of property, plant and23,800471926-24,369

equipment and computer software

2019 (continuing operations)

Total segment revenue264,782155,07787,0763,461(25,787)484,609

Inter-segment revenue--(22,948)(2,839)25,787-

Revenue from external customers264,782155,07764,128622-484,609

Gain on sale of non-current assets45--1-46

Share of profit of entity accounted for-2,997---2,997

using the equity method

EBITDA47,90932,9214,058(5,035)-79,853

Amortisation expense(486)(1)(36)(69)-(592)

Depreciation expense(8,296)(1,016)(328)(14)-(9,654)

Depreciation of right of use asset(7,122)(62)(583)(57)-(7,824)

Finance revenue191032,802-2,834

Finance costs(16)(23)(33)(3,477)-(3,549)

Finance cost of lease liability(2,739)(20)(301)(15)-(3,075)

Segment profit (loss) before income tax29,26931,8092,780(5,865)-57,993

Segment assets293,249101,09118,619145,721-558,680

Segment liabilities112,42611,11012,26963,872-199,677

Segment carrying value of investment-24,973---24,973

accounted for using the equity method

Segment acquisition of property, plant and15,00219147010-15,673

equipment and computer software

Non-current assets other than financial instruments by geographical location

New ZealandAustraliaUSATotal

20202019202020192020201920202019

$000's$000's$000's$000's$000's$000's$000's$000's

Property, plant and equipment177,517161,10240493,7544,590181,311165,741

Investments accounted for26,15424,973----26,15424,973

using the equity method

Goodwill16,18816,188--25,71727,59641,90543,784

Computer software354807----354807

Right of use asset77,29478,08019221539148077,87778,775

13

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

B. FINANCIAL PERFORMANCE

IN THIS SECTION

This section explains the financial performance of Scales, providing additional information about individual items

in the statement of comprehensive income, including:

• accounting policies, judgements and estimates that are relevant for understanding items recognised in the

statement of comprehensive income; and

• analysis of Scales’ performance for the year by reference to key areas including revenue, expenses and taxation.

B1. REVENUE

20202019

$000's$000's

By nature:

Revenue from the sale of goods

402,194 390,855

Revenue from the rendering of services

64,357 90,280

Fees and commission

5989

Net foreign exchange loss

(730)(127)

Rental revenue

4,8293,512

470,709 484,609

By market:

New Zealand

81,549 107,465

Asia

128,582 153,301

Europe

75,041 64,621

North America

184,894 154,994

Other

6434,228

470,709 484,609

By segment and type:

Horticulture - sale of agricultural produce229,033237,584

Horticulture - agricultural produce related services12,13323,695

Horticulture - other4,8183,503

Food ingredients - sale of pet food ingredients171,144152,963

Food ingredients - other2,5502,114

Logistics services49,83564,128

Other1,196622

470,709 484,609

Revenue is measured based on the consideration specified in a contract with a customer and excludes amounts

collected on behalf of third parties. The Group recognises revenue when it transfers control of a product or service

to a customer.

14

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

B1. REVENUE (CONTINUED)

Sale of agricultural produce

The Group sells apples to more than 160 customers in 40 countries. Sales-related quality claim provisions are

recorded in accordance with NZ IAS 37Provisions, Contingent Liabilities and Contingent Assets. Revenue is

recognised when control of the goods has transferred, being when the goods have been shipped to the customer

("outright sales") or when the goods have been sold by the customer ("consignment sales"). In addition, the apple

season finishes before the end of the calendar year, with performance obligations under both sales types satisfied

for all sales made during that season.

Outright sales

Following shipment, revenue is recognised when the customer obtains control as it has full discretion over the

manner of distribution and price to sell the goods, has the primary responsibility when onselling the goods and

bears the risks of loss in relation to the goods. A receivable is recognised by the Group when it loses control,

which is when the goods are delivered on the ship at the port of shipment as this represents the point in time at

which the right to consideration becomes unconditional, as only the passage of time is required before the

payment is due. Terms of payment are up to 45 days on arrival.

Consignment sales

Revenue is recognised by the Group when it loses control, which is when the goods are confirmed to be on-sold

to the ultimate customer as this represents the point in time at which the right to consideration becomes

unconditional, as only the passage of time is required before the payment is due. Terms of payment are

immediate upon on-sale.

Sale of petfood ingredients

The Group sells petfood ingredients to a number of international and domestic customers. Revenue is recognised

when control of the goods has transferred, being when the goods have been delivered to the customer ("delivered

to destination sales") or when shipped to the customer ("outright sales"). Terms of payments are up to 120 days.

Delivered to destination sales

Following delivery, revenue is recognised when the customer obtains control as it has full discretion over the

manner of distribution and price to sell the goods, has the primary responsibility when onselling the goods and

bears the risks of loss in relation to the goods. A receivable is recognised by the Group when it loses control, which is

when the goods are delivered to the destination named by the customer as this represents the point in time at

which the right to consideration becomes unconditional, as only the passage of time is required before the

payment is due.

Outright sales

Same as above under "Sale of agricultural produce - outright sales".

Agricultural produce related services

The Group provides a number of agricultural produce related services to external apple growers, including

packaging, cartage, export documentation and export services. Each of those services is considered to be a distinct

service as it is both regularly supplied by the Group to customers on a stand-alone basis and is available for

customers from other providers in the market.

A receivable is recognised by the Group when the service performance has been completed, and the performance

obligation is satisfied as this represents the point in time at which the right to consideration becomes unconditional,

as only the passage of time is required before the payment is due. Terms of payment are up to 45 days.

Logistics services

The Group provides marine and air logistics services to domestic customers. Revenue is recognised by the Group

at a point in time, which is when the shipment is organised and the goods are on the ship or the aeroplane. The

performance obligation is satisfied at the point in time at which the right to consideration becomes

unconditional, as only the passage of time is required before the payment is due. Terms of payments are up to 60 days.

15

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

B2. COST OF SALES, ADMINISTRATION AND OPERATING EXPENSES

20202019

$000's$000's

Auditor's remuneration:

Deloitte Limited (New Zealand):

Audit of the financial statements:

Audit of the annual financial statements

175168

Review of interim financial statements

4845

Other assurance services:

Audit of solvency certificate for Selacs Insurance Limited

66

Sheehan & Company CPA, PC (United States):

Group reporting audit

9269

Review of subsidiary financial statements

3130

Bad debts incurred (recovered)

251(168)

Change in fair value adjustment to unharvested agricultural produce

802332

Change in inventories

2523,540

Direct expenses

58,852 65,987

Directors' fees

596555

Donations

4513

Electricity

2,7782,774

Employee benefits expense:

Post employment benefits - defined contribution plans

1,2541,401

Post employment benefits - defined benefit plans

508409

Salaries, wages and related benefits

79,809 73,754

Other employee benefits

698743

Grower payments

49,017 62,376

Insurance

3,6093,589

Management fees

4897

Materials and consumables

112,758 102,877

Ocean and air freight

72,056 81,154

Operating lease expenses

2,9602,089

Packaging

19,225 18,940

Provision for write-down of inventories

3771,168

Repairs and maintenance

4,9355,143

411,182 427,091

Disclosed as:

Cost of sales366,800383,126

Administration and operating expenses44,38243,965

411,182 427,091

Employee benefits

An accrual is made for benefits due to employees in respect of wages and salaries, annual leave and long service

leave when it is probable that settlement will be required and they are capable of being measured reliably.

Accruals are measured at their nominal values using the remuneration rate expected to apply at the time of

settlement.

Contributions to defined contribution plans are recognised as an expense when employees have rendered service

entitling them to the contributions.

The costs relating to shares issued in accordance with the Senior Executive Share Scheme are explained in note D2.

16

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

B3. OTHER INCOME AND LOSSES

20202019

$000's$000's

Dividends

91

(Loss) gain on disposal of property, plant and equipment

(62)46

Reinsurance income (Note G4)

1,636374

Insurance claims expense paid (Note G4)

(1,636)(374)

Remeasurement of gross liability to non-controlling interest

(647)(273)

(700)(226)

Disclosed as:

Other income1,645421

Other losses(2,345)(647)

(700)(226)

B4. FINANCE COST

Interest on loans

1,8673,298

Other interest

12123

Bank facility fees

36128

1,9153,549

Finance costs consist of interest and other costs incurred in connection with the borrowing of funds. Interest

expense is accrued on a time basis using the effective interest method.

B5. TAXATION

Income tax recognised in profit or loss

Income tax expense comprises:

Current tax expense from continuing operations

8,8278,795

Current tax expense from discontinued operations

-2,483

Total current tax expense

8,827 11,278

Adjustments recognised in the current year in relation to the current tax of prior years

-(74)

Deferred tax expense relating to the origination and reversal of temporary differences

(159)438

8,668 11,642

Total income tax expense recognised in profit or loss from continuing operations8,6689,418

Total income tax expense recognised in profit or loss from discontinued operations

-

2,224

Total income tax expense recognised in profit or loss

8,668 11,642

The prima facie income tax expense on pre-tax accounting profit reconciles to the income tax expense in the

financial statements as follows:

Profit from continuing operations35,24957,993

Profit from discontinued operations-75,226

Total profit before tax35,249133,219

Income tax expense calculated at applicable corporate tax rates9,59037,128

Non-assessable income(1,698)(26,278)

Non-deductible expenses472688

Under (over) provision of income tax in previous year - current tax-(73)

Under provision of income tax in previous year - deferred tax304177

8,668 11,642

17

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

B5. TAXATION (CONTINUED)

The tax rates used in the above reconciliation are the corporate tax rate of 28% payable by New Zealand companies

under New Zealand tax law, 30% payable by Australian companies under Australian tax law and 25.5% payable by

US entities under US tax law (being federal tax 21% and weighted average state tax 4.5%).

