|
GROUP |
COMPANY |
|
2003 |
2002 |
2003 |
2002 |
|
Rm |
Rm |
Rm |
Rm |
|
1. REVENUE
Revenue excludes revenue of associate companies
and includes export revenue of R519,2 million
(2002: R323,9 million) and interest received by
RC&C Finance Company (Pty) Limited of R196,8 million
(2002: R150,8 million). |
|
|
|
|
|
|
2. OPERATING PROFIT IS STATED AFTER: |
|
|
|
|
|
Administration, management and other fees |
14,6
|
9,5 |
10,6 |
6,7 |
|
|
Auditors remuneration: |
|
|
|
|
|
Audit fees |
5,4 |
4,7 |
2,6 |
2,5 |
|
Other fees |
1,5 |
0,6 |
0,1 |
0,2 |
|
Expenses |
0,1 |
0,1 |
|
|
|
|
7,0 |
5,4 |
2,7 |
2,7 |
|
|
Depreciation: |
|
|
|
|
|
Land and buildings |
3,0 |
1,6 |
0,8 |
2,2 |
|
Plant and equipment |
52,6 |
42,1 |
14,0 |
15,5 |
|
Vehicles |
2,8 |
2,5 |
1,5 |
1,3 |
|
|
58,4 |
46,2 |
16,3 |
19,0 |
|
Rental income from investment properties
(included in revenue) |
(1,3) |
(1,4)
|
|
|
Direct operating expenses arising from investment
properties that generated rental income |
1,5 |
0,5
|
|
|
Direct operating expenses arising from investment
properties that did not generate rental income |
0,8 |
0,4
|
|
0,1 |
|
|
Goodwill amortised |
46,2 |
41,4 |
5,1 |
4,7 |
|
Net realised (losses)/gains on currency
exchange differences |
(111,5) |
6,2 |
(72,3)
|
3,3 |
Net unrealised gains on currency
exchange differences |
8,8 |
4,9 |
11,0
|
3,2 |
Net realised (losses)/gains on fair value adjustments
to derivative instruments |
(65,5) |
|
4,2
|
|
Net unrealised losses on fair value adjustments
to derivative instruments |
(49,5) |
|
(26,4)
|
|
|
|
(217,7) |
11,1 |
(83,5) |
6,5 |
|
|
Income from subsidiaries: |
|
|
|
|
|
Fees |
|
|
3,0
|
0,8 |
|
Rental (included in revenue) |
|
|
4,2 |
4,6 |
|
|
|
|
7,2 |
5,4 |
|
|
Operating lease charges: |
|
|
|
|
|
Land and buildings |
19,7 |
15,8 |
10,8 |
8,8 |
|
Vehicles and other |
0,6 |
1,7 |
1,1 |
1,6 |
|
|
20,3 |
17,5 |
11,9 |
10,4 |
|
|
Research and development expenditure: |
|
|
|
|
|
Financed by revenue from customers |
34,6 |
57,3 |
|
0,3 |
|
Not financed by revenue from customers |
39,0 |
38,2 |
28,1 |
27,0 |
|
|
73,6 |
95,5 |
28,1 |
27,3 |
|
Net surplus on disposal of property,
plant and equipment |
0,2 |
2,1 |
0,3 |
0,1 |
|
|
Staff costs: |
|
|
|
|
|
Salaries and wages |
582,5 |
462,6 |
113,0 |
97,8 |
|
Pension and provident fund contributions |
52,6 |
41,8 |
6,8 |
5,5 |
|
Other staff costs |
61,7 |
57,0 |
19,6 |
17,9 |
|
|
696,8 |
561,4 |
139,4 |
121,2 |
|
|
Number of employees |
4 918 |
4 318 |
1 412 |
1 336 |
|
|
3. INTEREST AND DIVIDENDS RECEIVED |
|
|
|
|
|
Dividends received: |
|
|
|
|
|
unlisted associate companies |
|
|
|
108,4 |
|
unlisted subsidiaries |
|
|
253,1 |
42,7 |
|
other |
0,2 |
3,4 |
|
|
|
|
0,2 |
3,4 |
253,1 |
151,1 |
|
