12. Acquisition of businesses, subsidiaries and associates
 
  2018 
R’000 
    2017 
R’000 
 
Property, plant and equipment  (138 031)       (248 992)   
Deferred taxation  224 249        124 198    
Interest in associates  (35 221)       (60 416)   
Investments and advances  –        (43 818)   
Inventories  (56 318)       (631 214)   
Trade and other receivables  (1 165 623)       (513 987)   
Cash and cash equivalents  (127 069)       (178 524)   
Borrowings  34 966        1 956 179    
Trade and other payables and provisions  947 292        536 040    
Taxation  (5 749)       14 557    
Net fair value of (assets) liabilities  (321 504)       954 023    
Goodwill  (1 340 215)       (634 198)   
Gain on a bargain purchase  –        11 374    
Intangible assets  (1 666 779)       (684 799)   
Non-controlling interest  (27 487)       (15 179)   
Total value of acquisitions  (3 355 985)       (368 779)   
Less: Cash and cash equivalents acquired  127 069        178 524    
Vendors for acquisition at beginning of year  (39 523)       (28 534)   
Vendors for acquisition at end of year  22 708        39 523    
Transfer to NCI put option liability  22 922        –    
Costs incurred in respect of acquisitions  (50 190)       (24 230)   
Net amounts paid  (3 272 999)       (203 496)   

The values stated above represent the final at acquisition fair values consolidated by the Group.

The Group acquired 100% of the share capital and voting rights of Noonan Topco Limited (UK), holding company of the Noonan Services Group (Noonan), with effect from 1 September 2017. Noonan, which is based and operates throughout the Republic of Ireland and in the United Kingdom, has a clear leadership position and a 40-year track record of delivering high-quality integrated facility management services and solutions. Its services include soft, technical and ancillary services and range from cleaning and security to building services and facilities management. The board believes that Noonan’s business model and geographic presence will be complementary to Bidvest’s Service division. The purchase price was funded by way of a three-year euro-denominated offshore credit facility at an attractive variable interest rate.

Effective 1 October 2017 the Group acquired 100% of the share capital of Ultimate Security Services Limited (USS). USS, a building security company operating primarily in London (United Kingdom), provides building security risk management solutions, “front of house” security management, reception services and mail-room handling services to more than 240 of London’s most prestigious and iconic locations. USS was founded in 1999 and currently has a staff complement of 2 100 experienced security officers. The acquisition enhances the service offerings provided by Noonan. The purchase price was funded by way of the euro-denominated offshore credit facility arranged to fund the acquisition of Noonan.

The Group also made a number of less significant acquisitions and disposals during the year. These acquisitions were funded from existing cash resources.

Goodwill arose on the acquisitions as the anticipated value of future cash flows that were taken into account in determining the purchase consideration exceeded the net assets acquired at fair value. The directors believe that the goodwill of the acquisitions reflects, the expectation that the businesses will continue to generate new customers over time, the acquired workforce (which is not an identifiable asset for financial reporting purposes), and the growth opportunities. The acquisitions have enabled the Group to expand its range of complementary products and services and, as a consequence, has broadened the Group’s base and geographic reach in the marketplace.

Trade receivables acquired above are stated net of impairment allowances of R18,0 million (2017: R31,1 million). There were no significant contingent liabilities identified in the businesses acquired.

The impact of these acquisitions on the Group’s results can be summarised as follows:

  Noonan
R’000
    USS
R’000
    Other
acquisitions
R’000
    Total
R’000
 
Identifiable assets and liabilities acquired                      
Property, plant and equipment  110 555        8 911        18 565        138 031    
Deferred taxation  (185 673)       –        (38 576)       (224 249)   
Interest in associates  –        –        35 221        35 221    
Inventories  2 134        –        54 184        56 318    
Trade and other receivables  845 610        233 777        86 236        1 165 623    
Cash and cash equivalents  84 583        4 523        37 963        127 069    
Borrowings  (33 537)       –        (1 429)       (34 966)   
Trade and other payables and provisions  (649 430)       (233 320)       (64 542)       (947 292)   
Taxation  13 032        (6 372)       (911)       5 749    
Intangible assets  1 573 116        –        93 663        1 666 779    
Total net identifiable (liabilities) assets  1 760 390        7 519        220 374        1 988 283    

With effect from 1 February 2018 the USS acquisition was integrated into Noonan Services.

 
  Combined
Noonan/USS
R’000
    Other
acquisitions
R’000
    Total
R’000
 
Contribution to results for the year                
Revenue 5 241 139     612 625     5 853 764  
Operating profit before acquisition costs 283 655     22 413     306 068  
Contribution to results for the year if the acquisitions had been effective on 1 July 2017                
Revenue 5 771 167     707 014     6 478 181  
Operating profit before acquisition costs 293 470     27 086     320 556