Opening

balance

Charged to

profit or

loss

Charged to

other

comprehen-

sive income

Closing

Balance

$000's$000's$000's$000's

Deferred tax liability

Taxable and deductible temporary differences

arise from the following:

31 December 2020

Deferred tax liabilities (assets):

Trade and other receivables(23)(141)-(164)

Unharvested agricultural produce6,048671-6,719

Property, plant and equipment and computer software12,820(745)43912,514

Trade and other payables(703)(45)-(748)

Lease liability and right-of-use asset (NZ IFRS 16)(381)(295)-(676)

Other financial assets and liabilities, joint ventures and pension plan1,6812985,9727,951

Net deferred tax liability19,442(257)6,41125,596

31 December 2019

Deferred tax liabilities (assets):

Trade and other receivables(140)117-(23)

Unharvested agricultural produce5,558490-6,048

Property, plant and equipment and computer software10,8337681,21912,820

Trade and other payables(467)(236)-(703)

Lease liability and right-of-use asset (NZ IFRS 16)-(381)-(381)

Other financial assets and liabilities(196)-1,8771,681

Net deferred tax liability15,5887583,09619,442

Current tax is the taxation expected to be paid to taxation authorities in respect of the current year. Deferred taxation

is recognised in respect of temporary differences between the tax bases of assets and liabilities and their carrying

amounts in the Financial Statements. Current and deferred tax is calculated on the basis of the laws enacted or

substantively enacted at balance date.

Income tax

Current and deferred tax are recognised in profit or loss, except when the tax relates to items charged or credited

to other comprehensive income, in which case the tax is also recognised in other comprehensive income.

18

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

B6. FOREIGN CURRENCY TRANSACTIONS

In preparing the financial statements of the individual entities, the transactions in currencies other than New

Zealand dollars are recorded at the rates of exchange prevailing at the dates of the transaction. At the end of each

reporting period financial assets and liabilities denominated in foreign currencies are retranslated into New

Zealand dollars at the rates prevailing at the end of the reporting period.

Exchange differences from these transactions are recognised in profit or loss in the period in which they arise.

Income and expenses for each subsidiary whose functional currency is not New Zealand dollars are translated at

exchange rates that approximate the rates at the actual dates of the transactions. Assets and liabilities of each

subsidiary are translated at exchange rates at balance date.

All resulting exchange differences are recognised in the foreign exchange translation reserve, which is a separate

component of equity.

The effective portion of exchange differences on foreign currency borrowings designated as hedges of net

investments in foreign operations is also recognised in the foreign exchange translation reserve.

19

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C. KEY ASSETS

IN THIS SECTION

This section shows the key assets Scales uses to generate operating revenues. There is information about:

• property, plant and equipment;

• unharvested agricultural produce;

• investments accounted for using the equity method;

• goodwill; and

• inventories.

C1. PROPERTY, PLANT AND EQUIPMENT

Land and

buildings at

fair value

Apple trees

at fair value

Plant and

equipment

at cost

Office

equipment

and motor

vehicles at

cost

Capital work

in progress

at costTotal

$000's$000's$000's$000's$000's$000's

Gross carrying amount

Balance at 1 January 2019

86,669 31,600 67,686 11,9642,014

199,933

Additions

963,6565,0111,1325,506

15,401

Disposals

--(11,532)(994)-

(12,526)

Revaluation

10,020 (1,342)---

8,678

Effect of foreign currency translation

(6)-(13)-(7)

(26)

Balance at 31 December 201996,77933,91461,15212,1027,513211,460

Additions

6,7121,9703,7711,569 10,215

24,237

Reclassified as held for sale

(3,148)----

(3,148)

Disposals

--(671)(660)-

(1,331)

Revaluation

7,693 (3,080)---

4,613

Effect of foreign currency translation

(137)-(270)(2)10

(399)

Balance at 31 December 2020107,89932,80463,98213,00917,738235,432

Accumulated depreciation, and impairment

Balance at 1 January 2019

--40,4478,900

-49,347

Depreciation expense

1,0972,7734,5731,211

-9,654

Disposals

--(8,477)(918)

-(9,395)

Revaluation

(1,097)(2,773)--

-(3,870)

Effect of foreign currency translation

--(17)-

-(17)

Balance at 31 December 2019--36,5269,193-45,719

Depreciation expense

1,4403,0494,5851,220

-10,294

Reclassified as held for sale

(598)---

-(598)

Disposals

--(347)(626)

-(973)

Revaluation

(1,440)(3,049)--

-(4,489)

Impairment on revaluation

2,4711,840--

-4,311

Effect of foreign currency translation

--(143)-

-(143)

Balance at 31 December 20201,8731,84040,6219,787-54,121

Net book value

As at 31 December 201996,77933,91424,6262,9097,513165,741

As at 31 December 2020106,02630,96423,3613,22217,738181,311

20

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C1. PROPERTY, PLANT AND EQUIPMENT (CONTINUED)

Accounting policy

Land, buildings and apple trees are included in the statement of financial position at their fair value at the date of

revaluation, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

Valuations are performed with sufficient regularity such that the carrying amounts do not differ materially from

those that would be determined using fair values at the end of the reporting period.

Any valuation increase arising on the revaluation of such land, buildings and apple trees is recognised in other

comprehensive income and accumulated as a separate component of equity in the revaluation reserve, except to

the extent that it reverses a valuation decrease for the same asset previously recognised in profit or loss, in which

case the increase is credited to profit or loss to the extent of the decrease previously charged. A decrease in

carrying amount arising on the revaluation of such land, buildings and apple trees is charged to profit or loss to

the extent that it exceeds the balance, if any, held in the revaluation reserve relating to a previous revaluation of

that asset.

Depreciation on revalued buildings and apple trees is charged to profit or loss. On the subsequent sale or

retirement of revalued property or apple trees, the attributable revaluation surplus remaining in the revaluation

reserve is transferred directly to retained earnings. No transfer is made from the revaluation reserve to retained

earnings except when an asset is derecognised.

Office equipment, motor vehicles, plant and equipment are stated at cost less accumulated depreciation and

accumulated impairment losses. Cost includes expenditure that is directly attributable to the acquisition of the

item.

Depreciation is provided on property, plant and equipment, including buildings and apple trees but excluding land

and capital work in progress. Depreciation is charged so as to write off the cost or valuation of assets, other than

land and capital work in progress, over their estimated useful lives, using the straight-line method. The estimated

useful lives, residual values and depreciation method are reviewed at each year end, with the effect of any changes

in estimate accounted for on a prospective basis. The following estimated useful lives are used in the calculation of

depreciation:

Apple trees30 years

Buildings10 to 50 years

Office Equipment and Motor Vehicles2 to 20 years

Plant and Equipment2 to 25 years

The gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined

as the difference between the sale proceeds and the carrying amount of the asset and is recognised in profit or

loss.

Land and buildings carried at fair value

Land and buildings shown at valuation were valued at fair value as at 31 December 2020 by independent registered

valuers Added Valuation Limited and Logan Stone Limited. The valuations were arrived at by reference to market

evidence of transaction prices for similar properties.

21

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C1. PROPERTY, PLANT AND EQUIPMENT (CONTINUED)

Land and buildings carried at fair value (continued)

The fair value of land and buildings is calculated on the basis of market value. Market value is determined by applying

income capitalisation and comparative sales calculations which are benchmarked against depreciated replacement

cost calculations. The valuations include adjustments to observable data for similar properties to take into

account property-specific attributes.

The significant unobservable inputs, based on regional averages, for the land and buildings (mainly coolstores and

packhouses) are potential market comparative rentals $5 - $283 per square metre (2019: $5 - $155) and the capitalisation

rates of 7.6% - 11% (2019: 8.5% - 12%).

The higher the rental rates the higher the fair value. The higher the capitalisation rates the lower the fair value.

Significant changes in either of these inputs would result in significant changes to the fair value measurement.

Orchard land is valued within the range of $28,300 to $135,000 per hectare (2019: $28,300 to $123,000).

The Group’s land and buildings are classified as Level 3 in the fair value hierarchy.

The carrying amount of land and buildings had it been recognised under the cost model is $50,794,000

(31 December 2019: $48,077,405).

Apple trees carried at fair value

The Group’s apple orchards, being the apple trees other than the existing crop on the trees, were valued at fair value by

Boyd Gross B.Agr (Rural Val), Dip Bus Std, FNZIV, FPINZ of Logan Stone Limited as at 31 December 2020.

The market valuations completed by Boyd Gross were based on a discounted cash flows (DCF) analysis of forecast

income streams and costs. They were benchmarked against a comparison of sales of other orchards adjusted to reflect

the location, plantings, age and varieties of trees and productive capabilities of the orchards. The fair value of

orchard land and buildings are deducted from the overall orchard valuation to give rise to the apple trees valuation.

The significant unobservable inputs, based on district averages, for the apple trees are:

20202019

Production levels (gross tray carton equivalent (tce)) per hectare2,277 - 7,1053,495 - 6,021

Orchard gate returns per tce$24.75 - $37.62$25.00 - $38.00

Orchard costs per tce$12.95 to $41.83$15.31 - $28.34

Discount rate14.84% - 17.84%15.58% - 19.40%

The higher the production levels and orchard gate return the higher the fair value. The higher the orchard costs

and discount rate the lower the fair value. Significant changes in any of these inputs would result in significant

changes to the fair value measurement. The Group’s apple trees are classified as level 3 in the fair value hierarchy.

The carrying amount of apple trees had it been recognised under the cost model is $16,673,000

(31 December 2019: $19,591,963).

22

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C1. PROPERTY, PLANT AND EQUIPMENT (CONTINUED)

The apple trees, on owned and leased orchards, have the following planting profile:

Total hectares planted

20202019

Premium varieties:

NZ Queen

210210

Pink Lady

121123

Red sports (Fuji and Royal Gala)

265259

Other premium

169151

Traditional varieties:

Braeburn

101110

Royal Gala

177176

Other traditional

158153

1,2011,182

Risk management strategy:

The Group is exposed to financial risks arising from changes in climatic conditions, market prices and the value of

the New Zealand dollar. The Group mitigates these risks by installing hail and frost protection on orchards which

have shown to be more susceptible to these risks, obtaining hail insurance cover, utilising foreign currency

derivative instruments and building close working relationships with key customers.