Interest received: |
|
|
|
|
|
subsidiaries |
|
|
17,9 |
1,6 |
|
associate companies |
6,0 |
6,3 |
|
|
|
RC&C Finance Company (Pty) Limited |
51,8 |
23,0 |
|
0,5 |
|
other |
37,3 |
26,5 |
8,2 |
11,9 |
|
|
95,3 |
59,2 |
279,2 |
165,1 |
|
|
4. INTEREST PAID |
|
|
|
|
|
Long-term liabilities |
0,3 |
0,9 |
|
|
|
RC&C Finance Company (Pty) Limited |
|
|
0,2 |
|
|
Short-term loans and bank overdrafts |
49,8 |
21,8 |
11,2 |
13,7 |
|
|
50,1 |
22,7 |
11,4 |
13,7 |
|
Interest paid by RC&C Finance Company (Pty) Limited
included in cost of sales |
147,6 |
89,9 |
|
|
|
|
5. ABNORMAL ITEMS |
|
|
|
|
|
(Raising)/reversal of provision for losses in
subsidiaries |
|
|
(9,7) |
10,1 |
Groups attributable share of the impairment
of fixed assets in an equity accounted associate |
|
(18,7) |
|
|
|
|
Gross abnormal items |
|
(18,7) |
(9,7) |
10,1 |
|
Taxation |
|
|
|
|
|
|
Net abnormal items |
|
(18,7) |
(9,7) |
10,1 |
|
|
6. TAXATION |
|
|
|
|
|
South African normal taxation: |
|
|
|
|
|
Current |
216,9 |
154,5 |
77,6 |
66,0 |
|
Deferred |
(2,7) |
8,8 |
(0,6) |
(4,1) |
|
Secondary tax on companies |
23,5 |
15,2 |
5,1 |
12,0 |
|
Adjustment for prior years current |
(24,0) |
(6,0) |
(22,3) |
1,1 |
|
STC |
0,2 |
|
|
|
|
deferred |
10,4 |
4,6 |
(0,4) |
(0,1) |
|
|
224,3 |
177,1 |
59,4 |
74,9 |
|
|
Reconciliation of rate of taxation |
% |
% |
% |
% |
|
|
Apparent rate of taxation excluding abnormal items |
34,4 |
34,9 |
11,8 |
21,5 |
|
Applicable to dividends received |
|
0,2 |
15,1 |
13,0 |
|
|
Effective rate of taxation: |
34,4 |
35,1 |
26,9 |
34,5 |
|
Movement in rate of taxation due to |
|
|
|
|
|
disallowable charges |
(1,9) |
(2,4) |
(0,3) |
(0,8) |
|
secondary tax on companies |
(3,6) |
(3,0) |
(1,0) |
(3,4) |
|
adjustments from prior year |
2,1 |
0,3 |
4,4 |
(0,3) |
|
tax losses not recognised |
(1,0) |
|
|
|
|
|
South African normal tax rate |
30,0 |
30,0 |
30,0 |
30,0 |
|
|
7. DIVIDENDS DECLARED DURING THE YEAR |
|
|
|
|
|
Ordinary: |
|
|
|
|
|
Final 2002 88,0 cents per share (2001: 67,0 cents) |
181,1 |
136,7 |
181,1 |
136,7 |
|
Interim 2003 32,0 cents per share (2002: 30,0 cents) |
65,8 |
61,4 |
65,8 |
61,4 |
|
Attributable to Reunert shares held by a subsidiary |
(20,7) |
(16,7) |
|
|
|
|
226,2 |
181,4 |
246,9 |
198,1 |
|
|
Final ordinary dividend proposed |
|
|
|
|
|
88,0 cents per share (2002: 88,0 cents) |
181,3 |
179,9 |
181,3 |
179,9 |
|
Attributable to Reunert shares held by a subsidiary |
(15,1) |
(15,1) |
|
|
|
|
166,2 |
164,8 |
181,3 |
179,9 |
|
8. ACCOUNTING POLICY CHANGES
Reunert has adopted South African Statements of Generally Accepted Accounting
Practice (SA GAAP) which became effective during the current financial year.
This has resulted in changes to accounting policies.
The main change involves the adoption of AC133 on financial instruments. In
terms of the transitional provisions of this statement the comparative figures
do not need to be restated. The statement, however, does require the balances
at the end of the previous financial year to be valued in terms of the
statement. This has resulted in an increase in the groups accumulated profit
on 1 October 2002 of R6,7 million (see statement of changes in equity). The
effect in the current year has been to reduce operating profit by R44,5
million, the tax charge by R13,3 million and earnings attributable to ordinary
shareholders by R31,2 million.
The groups accounting policies are in accordance with SA GAAP and, except for
the above changes, are consistent with those of the prior period. |
|
9. NUMBER OF SHARES USED TO CALCULATE
EARNINGS PER SHARE |
|
|
|
|
Weighted average number of shares in issue
used to determine basic earnings per share and
headline earnings per share (millions of shares) |
188,3 |
187,0 |
|
|
Adjusted by the dilutive effect of unexercised share
options available to executives employed in the group
(millions of shares) |
2,6 |
3,4 |
|
|
|
Weighted average number of shares used to
determine diluted earnings per share and diluted
headline earnings per share (millions of shares) |
190,9
|
190,4 |
|
|
|
|
10. HEADLINE EARNINGS |
|
|
|
|
Headline earnings are determined by eliminating the
effect of the following items in attributable earnings: |
|
|
|
|
|
Earnings attributable to Reunert Limited shareholders |
295,4 |
370,6 |
|
|
|
Adjusted for: |
50,1 |
58,0 |
|
|
|
Surplus on sale of fixed assets |
(0,2) |
(2,1) |
|
|
|
Goodwill |
50,3 |
41,4 |
|
|
|
Attributable portion of impairment (note 5) |
|
18,7 |
|
|
|
Tax |
0,1 |
0,6 |
|
|
|
Outside shareholders portion |
|
0,1 |
|
|
|
Headline earnings attributable to
Reunert Limited shareholders |
345,6 |
429,3 |
|
|
|
|
|
Cost |
GROUP
Accum-
ulated
depre-
ciation |
Book
value |
Cost |
COMPANY
Accum-
ulated
depre-
ciation
|
Book
value
|
|
Rm |
Rm |
Rm |
Rm |
Rm |
Rm |
|
|
11. PROPERTY, PLANT AND EQUIPMENT |
|
|
|
|
|
|
|
2003 |
|
|
|
|
|
|
|
Freehold land and buildings |
|
|
|
|
|
|
|
investment |
24,0 |
8,6 |
15,4 |
|
|
|
|
owner occupied |
100,4 |
33,7 |
66,7 |
47,0 |
12,7 |
34,3 |
|
Leasehold land and buildings |
|
|
|
|
|
|
|
owner occupied |
2,0 |
1,1 |
0,9 |
0,3 |
0,3 |
|
|
Plant and equipment |
629,1 |
503,0 |
126,1 |
202,7 |
172,9 |
29,8 |
|
Vehicles |
17,9 |
13,3 |
4,6 |
8,0 |
5,9 |
2,1 |
|
|
773,4 |
559,7 |
213,7 |
258,0 |
191,8 |
66,2 |
|
|
2002 |
|
|
|
|
|
|
|
Freehold land and buildings |
|
|
|
|
|
|
|
investment |
15,1 |
5,3 |
9,8 |
|
|
|
|
owner occupied |
80,6 |
27,1 |
53,5 |
47,2 |
12,3 |
34,9 |
|
Leasehold land and buildings |
|
|
|
|
|
|
|
owner occupied |
2,2 |
0,8 |
1,4 |
0,3 |
0,1 |
0,2 |
|
Plant and equipment |
409,7 |
322,5 |
87,2 |
189,2 |
163,6 |
25,6 |
|
Vehicles |
15,0 |
9,8 |
5,2 |
7,2 |
4,5 |
2,7 |
|
|
522,6 |
365,5 |
157,1 |