C2. UNHARVESTED AGRICULTURAL PRODUCE

20202019

$000's$000's

Balance at beginning of the year

21,619 20,547

Decrease due to harvest

(21,619)(20,547)

Development expenditure

24,460 21,254

Fair value adjustment

(438)365

Balance at end of the year

24,022 21,619

The assessment of the value of unharvested agricultural produce was undertaken by management, using a

discounted cash flow model, and is calculated as the fair value less estimated harvest and post-harvest costs of

the unharvested crop on the trees at the reporting date. The risk adjusting discount rate represents an allowance

for adverse events that may affect crop, harvest and/or market conditions. This calculation is also benchmarked

against orchard costs incurred during the current growing cycle.

The Group’s unharvested agricultural produce is classified as Level 3 in the fair value hierarchy.

The significant unobservable inputs included in the model are the:

20202019

Production levels (tonnes per hectare per annum)37 - 15963 - 108

Orchard gate returns per tce$22 to $48$23 to $43

Risk adjusting discount rates43% to 61%53% to 71%

The higher the yield per hectare and the higher the orchard gate returns per tce, the higher the fair value. The

higher the risk adjusting discount rate, the lower the fair value.

23

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C3. INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD

Details of each of the Group’s material joint ventures at the end of the reporting period are as follows:

Joint venturesPrincipal activityCountry of

Holding

Balance date

incorporation

20202019

Profruit (2006) LimitedTrading companyNew Zealand50%50% 31 December

Meateor Pet Foods Limited Partnership Trading companyNew Zealand50%50% 31 December

Summarised financial information in respect of the Group’s joint ventures is set out below. The aggregate summarised

financial information below represents amounts in joint ventures financial statements prepared in accordance

with NZ IFRS Standards.

20202019

$000's$000's

Current assets

35,738 31,110

Non-current assets

36,430 30,218

Current liabilities

(13,616)(8,233)

Non-current liabilities

(6,245)(3,149)

Net assets

52,307 49,946

Group's share in the net assets of equity accounted entities (50%)

26,154 24,973

Carrying amount of investment in equity accounted entities

26,154 24,973

The above amounts of assets and liabilities include the following:

Cash and cash equivalents

1,6272,243

Current financial liabilities (excluding trade and other payables and provisions)

(2,441)(1,340)

Non-current financial liabilities (excluding trade and other payables and provisions)

(2,790)(3,114)

Revenue

61,541 54,892

Profit for the year after tax

4,4465,994

Other comprehensive income attributable to the owners of the company

1,416418

Total comprehensive income

5,8626,412

The above profit for the year includes the following:

Depreciation and amortisation

1,576817

Interest expense

295325

Income tax expense

1,5591,542

Reconciliation of the above summarised financial information to the carrying amount of the interest in the joint

venture recognised in the consolidated financial statements:

Share of profit before taxation

3,0033,768

Share of income tax

(780)(771)

Share of other comprehensive income (net of tax)

708209

Share of net profit for the year and total comprehensive income2,9313,206

Carrying value at beginning of the year

24,9735,213

Interest retained (foregone) in Meateor Pet Foods Limited Partnership

(250)18,054

Dividend paid by Profruit (2006) Limited

(1,500)(1,500)

Investment in equity accounted entities26,15424,973

24

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C3. INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD (CONTINUED)

The Group share of the guarantee of the Profruit (2006) Limited bank loan facilities is $1,096,301 (2019: $2,052,808).

In 2019, the Company announced an agreement to enter into a pet food Joint Venture (JV) with Alliance

Group Limited (Alliance). Under the terms of the JV, Alliance paid $15 million to acquire a 50% interest in

Meateor Food Limited’s (a wholly owned subsidiary of the Group) New Zealand business and operations.

Accordingly, Meateor Pet Foods Limited Partnership (the "LP") was incorporated on 13 March 2019. The general

partner of the LP is Meateor GP Limited (incorporated in 2019), which is owned 50/50 by the Group and Alliance.

The LP acquired Meateor Foods Limited's New Zealand business and operations for $30 million. The Group and

Alliance each contributed $15 million in exchange for a 50% limited partnership interest. $15 million capital

contribution from the Group was set off against $30 million receivable from the LP.

A total $19.6 million gain was recognised which included $9.8m gain on sale of Meator New Zealand business to

the LP and $9.8m gain on fair value measurement of the interest in the LP.

A joint venture is a joint arrangement whereby the parties that have joint control of the arrangement have rights

to the net assets of the joint arrangement. Joint control is the contractually agreed sharing of control of an

arrangement, which exists only when decisions about the relevant activities require unanimous consent of the

parties sharing control.

The results and assets and liabilities of joint ventures are incorporated in these consolidated financial statements

using the equity method of accounting. Under the equity method, an investment in a joint venture is initially

recognised in the consolidated statement of financial position at cost and adjusted thereafter to recognise the

Group’s share of the profit or loss and other comprehensive income of the joint venture. Dividends or

distributions received from a joint venture reduce the carrying amount of the investment in that joint venture in

the Group financial statements. When the Group’s share of losses of a joint venture exceeds the Group’s interest

in that joint venture, the Group discontinues recognising its share of further losses. Additional losses are

recognised only to the extent that the Group has incurred legal or constructive obligations or made payments on

behalf of the joint venture.

An investment in a joint venture is accounted for using the equity method from the date on which the investee

becomes a joint venture until the date it ceases to be a joint venture. On acquisition of the investment in a joint

venture, any excess of the cost of the investment over the Group’s share of the net fair value of the identifiable

assets and liabilities of the investee is recognised as goodwill, which is included within the carrying value of the

investment. The requirements of NZ IAS 36Impairment of Assetsare applied to determine whether it is

necessary to recognise any impairment loss.

Due to the recent performance of the LP being below expectations, the directors have assessed the investment in

the LP for impairment. The LP is governed by a separate board made up of representatives from the Group and

Alliance Group Limited. The LP Board has reviewed the performance of the business and adopted a budget and cash

flow forecast, which was used to assess impairment.

The directors of the Group have assessed the LP Board's approved forecast for 2021 and 2022, and growth

assumptions for the following years, including the terminal growth rate, when considering the carrying value of the

investment in the LP. The LP Board's forecast for 2021 and 2022 included a number of plans and assumptions

designed to restore and grow profitability to expected levels. The directors consider such assumptions to be

reasonable in the circumstances.

25

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C3. INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD (CONTINUED)

The directors determined the recoverable amount of the investment in the LP based on the value in use of the business

which uses future cash flows covering a 5 year period based on the LP Board approved forecast.

The directors concluded that there is no impairment of the investment in the LP as the recoverable amount exceeded the

carrying value of the investment in the LP.

$000's

Recoverable amount of Group's investment in the LP

20,790

Carrying value

19,956

Headroom

834

Key assumptions:

Pre-tax discount rate12.55%

Sales and cost of sales growth rate in years 1-54.50%

Overhead cost growth rate in years 1-51.50%

Terminal growth rate beyond year 51.90%

The pre-tax discount rate was determined based on the weighted average cost of capital which utilises past

experience and external sources.

The sensitivity of the recoverable amount of the Group's investment in the LP to the reasonably possible changes

is set out below:

$000's$000's

+0.5%-0.5%

Pre-tax discount rate(997)1,095

Sales and cost of sales growth rate in years 1-51,136(1,113)

Overhead cost growth rate in years 1-5(143)141

Terminal growth rate499(456)

+10%-10%

Forecast earnings2,541(2,541)

Changes in each key assumptions that would result in the recoverable amount equalling the carrying amount, assuming

all other inputs remain unchanged, are set out below:

Pre-tax discount rateIncrease by 0.4%

Sales and cost of sales growth rate in years 1-5Reduction by 0.4%

Overhead cost growth rate in years 1-5Increase by 2.9%

Terminal growth rateReduction by 1.0%

Forecast earningsReduction by 2.9%

26

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C4. GOODWILL

20202019

$000's$000's

Gross carrying amount

Balance at beginning of the year43,78443,875

Effect of foreign currency exchange differences(1,879)(91)

Balance at end of the year

41,905 43,784

Goodwill arising on the acquisition of a business is carried at cost as established at the date of acquisition of the

business less accumulated impairment losses, if any. Goodwill is tested for impairment annually, or more

frequently if there are indications that goodwill might be impaired. For the purpose of impairment testing,

goodwill has been allocated to the cash-generating units ("CGUs") listed below which represent the lowest level at

which the Directors monitor goodwill.

20202019

$000's$000's

Logistics1,9551,955

Mr Apple14,23314,233

Shelby25,71727,596

41,905 43,784

As at 31 December 2020, the Directors have determined, based on discounted cash flow and value in use

calculations, that there is no impairment of goodwill associated with any of the above CGUs.

The discounted cash flow and value in use calculation uses future cash flows covering a five year period based on

a Board approved budget. The model was based on the following key assumptions:

20202019

Pre-tax discount rates10-13%12-13%

Annual growth rates2%2-3%

The Directors consider that any reasonably possible changes in the key assumptions would not cause the carrying

amount of any of the cash-generating units to exceed their recoverable amount.

C5. INVENTORIES

20202019

$000's$000's

Finished goods

20,871 21,583

Other

4,9344,839

25,805 26,422

Inventories are stated at the lower of cost and net realisable value. Cost means the actual cost of the inventory

and in determining cost the first in first out basis of stock movement is followed, with due allowance having been

made for obsolescence. Net realisable value represents the estimated selling price for inventories less all

estimated costs of completion and costs necessary to make the sale.

27

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

C6. IMPAIRMENT OF ASSETS

At the end of each reporting period, the Group reviews the carrying amounts of its tangible and intangible assets

to determine whether there is any indication that those assets have suffered an impairment loss. If any such

indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the

impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the

Group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

A cash-generating unit to which goodwill has been allocated is tested for impairment annually, or more frequently

when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is

less than its carrying amount, the impairment loss is allocated first to reduce the carrying amount of any goodwill

allocated to the unit and then to the other assets of the unit pro rata based on the carrying amount of each asset

in the unit. Any impairment loss for goodwill is recognised directly in profit or loss and is not reversed in

subsequent periods.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the

estimated future pre-tax 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 for which the

estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash generating unit) is estimated to be less than its carrying amount,

the carrying amount of the asset (or cash generating unit) is reduced to its recoverable amount. An impairment

loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which

case the impairment loss is treated as a revaluation decrease.

28

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

D. CAPITAL FUNDING

IN THIS SECTION

This section explains how Scales manages its capital structure and how dividends are returned to shareholders.

In this section there is information about:

• equity;

• dividends paid; and

• earnings per share.

Capital management

The Group’s capital includes share capital, reserves and retained earnings. The Group’s policy is to maintain a

strong capital base so as to maintain investor, creditor and customer confidence and to sustain the future

development of the business. The impact of the level of capital on shareholders’ return is also recognised and the

Group recognises the need to maintain a balance between the higher returns that might be possible with greater

gearing and the advantages and security afforded by a sound capital position.

D1. SHARE CAPITAL

Issued and paid up capital consists of 142,090,521 fully paid ordinary shares (2019: 141,579,238) less treasury stock of

1,580,229 shares (2019: 1,383,659 shares) (refer to note D2). All shares rank equally in all respects.

Shares issued or purchased on market under the Senior Executive Share Scheme ("Share Scheme") (note D2) are

treated as treasury stock until vesting to the employee.

Number of shares

Fully paid ordinary shares:

20202019

Opening balance141,579,238141,103,597

Share Scheme - shares issued511,283475,641

Closing balance142,090,521141,579,238

Treasury stock:

Opening balance1,383,6591,195,664

Share Scheme - shares issued511,283475,641

Share Scheme - shares fully vested(314,713)(287,646)

Closing balance1,580,2291,383,659

The available subscribed capital of $46,072,206 (2019: $42,808,000) represents the amount of the shareholders’ equity

that is available to be returned to shareholders on a tax-free basis.

In accordance with the Companies Act 1993 the Company does not have a limited amount of authorised capital

and issued shares do not have a par value.

20202019

Movement in share capital related to share-based payments:$000's$000's

Cash-settled share based payment scheme vested-134

Equity-settled employee benefit share scheme vested

Interest-free loan became full recourse397342

Accumulated share option value reclassified from reserve into share capital536474

Accumulated dividends reclassified from retained earnings into share capital165139

1,0981,089

29

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

D2. RESERVES

Revaluation

Cash flow

hedge

Share of

joint

ventures

Equity-

settled

employee

benefits

Foreign

exchange

translation

Revaluation

related to

discontinued

operations

Pension plan

reserve

Total

reserves

$000's$000's$000's$000's$000's$000's$000's$000's

Balance at 1 January 2019

44,540250-1,2484925,912-

71,999

Other comprehensive income (loss)11,3294,677151-(125)-

-

16,032

Transfer to retained earnings

-----(25,912)-

(25,912)

Recognition of share-based payments

---866---

866

Shares fully vested

---(474)---

(474)

Balance at 31 December 201955,8694,9271511,640(76)--62,511

Other comprehensive income (loss)8,66315,020510-(784)-

(60)

23,349

Transfer from retained earnings

1,093-----(341)

752

Recognition of share-based payments

---698-

-

-

698

Shares fully vested

---(536)-

-

-

(536)

Balance at 31 December 202065,62519,9476611,802(860)-(401)86,774

Revaluation reserve

The revaluation reserve arises on the revaluation of land, buildings and apple trees, net of the related deferred tax.

Cash flow hedge reserve

The cash flow hedge reserve represents the unrealised gains and losses on interest rate and foreign currency

contracts taken out to manage the Group interest rate and foreign currency risks, net of the related deferred tax.

Equity-settled employee benefits reserve

The Senior Executive Share Scheme involves the Company making available interest-free loans to selected senior

executives to acquire shares in the Company. The senior executives will not gain any benefit with respect to the

shares purchased under the Scheme unless they remain in employment with the Group for a period of three years

from the date of acquisition of those shares.

The shares are held by a custodian during the restrictive period and are then transferred to the senior executive.

All net dividends or distributions received in respect of the shares must be applied to repayment of the

interest-free loan.

Grant dateVesting dateExercise price, $

Number of shares

Opening

balanceGrantedForfeited

Vested and

exercised

Closing

balance

5 May 2017 - FY16A5 May 20201.70278,879--(278,879)-

5 May 2017 - FY16B5 May 20202.4535,834--(35,834)-

20 April 2018 - FY17A20 April 20211.70309,698---309,698

20 April 2018 - FY17B 20 April 20212.5136,007---36,007

20 April 2018 - FY17C20 April 20213.6240,577---40,577

28 June 2018 - FY17R28 June 20214.13207,023---207,023

30 April 2019 - FY1830 April 20222.71261,356---261,356

28 June 2019 - FY18R28 June 20224.06214,285---214,285

30 April 2020 - FY1930 April 20233.20-301,657--301,657

28 June 2020 - FY19R28 June 20234.19-209,626--209,626

Total1,383,659 511,283-(314,713) 1,580,229

30

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

D2. RESERVES (CONTINUED)

The weighted average share price for shares that vested on 5 May 2020 was $4.80.

The shares issued vest over three years. The estimated value of the share options is determined using the

Black-Scholes pricing calculator and is amortised over the restrictive period. This cost is expensed with the

corresponding credit included in the equity-settled employee benefits reserve. Expected share price volatility was

based on historical volatility of the Company's ordinary shares.

20202019

FY19FY19RFY18FY18R

The inputs into the "option pricing calculator" are:

Issue date share price, $4.904.965.004.75

Expected share price volatility, %21212220

Option life, years3333

Risk-free interest rate, %0.510.141.471.13

Exercise price, $3.204.192.714.06

Fair value, at the grant date, $1.831.122.431.10

Foreign exchange translation reserve

Hedges of a net investment in a foreign operation, including a hedge of a monetary item that is accounted for as

part of the net investment, are accounted for in two ways. Gains or losses relating to the effective portion of the

hedge are recognised in other comprehensive income. Any gains or losses relating to the ineffective portion of the

hedge are recognised in profit or loss.

Gains or losses arising on translation of foreign subsidiaries results (Note B6) are also recognised in this reserve.

Retained earnings

Retained earnings represents the profits retained in the business.

D3. DIVIDENDS

20202019

$000's$000's

Final dividend paid - 9.50 (2019: 9.50) cents per share13,35713,326

Interim dividend declared - 9.50 (2019: 9.50) cents per share13,35913,328

26,71626,654

All above dividends were fully imputed.

The 2020 interim dividend was declared on 9 December 2020 and paid on 15 January 2021.

D4. IMPUTATION CREDIT ACCOUNT

20202019

$000's$000's

Balance at end of the year20,77323,194

The imputation credit account balance represents the net amount available at the reporting date that can be

attached to future dividends declared.

The Scales Corporation Limited consolidated tax group for income tax includes Scales Corporation Limited and all

New Zealand registered subsidiary companies other than Scales Employees Limited.

31

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

D5. EARNINGS PER SHARE

Basic earnings per share is calculated by dividing the profit attributable to shareholders of the company by the

weighted average number of ordinary shares on issue during the year, excluding shares held as treasury stock.

Diluted earnings per share assumes conversion of all dilutive potential ordinary shares in determining the

denominator.

20202019

Profit attributable to equity holders of the Company ($000's):

From continuing operations21,02545,000

From discontinued operations-73,002

Total21,025118,002

Weighted average number of shares:

Ordinary shares140,402,514 140,108,891

Effect of dilutive ordinary shares (non-vested Senior Executive Share Scheme)467,735481,924

Weighted average number of Ordinary Shares for diluted earnings per share140,870,249 140,590,815

Earnings per share (cents):

Basic - continuing15.032.1

Basic - discontinued-52.1

Basic - total15.084.2

Diluted - continuing14.932.0

Diluted - discontinued-51.9

Diluted - total14.983.9

32

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E. FINANCIAL ASSETS AND LIABILITIES

IN THIS SECTION

This section explains the financial assets and liabilities of Scales, the related risks and how Scales manages these

risks. In this section of the notes there is information on:

• the accounting policies, judgements and estimates relating to financial assets and liabilities; and

• the financial instruments used to manage risk.

ACCOUNTING POLICIES

Financial assets

Financial assets are classified into the following specified categories: financial assets ‘at fair value through profit or

loss’ (FVTPL) and ‘measured at amortised cost’.

The classification depends on the business model for managing the financial asset and the cash flow

characteristics of the financial asset and is determined at the time of initial recognition or when a change in the

business model occurs.

Financial assets at fair value through profit or loss

Financial assets are classified as financial assets at fair value through profit or loss if they are not measured at cost or

amortised cost. Gains and losses on a financial asset designated in this category and not part of a hedging

relationship are recognised in profit or loss.

Financial assets measured at amortised cost

The Group’s financial assets held in order to collect contractual cash flows that are solely payments of principal

and interest on the principal outstanding are measured at amortised cost. Cash and cash equivalents, trade

receivables and employee loans are classified in this category.

Impairment of financial assets

The Group recognises a loss allowance for expected credit losses ("ECL") on investments in debt instruments that

are measured at amortised cost, trade and other receivables. The amount of expected credit losses is updated at

each reporting date to reflect changes in credit risk since initial recognition of the respective financial instrument.

The Group always recognises lifetime ECL for trade receivables. The expected credit losses on these financial assets

is estimated using a provision matrix based on the Group’s historical credit loss experience, adjusted for factors

that are specific to the debtors, general economic conditions and an assessment of both the current as well as the

forecast direction of conditions at the reporting date, including time value of money where appropriate.

For all other financial instruments, the Group recognises lifetime ECL when there has been a significant increase in

credit risk since initial recognition. However, if the credit risk on the financial instrument has not increased

significantly since initial recognition, the Group measures the loss allowance for that financial instrument at an

amount equal to 12-month ECL.