243,9 |
180,5 |
63,4 |
|
|
Land and buildings |
|
|
|
|
|
Investment |
Owner
occupied |
Plant
and
equipment |
Vehicles |
2003 |
2002 |
|
Rm
|
Rm |
Rm |
Rm |
Rm |
Rm |
|
MOVEMENT IN PROPERTY,
PLANT AND EQUIPMENT |
|
|
|
|
|
|
|
Group |
|
|
|
|
|
|
|
Net book value at beginning of the year |
9,8 |
54,9 |
87,2 |
5,2 |
157,1 |
161,8 |
|
Acquisition of businesses |
5,0 |
15,2 |
51,9 |
0,2 |
72,3 |
1,3 |
|
Additions |
0,3 |
2,1 |
39,7 |
2,5 |
44,6 |
42,0 |
|
Disposals |
|
(1,3) |
(0,1) |
(0,5) |
(1,9) |
(1,8) |
|
|
15,1 |
70,9 |
178,7 |
7,4 |
272,1 |
203,3 |
|
Depreciation |
0,3 |
(3,3) |
(52,6) |
(2,8) |
(58,4) |
(46,2) |
|
|
15,4 |
67,6 |
126,1 |
4,6 |
213,7 |
157,1 |
|
|
Company |
|
|
|
|
|
|
|
Net book value at beginning of the year |
|
35,1 |
25,6 |
2,7 |
63,4 |
70,7 |
|
Acquisition of businesses |
|
|
3,2 |
|
3,2 |
1,3 |
|
Additions |
|
|
15,0 |
1,0 |
16,0 |
10,6 |
|
Disposals |
|
|
|
(0,1) |
(0,1) |
(0,2) |
|
|
|
35,1 |
43,8 |
3,6 |
82,5 |
82,4 |
|
Depreciation |
|
(0,8) |
(14,0) |
(1,5) |
(16,3) |
(19,0) |
|
|
|
34,3 |
29,8 |
2,1 |
66,2 |
63,4 |
|
|
NOTES: |
|
-
A register of group property may be inspected at the
registered office of the company.
-
The open market value of investment properties amounts
to R23,3 million (2002: R11,8 million). Six of the groups properties are
investment properties. The open market values were obtained as follows: One was
sold in October 2003 for a net R9,7 million. Four (R9,7 million) were valued by
reference to market evidence of transaction prices for similar properties. One
(R3,9 million) was valued by an independent valuer who holds a recognised and
relevant qualification and who has recent experience in the location and
category of the investment property being valued.
-
Property, plant and equipment depreciation rates are
used for the following categories:
Buildings 3 to 20%
Plant 10 to 20%
Office equipment 10 to 20%
Computer equipment 33 to 50%
Furniture 15 to 20%
Vehicles 20 to 25%
-
The insurable value of the groups fixed assets as at
30 September 2003 amounted to R2,8 billion (2002: R1,8 billion). This is based
on the cost of replacement of such assets, except for motor vehicles and
certain selected assets which are included at market value.
|
|
|
|
GROUP |
COMPANY |
|
2003 |
2002 |
2003 |
2002 |
|
Rm |
Rm |
Rm |
Rm |
|
|
12. GOODWILL |
|
|
|
|
|
Carrying value at the beginning of the year |
360,0 |
10,9 |
21,5 |
1,0 |
Add: Acquisition of businesses, associates
and subsidiaries |
6,4 |
390,5 |
12,9 |
25,2 |
Less: Adjustments to the purchase price of a business
acquired in the prior year |
(9,2) |
|
(9,2) |
|
|
Less: Amortisation for the year |
(46,2) |
(41,4) |
(5,1) |
(4,7) |
|
Attributable to losses in associate |
(4,1) |
|
|
|
|
|
Carrying value at the end of the year |
306,9 |
360,0 |
20,1 |
21,5 |
|
|
Goodwill at cost |
396,8 |
403,7 |
30,9 |
27,2 |
|
Accumulated amortisation |
(89,9) |
(43,7) |
(10,8) |
(5,7) |
|
|
|
306,9 |
360,0 |
20,1 |
21,5 |
|
|