Lifetime ECL represents the expected credit losses that will result from all possible default events over the expected

life of a financial instrument. In contrast, 12-month ECL represents the portion of lifetime ECL that is expected to

result from default events on a financial instrument that are possible within 12 months after the reporting date.

For financial assets, the expected credit loss is estimated as the difference between all contractual cash flows that

are due to the Group in accordance with the contract and all the cash flows that the Group expects to receive,

discounted at the original effective interest rate.

33

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E. FINANCIAL ASSETS AND LIABILITIES (CONTINUED)

Financial liabilities measured at amortised cost

The Group’s financial liabilities include trade and other payables and borrowings. These financial liabilities are

initially recognised at fair value plus any directly attributable costs. Subsequent to initial recognition, they are

measured at amortised cost using the effective interest method.

Derivative financial instruments

Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are

subsequently remeasured to their fair value with reference to observable market data at the end of each reporting

period. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated as

an effective hedging instrument, in which event the timing of the recognition in profit or loss depends on the

nature of the hedge relationship. The Group designates certain derivatives as cash flow hedges. A derivative is

presented as a non-current asset or a non-current liability where the cash flow will occur after 12 months and it is

not expected to be realised or settled within 12 months. Other derivatives are presented as current assets or

current liabilities.

Hedge accounting

At the inception of a hedge relationship, the Group documents the relationship between the hedging instrument

and the hedged item, along with its risk management objectives and its strategy for undertaking various hedge

transactions. Furthermore, at the inception of the hedge and on an ongoing basis, the Group documents whether

the hedging instrument that is used in a hedging relationship is highly effective in offsetting changes in cash flows

of the hedged item, attributable to the hedged risk.

Cash flow hedges

The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges

is recognised in other comprehensive income and accumulated as a separate component of equity in the hedging

reserve. The gain or loss relating to the ineffective portion is recognised immediately in profit or loss, and is

included in ‘other income’ or ‘other losses’.

Amounts recognised in the hedging reserve are reclassified from equity to profit or loss in the periods when the

hedged item is recognised in profit or loss, in the same line as the recognised hedged item. Hedge accounting is

discontinued when the Group revokes the hedging relationship, the hedging instrument expires or is sold,

terminated, or exercised, or no longer qualifies for hedge accounting. Any cumulative gain or loss deferred in the

hedging reserve at that time remains in equity and is recognised when the forecast transaction is ultimately

recognised in profit or loss. When a forecast transaction is no longer expected to occur, the cumulative gain or loss

that was deferred in the hedging reserve is recognised immediately in profit or loss.

Hedges of net investments in foreign operations

Hedges of net investments in foreign operations are accounted for similarly to cash flow hedges. Any gain or loss

on the hedging instrument relating to the effective portion of the hedge is recognised in other comprehensive

income and accumulated under the heading of foreign exchange translation reserve. The gain or loss relating to

the ineffective portion is recognised immediately in profit or loss. Gains and losses on the hedging instrument

relating to the effective portion of the hedge accumulated in the foreign exchange translation reserve are

reclassified to profit or loss on the disposal of the foreign operation.

34

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E1. TRADE AND OTHER RECEIVABLES

20202019

$000's$000's

Trade receivables

14,151 13,400

Interest receivable

5852,043

Other receivables

1,0911,504

Owing by entity accounted for using the equity method

15797

Goods and services tax

3,4683,549

19,45220,593

Credit risk management

The Group activities expose it to credit risk which refers to the risk that a counterparty will default on its

contractual obligations resulting in financial loss to the Group. Financial instruments which potentially subject the

Group to credit risk principally consist of cash and cash equivalents, trade and other receivables and advances.

The Group performs credit evaluations on trade customers, obtains trade credit insurance as appropriate but

generally does not require collateral. The Group continuously monitors the credit quality of its major receivables

and does not anticipate non-performance of those customers. Cash and cash equivalents are placed with high

credit quality financial institutions.

There is a significant concentration of credit risk with 5 customers who represent 38.07% (2019: 5 customers

who represent 45.47%) of trade and other receivables.

The carrying amount of financial assets recorded in the financial statements represents the Group’s maximum

exposure to credit risk.

Included in trade receivables are debtors which are past due at balance date, as payment was not received within

1 month, and for which provision for expected credit losses was not material as there has not been a significant

change in credit quality and the amounts are still considered recoverable. No collateral is held over these balances

although trade credit insurance cover is obtained in respect of some specific receivables. Interest is not charged on

overdue debtors. The ageing of these past due trade receivables is:

1 month2,3162,086

2 months616979

More than 2 months2,1691,827

5,1014,892

E2. OTHER FINANCIAL ASSETS

Current:

At fair value:

Foreign currency derivative instruments

12,6884,571

12,6884,571

Non-current:

At fair value:

Foreign currency derivative instruments

17,5726,593

Shares in unlisted companies

184221

At amortised cost:

Employee loans

387303

18,1437,117

35

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E3. TRADE AND OTHER PAYABLES

20202019

$000's$000's

Trade payables13,70711,628

Accruals6,4944,433

Employee entitlements4,9163,782

25,11719,843

E4. BORROWINGS

Borrowings are recorded initially at fair value, net of transaction costs. Subsequent to initial recognition,

borrowings are measured at amortised cost with any difference between the initial recognised amount and the

redemption value being recognised in profit or loss over the period of the borrowing using the effective interest

method. The fair value of current and non-current borrowings is approximately equal to their carrying amount.

The Group signed Multi-Option Facility Agreements with Coöperatieve Rabobank U.A., New Zealand Branch

("Rabobank") and Westpac New Zealand Limited ("Westpac") in 2013. The total facility is $22,000,000

(2019: $22,000,000). At 31 December 2020 the undrawn amount under these facilities was $2,000,000

(2019: $2,000,000). In addition, a $1,000,000 ANZ overdraft facility is available to Group (2019: $1,000,000).

This facility was undrawn as at both 31 December 2020 and 31 December 2019.

In 2018, the Group obtained an additional USD 11,635,000 term loan from Rabobank and USD 11,635,000 from

Westpac. These facilities were utilised to finance the acquisition of Shelby JV LLC Group. The USD denominated

loans are designated as a hedge of net investment in foreign operations.

The floating interest rate is 1.25% to 2.44% (2019: 2.03% to 3.06%) and the term borrowing facility expiry date is

1 July 2022. Seasonal facility presented as current borrowings is due for repayment within one year. The bank

facilities are secured by a first ranking security interest granted by each of the Charging Group Companies*

over all its present and after-acquired property (including proceeds) and a first ranking security interest

over any of the Charging Group Companies present and future assets and undertakings which are not personal

property. The bank facilities are also secured by first and exclusive registered mortgages over property comprising

coolstores, orchards and industrial and commercial property owned by members of the Charging Group.

The Multi-Option Facility Agreements with the Group’s banks include the requirement that at all times the

Tangible Net Worth of the Group, being Tangible Assets less Total Liabilities (excluding deferred tax liabilities), be

not less than $100,000,000. The Group has complied with this requirement since the facility was established. The

Group policies in respect of capital management and allocation are reviewed regularly by the Board of Directors.

There have been no material changes to the Group’s management of capital during the year.

*Charging Group Companies as at 31 December 2020 are Scales Corporation Limited, Scales Holdings Limited,

Mr Apple New Zealand Limited, New Zealand Apple Limited, Geo.H.Scales Limited, Meateor Foods Limited, Scales

Logistics Limited and Meateor Group Limited.

Seasonal facility

Other current

borrowings

Term borrowings

202020192020201920202019

$000's$000's$000's$000's$000's$000's

Seasonal (current) and term (non-current) borrowings:

Opening balance-2,000--54,55164,664

Drawdowns3,00079,000955---

Repayments(3,000)(81,000)---(10,000)

Effect of foreign currency translation--(95)-(2,352)(113)

--860-52,19954,551

36

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E5. OTHER FINANCIAL LIABILITIES

20202019

$000's$000's

Current financial liabilities at fair value:

Foreign currency derivative instruments

35785

Interest rate swap contracts and forward rate agreements

618537

Put option

3,6473,055

4,3004,377

Non-current financial liabilities at fair value:

Foreign currency derivative instruments

3661,459

Interest rate swap contracts and forward rate agreements

554762

Put option

1,6021,745

2,5223,966

In 2016 the Group increased its shareholding in Fern Ridge Produce Limited ("Fern Ridge") to 75%. As

part of the transaction, 2.12% of the shares were then sold to an employee of Fern Ridge, and Scales entered into

agreements with the remaining shareholders of Fern Ridge whereby those shareholders have an option to put

their shares to Scales at a value based on a multiple of Fern Ridge profits, but with a minimum value equivalent

to that paid to the selling shareholders.

In 2018 the Group acquired 60% of Shelby JV LLC and its subsidiaries Shelby Foods LLC, Shelby

Exports Inc, Shelby Cold Storage LLC, Shelby Trucking LLC and Shelby Properties LLC (collectively, "Shelby Group").

As part of the transaction, the Company entered into an agreement with the vendor whereby the vendor has an

option to put a further 5% of total units in Shelby Group to Scales at a value based on a multiple of Shelby Group

EBITDA. The obligation to acquire the ownership interest under the put option is included in other financial liabilities.

E6. INTEREST RATE RISK

Interest rate risk management

The Group is exposed to interest rate risk as it borrows funds at floating interest rates. Management monitors the

level of interest rates on an ongoing basis and may use interest rate swaps and forward rate agreements to

manage interest rate risk.

Interest rate swap contracts and forward rate agreements

Under interest rate swap contracts and forward rate agreements, the Group agrees to exchange the difference

between fixed and floating rate interest amounts calculated on agreed notional principal amounts. Such contracts,

some of which can commence in future reporting years, enable the Group to mitigate the risk of changing interest

rates on the cash flow exposures on the issued floating rate debt. The fair value of these contracts at the reporting

date is determined by discounting the future cash flows using the forward interest rate curves at reporting date

and the credit risk inherent in the contracts. The average contracted fixed interest rate is based on the notional

principal amount at balance date.

37

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E6. INTEREST RATE RISK (CONTINUED)

The Group’s interest rate swap contracts and forward rate agreements are classified as Level 2 in the fair value

hierarchy.

Details of interest rate swap contracts and forward rate agreements for the Group are:

Fixed Interest Rate

Notional principal

amountFair value

202020192020201920202019

%%$000's$000's$000's$000's

Maturity Date

Interest rate swap contracts:

Within 1 year4.62-10,000-(323)-

2-5 years3.253.9310,00020,000(849)(1,299)

After 5 years------

20,00020,000(1,172)(1,299)

These interest rate swap contracts and forward rate agreements, exchanging floating rate interest amounts for

fixed rate interest amounts, are designated as cash flow hedges in order to reduce the Group’s cash flow exposure

resulting from floating interest rates on borrowings. The interest rate swap and forward rate agreement

payments, and the interest payments on the loans occur simultaneously, and the amount deferred in equity is

recognised in profit or loss over the period that the floating rate interest payments on debt impact profit or loss.

As the critical terms of the interest rate swap contracts and their corresponding hedged items are the same, the

Group performs a qualitative assessment of effectiveness and it is expected that the value of the interest rate

swap contracts and the value of the corresponding hedged items will systematically change in opposite directions

in response to movements in the underlying interest rates. The main source of hedge ineffectiveness in these

hedge relationships (which is not material) is the effect of the counterparty and the Group's own credit risk on

the fair value of the interest rate swap contract, which is not reflected in the fair value of the hedged item

attributable to the change in interest rates. No other sources of ineffectiveness emerged from these hedging

relationships.

The sensitivity analysis below has been determined based on the exposure to interest rates for both derivatives

and non-derivative instruments at the reporting date. For floating rate liabilities, the analysis is prepared

assuming the amount of liability outstanding at reporting date was outstanding for the whole year. A 1%

increase or decrease is used when reporting interest rate risk internally to key management personnel and

represents management’s assessment of the reasonably possible change in interest rates. Impact on net profit

after tax assumes that none of floating interest rate borrowings were hedged.

20202019

+1%-1%+1%-1%

$000's$000's$000's$000's

Impact on net profit after tax192(192)(187)187

Impact on cash flow hedge reserve net of tax238(247)371(389)

38

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E7. FOREIGN CURRENCY RISK

Foreign currency risk management

Foreign currency risk is the risk that the value of the Group’s assets and liabilities or revenues and expenses will

fluctuate due to changes in foreign exchange rates. The Group is exposed to currency risk as a result of normal

trading transactions denominated in foreign currencies. The currencies in which the Group primarily trades are the

Australian dollar, Euro, Canadian dollar, Great Britain pound and United States dollar, with the largest exposure

being to the United States dollar.

Currency risk is managed by the natural hedge of foreign currency receivables and payables and the use of foreign

currency derivative financial instruments. The fair value of foreign currency derivative financial instruments at the

reporting date is determined on a discounted cash flow basis whereby future cash flows are estimated based on

forward exchange rates and contract forward rates, discounted at a rate that reflects the credit risk of various

counterparties.

The Group’s forward foreign exchange contracts and foreign exchange options are classified as Level 2 in the fair

value hierarchy.

Details of foreign currency instruments at balance date for the Group are:

20202019

Contract

ValueFair Value

Contract

ValueFair Value

$000's$000's$000's$000's

Sale commitments forward foreign exchange contracts217,51214,979210,5875,224

Sale commitments foreign exchange options106,64014,88090,4103,696

These foreign currency instruments are designated as cash flow hedges in order to reduce the Group’s cash flow

exposure resulting from movements in foreign currency exchange rates on anticipated future transactions. It is

anticipated that the sales will take place during the 2021 to 2025 financial years at which stage the amount

deferred in equity will be released into profit or loss.

For hedges of highly probable forecast sales and purchases, as the critical terms (i.e. the notional amount, life

and underlying) of the foreign exchange forward contracts and their corresponding hedged items are the same,

the Group performs a qualitative assessment of effectiveness and it is expected that the value of the forward

contracts and the value of the corresponding hedged items will systematically change in opposite directions in

response to movements in the underlying exchange rates. The Group uses the hypothetical derivative method

for the hedge effectiveness assessment and measurement of hedge ineffectiveness. As for the hedge of the net

investment in Meateor US LLC sub-group, the Group assesses effectiveness by comparing the nominal amount

of the net assets designated in the hedge relationship with the nominal amount of the hedging instrument.

This is a simplified approach because the currency of the exposure and hedging instruments perfectly match

and the Group excludes from the designation the foreign currency basis spread.

The following table demonstrates the sensitivity to a reasonably possible change of 5% in the value of New

Zealand dollar against other foreign currencies, with all other variables held constant. The impact on the Group’s

profit before tax is due to changes in the fair value of monetary assets and liabilities. The impact on the Group’s

equity is due to changes in the fair value of forward exchange contracts designated as cash flow hedges.

20202019

+5%-5%+5%-5%

$000's$000's$000's$000's

Impact on net profit after tax(273)302(214)194

Impact on cash flow hedge reserve net of tax(11,694)10,811(10,861)10,309

39

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

E8. CATEGORIES OF FINANCIAL INSTRUMENTS

20202019

$000's$000's

Financial assets:

Amortised cost63,78935,979

Derivative instruments in designated hedge accounting relationships30,26011,164

Fair value through profit or loss184221

94,23347,364

Financial liabilities:

Amortised cost92,91988,910

Derivative instruments in designated hedge accounting relationships1,5733,543

Fair value through profit or loss5,2494,800

99,74197,253

The carrying amount of financial instruments at amortised cost approximates their fair value.

E9. MATURITY PROFILE OF FINANCIAL LIABILITIES

Liquidity risk management

The Group manages liquidity risk by maintaining adequate reserves and banking facilities, by continuously

monitoring forecast and actual cash flows and matching the maturity profiles of financial assets and liabilities.

The following tables detail the Group’s remaining contractual maturity for its financial liabilities. The tables have

been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which

the Group can be required to pay. The table includes both interest and principal cash flows.

Within 3

months

4 months

to 1 year1-5 yearsTotal

$000's$000's$000's$000's

2020

Trade and other payables25,117--25,117

Dividend declared13,359--13,359

Put options3,647-1,6025,249

Borrowings20863052,61653,454

Interest rate swaps and forward rate agreements1964376141,247

42,5271,06754,83298,426

2019

Trade and other payables19,843--19,843

Dividend declared13,328--13,328

Put options3,055-1,7454,800

Borrowings4101,23055,36657,006

Interest rate swaps and forward rate agreements1985951,2442,037

36,8341,82558,35597,014

40

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

F. GROUP STRUCTURE

IN THIS SECTION

This section provides information to help readers understand the Scales Group structure and how it affects the

financial position and performance of the Group. In this section there is information about subsidiaries.

F1. SUBSIDIARY COMPANIES

Subsidiary companies:Principal activityCountry of

Holding

Balance date

incorporation

20202019

Fern Ridge Produce LimitedTrading companyNew Zealand72.88%72.88% 31 December

Geo. H. Scales LimitedNon trading companyNew Zealand100%100% 31 December

Longview Group Holdings LimitedNon trading companyNew Zealand100%100% 31 December

Meateor Foods Australia Pty LimitedTrading companyAustralia100%100% 31 December

Meateor Foods LimitedTrading companyNew Zealand100%100% 31 December

Meateor Group LimitedHolding companyNew Zealand100%100% 31 December

Meateor US LLCHolding companyUnited States100%100% 31 December

Mr Apple New Zealand LimitedTrading companyNew Zealand100%100% 31 December

New Zealand Apple LimitedTrading companyNew Zealand100%100% 31 December

Scales Employees LimitedCustodial companyNew Zealand100%100% 31 December

Scales Holdings LimitedHolding companyNew Zealand100%100% 31 December

Scales Logistics LimitedFreight consolidatorNew Zealand100%100% 31 December

Scales Logistics Australia Pty LtdFreight consolidatorAustralia100%100% 31 December

Selacs Insurance LimitedInsurance companyNew Zealand100%100% 31 December

Shelby Cold Storage, LLCColdstore operatorUnited States60%60% 31 December

Shelby Exports, IncNon trading companyUnited States60%60% 31 December

Shelby Foods, LLCTrading companyUnited States60%60% 31 December

Shelby JV LLCHolding companyUnited States60%60% 31 December

Shelby Properties LLCNon trading companyUnited States60%60% 31 December

Shelby Trucking LLCTrading companyUnited States60%60% 31 December

Subsidiary companies are controlled by the Company. Control is achieved when the Company:

• has power over the investee;

• is exposed, or has rights, to variable returns from its involvement with the investee; and

• has the ability to use its power to affect its returns.

Consolidation of a subsidiary begins when the Company obtains control over the subsidiary and ceases when the

company loses control of the subsidiary.

F2. ASSETS HELD FOR SALE

As at 31 December 2020, Mr Apple New Zealand Limited's Havelock North packhouse assets were classified as held

for sale. An unconditional agreement has been reached for the sale of the assets which is due to settle after balance

date. The packhouse assets are included in the Horticulture segment.

41

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

G. OTHER

IN THIS SECTION

This section includes the remaining information relating to Scales’ financial statements which is required to

comply with NZ IFRS.

G1. CAPITAL COMMITMENTS

20202019

$000's$000's

Commitments entered into in respect of apple trees purchases as at balance date2891,192

G2. LEASES

The Group as a lessee

The Group assesses whether a contract is or contains a lease, at inception of the contract. The Group recognised a

right-of-use asset and a corresponding liability with respect to all lease arrangements in which it is the lessee,

except for short-term leases (defined as leases with a lease term of twelve months or less) and leases of low value

assets. For these leases, the Group applies the practical expedient and recognises the lease payments as an

operating expense on a straight-line basis over the term of the lease unless another systematic basis is more

representative of the time pattern in which economic benefits from the lease assets are consumed.

The lease liability is initially measured at the present value of the lease payments that are not paid at the

commencement date, discounted by using the rate implicit in the lease. If this rate cannot be readily determined,

the Group uses its incremental borrowing rate (IBR).