Carrying value attributable to: |
|
|
|
|
|
associates |
108,4 |
126,3 |
|
|
|
subsidiaries and other |
198,5 |
233,7 |
20,1 |
21,5 |
|
|
|
306,9 |
360,0 |
20,1 |
21,5 |
|
Goodwill is amortised over periods varying
between one and ten years. |
|
|
|
|
|
|
13. INTEREST IN SUBSIDIARIES |
|
|
|
|
|
(See Annexure A) |
|
|
|
|
|
Shares at cost less amounts written off |
|
|
543,0 |
543,3 |
|
Amounts owing by subsidiaries |
|
|
338,4 |
158,8 |
|
Provision for goodwill write-off |
|
|
(45,9) |
(45,9) |
|
|
|
|
|
835,5 |
656,2 |
|
Provision for losses |
|
|
(47,9) |
(38,2) |
|
|
|
|
|
787,6 |
618,0 |
|
Amounts owing to subsidiaries |
|
|
(103,4) |
(313,5) |
|
|
|
|
684,2 |
304,5 |
|
14. INTEREST IN ASSOCIATES
UNLISTED ASSOCIATE COMPANIES: |
|
|
|
|
|
Shares at cost |
158,5 |
202,8 |
158,5 |
163,6 |
|
Less: Transfer to goodwill on consolidation |
(133,6) |
(137,7) |
|
|
|
Adjustment to carrying value |
|
2,7 |
|
|
|
Attributable interest in accumulated profit |
(24,9) |
58,6 |
|
|
|
Accumulated profit at beginning of year |
58,6 |
96,1 |
|
|
|
Profit after tax and abnormal items |
|
|
|
|
|
audited |
(82,6) |
115,8 |
|
|
|
unaudited |
|
(44,9) |
|
|
Retained income of associates that became
subsidiaries during the year |
(0,9) |
|
|
|
|
Dividends |
|
(108,4) |
|
|
|
Attributable to outside shareholders in subsidiaries |
|
4,7 |
|
|
|
|
Total of unlisted associate companies |
|
131,1 |
158,5 |
163,6 |
|
|
Directors valuation unlisted associate companies |
520,0 |
586,9 |
520,0 |
163,6 |
|
|
Attributable earnings from unlisted associate companies |
(82,6) |
70,9 |
|
|
|
|
GROUP |
|
Number of
shares held |
Percentage
interest |
|
2003 |
2002 |
2003 |
2002 |
|
Details of share investments |
Rm |
Rm |
Rm |
Rm |
|
|
ASSOCIATE COMPANIES |
|
|
|
|
ATC (Pty) Limited
(became a subsidiary with effect from 1 January 2003) |
|
123 418 |
|
39 |
|
Electric Products International (Pty) Limited |
2 400 |
2 400 |
24 |
24 |
|
Siemens Telecommunications (Pty) Limited |
56 000 |
56 000 |
40 |
40 |
Nashua Connect (Pty) Limited
(previously IQ Works (Pty) Limited)
(became a subsidiary with effect from 1 December 2002) |
|
501 |
|
50 |
|
|
|
|
Carrying value |
|
Details of share investments |
Year-end |
2003
|
2002 |
|
|
ASSOCIATE COMPANIES |
|
|
|
|
|
ATC (Pty) Limited |
|
|
|
59,1 |
|
Electric Products International (Pty) Limited |
30 September |
|
|
|
Siemens Telecommunications (Pty) Limited |
30 September |
|
72,0 |
|
Nashua Connect (Pty) Limited |
|
|
|
|
|
|
|
|
|
|
131,1 |
|
|
GROUP |
COMPANY |
|
2003 |
2002 |
2003 |
2002 |
|
Rm |
Rm |
Rm |
Rm |
|
|
15. OTHER INVESTMENTS |
|
|
|
|
|
Reunert 1988 Share Purchase Trust Loan |
9,0 |
6,4 |
9,0 |
6,4 |
|
Other loans and investments |
11,8 |
14,1 |
11,5 |
13,8 |
|
|
Total investments |
20,8 |
20,5 |
20,5 |
20,2 |
|
|
Directors valuation other investments |
20,8 |
20,5 |
20,5 |
20,2 |
|
|
16. RC&C FINANCE COMPANY ACCOUNTS
RECEIVABLE |
|
|
|
|
|
Discounted deals: |
|
|
|
|
|
Collectable within one year |