Lease payments included in the measurement of the lease liability comprise:

- fixed lease payments (including in-substance fixed payments), less any lease incentives;

- variable lease payments that depend on an index or rate, initially measured using the index or rate at the

commencement date;

- the amount expected to be payable by the lessee under residual value guarantees;

- the exercise price of purchase options, if the lessee is reasonably certain to exercise the options; and

- payments of penalties for terminating the lease, if the lease term reflects the exercise of an option to terminate

the lease.

The lease liability is presented as a separate line in the consolidated statement of financial position.

The lease liability is subsequently measured by increasing the carrying amount to reflect interest on the lease

liability (using the effective interest method) and by reducing the carrying amount to reflect the lease payments

made.

The Group remeasures the lease liability (and makes a corresponding adjustment to the related right-of-use asset)

whenever:

- the lease term has changed or there is a change in the assessment of exercise of a purchase option, in which case

the lease liability is remeasured by discounting the revised lease payments using a revised discount rate.

- the lease payments change due to changes in an index or rate or a change in expected payment under a

guaranteed residual value, in which cases the lease liability is remeasured by discounting the revised lease

payments using the initial discount rate.

- a lease contract is modified and the lease modification is not accounted for as a separate lease, in which case

the lease liability is remeasured by discounting the revised lease payments using a revised discount rate.

42

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

G2. LEASES (CONTINUED)

The right-of-use assets comprise the initial measurement of the corresponding lease liability, lease payments

made at or before the commencement date and any initial direct costs. They are subsequently measured at cost

less accumulated depreciation and impairment losses.

Whenever the Group incurs an obligation for costs to dismantle and remove a leased asset, restore the site on

which it is located or restore the underlying asset to the condition required by the terms and conditions of the

lease, a provision is recognised and measured under NZ IAS 37Provisions, Contingent Liabilities and Contingent Assets.

Right-of-use assets are depreciated over the shorter period of either the lease term or the useful life of the

underlying asset. If a lease transfers ownership of the underlying asset or the cost of the right-of-use asset reflects

that the Group expects to exercise a purchase option, the related right-of-use asset is depreciated over the useful

life of the underlying asset. The depreciation starts at the commencement date of the lease.

The right-of-use assets are presented as a separate line in the consolidated statement of financial position.

The Group applies NZ IAS 36Impairment of Assetsto determine whether a right-of-use asset is impaired and

accounts for any identified impairment loss under this standard.

Variable rents that do not depend on an index or rate are not included in the measurement of the lease liability and

the right-of-use asset. The related payments are recognised as an expense in the period in which the event or

condition that triggers those payments occurs and are included in the line "Administration and operating expenses"

in the statement of comprehensive income.

As a practical expedient, NZ IFRS 16 permits a lessee not to separate non-lease components, and instead account for

any lease and associated non-lease components as a single arrangement.

Right-of-use assets

Land and

buildings

Plant and

equipment

Office

equipment

motor and

vehiclesTotal

$000's$000's$000's$000's

Carrying Amount

Balance at 1 January 201977,6512945,02582,970

Additions2,4401361,0533,629

Depreciation expense(6,013)(216)(1,595)(7,824)

Balance at 31 December 201974,0782144,48378,775

Additions4,831-2,5727,403

Depreciation expense(6,082)(185)(2,034)(8,301)

Balance at 31 December 202072,827295,02177,877

43

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

G2. LEASES (CONTINUED)

20202019

$000's$000's

Amounts recognised in profit and loss

Depreciation expense on right-of-use assets8,3017,824

Interest expense on lease liabilities2,9813,075

Expense relating to short-term leases and low-value assets2,9602,089

Lease liabilities

Current10,0539,427

Non-current70,19070,713

Maturity analysis (undiscounted cash flows)

Year 110,0539,427

Year 29,0038,850

Year 38,0898,098

Year 47,5357,330

Year 57,1466,779

Onwards61,98365,077

103,809105,561

Cash outflows for leases

Interest on lease liabilities2,9813,075

Repayments of lease liabilities7,3006,459

Short-term leases and low-value asset leases2,9602,089

13,24111,623

G3. RELATED PARTY DISCLOSURES

Transactions with related parties

Certain Directors or senior management have relevant interests in companies with which Scales has transactions

in the normal course of business. A number of Scales directors are also non-executive directors of other

companies. Any transactions undertaken with these entities have been entered in the ordinary course of business.

Key management personnel remuneration

The compensation of the directors and executives, being the key management personnel

of the Group, is as follows:

Short-term employee benefits2,7842,956

Share-based payments367218

Post-employment benefits95104

3,2463,278

During 2020, 1,062,451 (2019: 740,968) shares were issued to key management personnel in accordance with the

Senior Executive Share Scheme described in note D2.

Transactions with equity accounted entities

Revenue from sale of goods1,1891,409

Revenue from services3,9102,564

Dividends received1,5001,500

Trade receivables at balance date257182

44

Scales Corporation Limited
Notes to the financial statements for the year ended 31 December 2020

G4. CONTINGENT LIABILITY

In December 2018 an insurance claim was notified to Selacs Insurance Limited, a wholly owned subsidiary of

Scales Holdings Limited, which in turn is a wholly owned subsidiary of Scales Corporation Limited.

The claim arises in consequence of the collapse of the roof of a leased coldstore located in Hastings, Hawke's Bay.

The event is under investigation by specialists and a claim has not yet been accepted.

The risk is fully reinsured, and in the event the claim is accepted and becomes payable, there will be no impact on

net income or net assets of the Group.

No claim expense, reinsurance revenue, claim payable and reinsurance receivable have been recorded in the

financial statements, except ex-gratia payments from reinsurers to the insured party recorded as claim expense

and reinsurance revenue (as disclosed in Note B3).

G5. EVENTS OCCURRING AFTER BALANCE DATE

There were no events occurring subsequent to balance date which require adjustment to or disclosure in the

financial statements.

G6. COVID-19

On 24 March 2020, the New Zealand Government announced a number of Orders under the Health Act 1956 and

the Epidemic Preparedness Act 2006 to restrict certain activities for the purposes of preventing the outbreak and

spread of COVID-19. The Group's business units were classified as "essential services" and complied with the

respective health requirements within each jurisdiction they operated in.

As at the date of authorisation of these financial statements, the Group was operating in Alert Level 1 in New Zealand

with strict border restrictions remaining in place and contact tracing encouraged. The Group operations outside of

New Zealand continue to be further impacted by the COVID-19 pandemic.

(a) Uncertainties, estimates and judgements

The economic and public health conditions globally have impacted these trading results, and the current uncertainties are

expected to impact the trading results in the future.

The risks impacted by the uncertainty arising from COVID-19 include credit risk and market risks which impact the

Group's assessment of expected credit losses, carrying value of inventories and the recoverability of non-current

assets and goodwill.

The Directors have assessed the impact of COVID-19 on these judgements and estimates and concluded that no significant

changes to the carrying values of assets or liabilities are currently necessary.

(b) Government grants

Government support was received in New Zealand and Australia by Group subsidiaries. While the criteria were met for

receiving this support, the Group opted to refund these amounts to the respective government agencies.

Similar support was received in the United States of America by way of government loans. These loans may be forgiven if

the eligibility criteria are met. The loan balances are carried as a liability until the criteria are met.

Government grants are not recognised until there is reasonable assurance that the Group will comply with the conditions

attaching to them and that the grants will be received. Government grants are recognised in profit or loss on a systematic

basis over the periods in which the Group recognises as expenses the related costs for which the grants are intended to

compensate.

45


46


Independent Auditor’s Report

To the Shareholders of Scales Corporation Limited

Opinion We have audited the consolidated financial statements of Scales Corporation Limited and its subsidiaries (the

‘Group’), which comprise the consolidated statement of financial position as at 31 December 2020, and the

consolidated statement of comprehensive income, statement of changes in equity and statement of cash

flows for the year then ended, and notes to the consolidated financial statements, including a summary of

significant accounting policies.

In our opinion, the accompanying consolidated financial statements, on pages 4 to 45, present fairly, in all

material respects, the consolidated financial position of the Group as at 31 December 2020, and its

consolidated financial performance and cash flows for the year then ended in accordance with New Zealand

Equivalents to International Financial Reporting Standards (‘NZ IFRS’) and International Financial Reporting

Standards (‘IFRS’).

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (‘ISAs’) and International

Standards on Auditing (New Zealand) (‘ISAs (NZ)’). Our responsibilities under those standards are further

described in the Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements section of our

report.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our

opinion.

We are independent of the Company in accordance with Professional and Ethical Standard 1 International

Code of Ethics for Assurance Practitioners (including International Independence Standards) (New Zealand)

issued by the New Zealand Auditing and Assurance Standards Board and the International Ethics Standards

Board for Accountants’ International Code of Ethics for Professional Accountants (including International

Independence Standards), and we have fulfilled our other ethical responsibilities in accordance with these

requirements.

Other than in our capacity as auditor and the provision of other assurance services, we have no relationship

with or interests in the Company or any of its subsidiaries. These services have not impaired our

independence as auditor of the Company and Group.

Audit materiality



We consider materiality primarily in terms of the magnitude of misstatement in the financial statements of

the Group that in our judgement would make it probable that the economic decisions of a reasonably

knowledgeable person would be changed or influenced (the ‘quantitative’ materiality). In addition, we also

assess whether other matters that come to our attention during the audit would in our judgement change or

influence the decisions of such a person (the ‘qualitative’ materiality). We use materiality both in planning the

scope of our audit work and in evaluating the results of our work.

We determined materiality for the Group financial statements as a whole to be $1.9 million.

Key audit matters

Key audit matters are those matters that, in our professional judgement, were of most significance in our

audit of the consolidated financial statements of the current period. These matters were addressed in the

context of our audit of the consolidated financial statements as a whole, and in forming our opinion thereon,

and we do not provide a separate opinion on these matters.


47


Key audit matter How our audit addressed the key audit matter

Valuation of Unharvested Agricultural Produce

Unharvested agricultural produce growing on bearer plants (e.g. fruit), is

measured at fair value less costs to sell in accordance with NZ IAS 41

Agriculture.

The Group’s unharvested agricultural produce was valued at $24.02 million

at balance date as described in note C2. A revaluation loss of $0.4 million is

recorded in profit or loss.

Fair value less cost to sell is calculated by the Group using a discounted

cash flow model. The model includes significant unobservable inputs and

assumptions including, for each variety, the forecast production per

hectare per annum by weight, sales prices, and risk-adjusting discount

rates, as well as costs to harvest and sell.

The risk-adjusting discount rates take into account the risk of unknown

adverse events that may affect crop, harvest and/or market conditions.

The valuation of unharvested agricultural produce is considered to be a key

audit matter due to the level of judgement required to determine the fair

value less costs to sell.

Our procedures focused on the appropriateness of the valuation

methodology and the key assumptions applied in the internal valuation

model.

Our procedures included, amongst others:

• Holding discussions with management and considering market

information to identify factors, including environmental or

market risks, that would impact the current crop valuation,

including consideration of the impact of COVID-19.

• Assessing and challenging the reasonabless of changes to risk-

adjusting discount rates;

• Engaging a Deloitte valuation specialist to consider whether

the valuation method applied was appropriate and whether

the risk-adjusting discount rates were reasonable based on

market information and risks relating to the unharvested

agricultural produce.

• Challenging the reasonableness of the key assumptions by

comparing the forecast production, prices, and costs to

harvest and sell for the current growing season to the

approved budgets for each orchard.

• Assessing the historical accuracy of the Group’s budget

forecasts by comparing to the actual results.

• Checking the mechanical accuracy of the discounted cash flow

model.

Valuation of Apple Trees

As disclosed in note C1 the Group has apple trees valued at $31 million. A

revaluation decrease of $1.8 million and $31,000 were recognised in profit

and loss and other comprehensive income, respectively.

The Group has a policy of recording apple trees at fair value with valuations

performed with sufficient regularity that the carrying amount at the end of

a reporting period does not differ materially from their fair value.

The fair value of the Apple trees are determined by an independent

registered valuer on the basis of a discounted cash flow analysis of forecast

income streams and costs from each orchard less the fair value of orchard

land and buildings. The model uses a number of significant unobservable

inputs, in particular: production levels per hectare, orchard gate returns

(market prices), orchard costs, and discount rates.

Valuation of apple trees is considered to be a key audit matter due to the

significance of the assets to the Group’s consolidated statement of financial

position, and the level of judgement involved in valuing the apple trees.


Our procedures focused on the appropriateness of the valuation

methodology and the key assumptions applied in the model.

Our procedures included, amongst others:

• Evaluating the Group’s processes in respect of the independent

valuation of the apple trees including its review of the valuation

methodology and determination of the key valuation

assumptions.

• Engaging a Deloitte valuation specialist to consider whether the

valuation methods applied were reasonable.

• Assessing the competence, objectivity and integrity of the

Group’s independent registered valuer. This included assessing

the valuer’s professional qualifications, experience and

independence. It also included meeting with the valuer to

understand the valuation process adopted and to identify and

challenge the critical judgement areas in the valuation. We

specifically discussed the impact of COVID-19 with the valuer.

• Assessing the valuation methodology for consistency with the

the most recent valuation (“2019 valuation”) and determining

whether any changes to the methodology were appropriate.

• Challenging the reasonableness of the key assumptions by

comparing them to the 2019 valuation, the Group’s internal data

and current market evidence. We focused on the assumptions

relating to production levels per hectare, orchard gate returns

(market prices), orchard costs, and discount rates, including

consideration of the impact of COVID-19.

o We tested estimated production levels per hectare by

comparing orchard hectares in production with the

2019 valuation. We compared the production levels

per hectare to external production data as well as

internal production data for the previous season.

o We tested the orchard gate returns by comparing

these to actual sales returns received during the

previous year.

o We challenged orchard costs by comparing orchard

costs to the 2019 valuation and available market

data.

o We challenged the discount rates by comparing them

with 2019 valuation discount rates and considering

the risks associated with the orchards.

• Checking the mechanical accuracy of the discounted cash flow

models on a sample basis.


48


Key audit matter How our audit addressed the key audit matter

Impairment Assessment of the investment in Meateor Petfoods

Limited Partnership (“LP”)

As disclosed in note C3 the Group holds a 50% investment in Meateor

Petfoods Limited Partnerhip, a joint venture. The entity is an equity

accounted investment with a carrying value of $20 million at 31 December

2020.

Due to the recent performance of the LP being below expectations, the

Group has assessed the investment in the LP for impairment. A discounted

cash flow methodology was used to determine the recoverable amount of

the investment in the LP at 31 December 2020. Within the net assets of the

LP is goodwill which must be tested for impairment annually.

The key assumptions applied in the model are:

• forecast earnings;

• pre-tax discount rates;

• Sales and cost of sales growth rate;

• Overhead cost growth rate; and

• terminal growth rate.

The Group has concluded that there is no impairment of the investment in

the LP as the recoverable amount exceeded the carrying value of the LP,

however, the Group determined that there are reasonably possible

changes in key assumptions that could result in impairment as disclosed in

C3.

We have included the impairment assessment of the Group’s investment in

Meateor Petfoods Limited Partnership as a key audit matter due to the

significance of the balance to the financial statements and the level of

judgement applied by the Group in determining the key assumptions used

to determine the recoverable amount, including the sensitivities of these

assumptions.

We considered whether the Group’s methodology for assessing impairment

is compliant with NZ IAS 36 Impairment of Assets. We focused on testing

and challenging the suitability of the model and reasonableness of the

assumptions used by the Group in conducting their impairment reviews.

Our procedures included:

• Agreeing a sample of future cash flows to Board approved

forecasts; and

• Challenging the reliability of the Group’s growth rates by

comparing the forecasts underlying the growth rates to historical

forecasts and actual results of the underlying businesses (where

applicable) and to external sector forecast data. This also

included consideration of the impact of COVID-19 on both

forecast revenue and profitability of the LP.

We used our internal valuation specialists to assist with evaluating the

models and challenging the Group’s key assumptions. The procedures of

the specialist included:

• Evaluating the appropriateness of the valuation methodology;

• Testing the mathematical integrity of the model;

• Evaluating the Group’s determination of the pre-tax discount

rates used in the model through consideration of the relevant

risk factors for the LP, the cost of capital for the LP, and market

data on comparable businesses; and

• Comparing the terminal growth rates to market data for the

industry sectors.

We evaluated the sensitivity analysis performed by management to

consider the extent to which a change in one or more of the key

assumptions could give rise to impairment in the investment in the LP.


Other information


The directors are responsible on behalf of the Group for the other information. The other

information comprises the information in the Annual Report that accompanies the consolidated

financial statements and the audit report. The Annual Report is expected to be made available to us

after the date of this auditor's report.


Our opinion on the consolidated financial statements does not cover the other information and we

will not express any form of assurance conclusion thereon.


Our responsibility is to read the other information identified above when it becomes available and

consider whether the other information is materially inconsistent with the consolidated financial

statements or our knowledge obtained in the audit, or otherwise appears to be materially

misstated.


When we read the other information in the Annual Report, if we conclude that there is a material

misstatement therein, we are required to communicate the matter to the directors and consider

further appropriate actions.

Directors’ responsibilities for the

consolidated financial statements

The directors are responsible on behalf of the Group for the preparation and fair presentation of the

consolidated financial statements in accordance with NZ IFRS and IFRS, and for such internal control

as the directors determine is necessary to enable the preparation of consolidated financial

statements that are free from material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, the directors are responsible on behalf of the

Group for assessing the Group’s ability to continue as a going concern, disclosing, as applicable,

matters related to going concern and using the going concern basis of accounting unless the

directors either intend to liquidate the Group or to cease operations, or have no realistic alternative

but to do so.



49


Auditor’s responsibilities for the

audit of the consolidated financial

statements

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements

as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s

report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a

guarantee that an audit conducted in accordance with ISAs and ISAs (NZ) will always detect a material

misstatement when it exists. Misstatements can arise from fraud or error and are considered material if,

individually or in the aggregate, they could reasonably be expected to influence the economic decisions

of users taken on the basis of these consolidated financial statements.

A further description of our responsibilities for the audit of the consolidated financial statements is

located on the External Reporting Board’s website at:

https://www.xrb.govt.nz/standards-for-assurance-practitioners/auditors-responsibilities/audit-report-1

This description forms part of our auditor’s report.

Restriction on use


This report is made solely to the Company’s shareholders, as a body. Our audit has been undertaken so

that we might state to the Company’s shareholders those matters we are required to state to them in an

auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or

assume responsibility to anyone other than the Company’s shareholders as a body, for our audit work,

for this report, or for the opinions we have formed.





Paul Bryden, Partner

for Deloitte Limited

Christchurch, New Zealand

25 February 2021

---

Results announcement




Results for announcement to the market

Name of issuer Scales Corporation Limited

Reporting Period 12 months to 31 December 2020

Previous Reporting Period 12 months to 31 December 2019

Currency NZD

Amount (000s) Percentage change

Revenue from continuing

operations

$470,709 -3%

Total Revenue $470,709 -8%

Net profit/(loss) from

continuing operations

$21,025 -53%

Total net profit/(loss) $21,025 -82%

Interim/Final Dividend

Amount per Quoted Equity

Security

N/A

Imputed amount per Quoted

Equity Security

N/A

Record Date N/A

Dividend Payment Date N/A

Current period Prior comparable period

Net tangible assets per

Quoted Equity Security

$2.33 $2.19

A brief explanation of any of

the figures above necessary

to enable the figures to be

understood

Please refer to the attached reports for commentary and audited

consolidated financial statements.

Authority for this announcement

Name of person


authorised

to make this announcement

Steve Kennelly

Contact person for this

announcement

Steve Kennelly

Contact phone number +64 3 3712263

Contact email address steve.kennelly@scalescorporation.co.nz

Date of release through MAP


26/02/2021


Audited financial statements accompany this announcement.

Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.