388,0 |
296,3 |
|
|
|
Collectable after one year |
761,1 |
582,1 |
|
|
|
|
1 149,1 |
878,4 |
|
|
|
Accounts receivable: |
|
|
|
|
|
Collectable within one year |
46,2 |
41,9 |
|
|
|
Collectable after one year |
24,7 |
33,6 |
|
|
|
|
|
70,9 |
75,5 |
|
|
|
|
|
1 220,0 |
953,9 |
|
|
|
The discounted deals comprise the present value of
discounted rental agreements which are repayable
over varying periods up to a maximum of five years
from balance sheet date. |
|
|
|
|
|
17. DEFERRED TAXATION
ASSETS/(LIABILITIES)
MOVEMENT OF GROUP DEFERRED TAXATION |
|
|
|
|
|
Balance at beginning of year |
(20,0) |
(6,6) |
24,7 |
20,5 |
Restatement of balance at beginning of year due
to first time compliance with AC133 |
(3,0) |
|
(2,1) |
|
|
Current tax charge/(reversal) |
2,7 |
(8,8) |
0,6 |
4,1 |
|
Adjustment for prior years |
(10,4) |
(4,6) |
0,4 |
0,1 |
|
|
|
(30,7) |
(20,0) |
23,6 |
24,7 |
|
Deferred taxation liabilities |
63,8 |
45,9 |
|
|
|
|
Deferred taxation assets |
33,1 |
25,9 |
23,6 |
24,7 |
|
|
ANALYSIS OF DEFERRED TAXATION |
|
|
|
|
|
Capital allowances |
(41,3) |
(32,8) |
(0,8) |
(1,2) |
|
Provisions and accruals |
11,7 |
11,3 |
23,7 |
23,6 |
|
Advance income offset by allowed future expenditure |
3,6 |
4,1 |
0,5 |
0,2 |
|
Other (net) |
(4,7) |
(2,6) |
0,2 |
2,1 |
|
|
|
(30,7) |
(20,0) |
23,6 |
24,7 |
|
|
18. INVENTORY AND CONTRACTS IN PROGRESS |
|
|
|
|
|
Raw materials and components |
120,7 |
98,9 |
63,1 |
54,8 |
|
Finished goods |
110,9 |
115,7 |
44,7 |
53,7 |
|
Merchandise |
242,6 |
373,5 |
242,1 |
373,4 |
|
Consumable stores |
2,2 |
1,4 |
0,5 |
0,6 |
|
Contracts and other work in progress |
55,4 |
70,3 |
1,0 |
(1,1) |
|
|
|
531,8 |
659,8 |
351,4 |
481,4 |
|
The value of inventory has been determined
on the following bases: |
|
|
|
|
|
First-in first-out |
405,1 |
525,4 |
347,6 |
476,5 |
|
Average |
34,6 |
28,1 |
2,6 |
2,6 |
|
Net realisable value |
45,3 |
35,4 |
1,2 |
2,3 |
|
Other |
46,8 |
70,9 |
|
|
|
|
|
531,8 |
659,8 |
351,4 |
481,4 |
|
|
19. ACCOUNTS RECEIVABLE |
|
|
|
|
|
Trade receivables |
602,4 |
516,2 |
232,3 |
191,1 |
|
Claims, prepayments and other receivables |
224,2 |
196,7 |
33,9 |
40,1 |
|
|
|
826,6 |
712,9 |
266,2 |
231,2 |
|
|
20. CASH AND CASH EQUIVALENTS |
|
|
|
|
|
Bank balances and cash |
484,8 |
283,5 |
37,7 |
80,1 |
|
21. SHARE CAPITAL AND PREMIUM
AUTHORISED SHARE CAPITAL |
|
|
|
|
235 000 000 (2002: 235 000 000) ordinary shares
of 10 cents each |
23,5 |
23,5 |
23,5 |
23,5 |
350 000 (2002: 350 000) 5,5% cumulative preference
shares of R2 each |
0,7 |
0,7 |
0,7 |
0,7 |
31 057 729 (2002: 31 057 729) redeemable preference
shares of 1 cent each |
0,3 |
0,3
|
0,3 |
0,3 |
|
|
|
24,5 |
24,5 |
24,5 |
24,5 |
|
|
ISSUED SHARE CAPITAL |
|
|
|
|
206 015 764 (2002: 204 425 264) ordinary shares
of 10 cents each |
20,6 |
20,4 |
20,6 |
20,4 |
350 000 (2002: 350 000) 5,5% cumulative preference
shares of R2 each |
0,7 |
0,7 |
0,7 |
0,7 |
|
|
|
21,3 |
21,1 |
21,3 |
21,1 |
|
|
SHARE PREMIUM |
|
|
|
|
|
At beginning of year |
251,3 |
248,5 |
251,3 |
248,5 |
|
Arising on the issue of ordinary shares |
10,8 |
2,8 |
10,8 |
2,8 |
|
|
At end of year |
262,1 |
251,3 |
262,1 |
251,3 |
|
Reunert Limited shares bought back by a subsidiary
17 168 058 (2002: 17 168 058) |
(234,6) |
(234,6) |
|
|
|
|
Total issued share capital and premium |
48,8 |
37,8 |
283,4 |
272,4 |
|
|
|
COMPANY Number of shares |
|
|
2003
|
2002 |
|
|
UNISSUED ORDINARY SHARES |
|
|
Total shares reserved to meet the requirements of the
Reunert 1985
Share Option Scheme and the Reunert 1988 Share Purchase Scheme |
12 000 000 |
12 000 000 |
Ordinary shares under the general authority of the
directors until the
forthcoming annual general meeting |
16 984 236 |
18 574 736 |
|
|
|
28 984 236 |
30 574 736 |
|
21. SHARE CAPITAL AND PREMIUM
THE REUNERT 1985 SHARE OPTION SCHEME
Options to take up Reunert Limited ordinary shares are granted to executives in
terms of the Reunert 1985 Share Option Scheme.
The terms of the scheme allow the recipient of the options to exercise them
after three years, one third each in years four to six. Any options unexercised
lapse after ten years from the date of initial issue or the moment an option
holder leaves the group. Should the option price exceed the market price, the
option holder may decline to exercise their right to have Reunert Limited
shares issued to them. |
|
|
|
Exercise price |
Number
of options
unexercised
at the
beginning
of year
Thousands |
Options
granted
during
the year
Thousands |
Options
exercised
during
the year
Thousands |
Options
that
lapsed
during
the year
Thousands |
Number
of options
unexercised
at the end
of year
Thousands |
Amount
received
for options
exercised
R thousands |
|
|
2003 |
|
|
|
|
|
|
|
R14,90 |
10 |
|
|
|
10 |
|
|
R14,00 |
30 |
|
|
|
30 |
|
|
R5,45 |
4 085 |
|
(1 351) |
(133) |
2 601 |
7 360 |
|
R14,10 |
2 375 |
|
(25) |
(150) |
2 200 |
353 |
|
R15,80 |
1 445 |
|
(90) |
(65) |
1 290 |
1 422 |
|
R17,70 |
290 |
|
|
(40) |
250 |
|
|
R15,99 |
|
1 940 |
(125) |
(10) |
1 805 |
1 999 |
|
R17,30 |
|
200 |
|
|
200 |
|
|
|
8 235 |
2 140 |
(1 591) |
(398) |
8 386 |
11 134 |
|
|
2002 |
|
|
|
|
|
|
|
R14,90 |
85 |
|
(75) |
|
10 |
1 110 |
|
R14,00 |
30 |
|
|
|
30 |
|
|
R5,45 |
4 415 |
|
(300) |
(30) |
4 085 |
1 605 |
|
R14,10 |
2 425 |
|
|
(50) |
2 375 |
|
|
R15,80 |
1 470 |
|
|
(25) |
1 445 |
|
|
R17,70 |
|
290 |
|
|
290 |
|
|
|
|
8 425 |
290 |
(375) |
(105) |
8 235 |
2 715 |
|
|
|
|
Period options exercisable |
|
|
|
Exercise price |
Number
of options
exercisable
per annum
Thousands |
Dates |
Expiry date |
Options
vested
at the
beginning
of the year
Thousands |
Options
vested
at the
end of
the year
Thousands |
|
|
R14,90 |
|
Immediately |
27 June 2004 |
10 |
10 |
|
R14,00 |
|
Immediately |
5 May 2007 |
30 |
30 |
|
R5,45 |
1 221 |
22 October 2003
to 22 October 2004 |
22 October 2009 |
|
100 |
|
R14,10 |
708 |
1 February 2004
to 1 February 2006 |
1 February 2011 |
|
75 |
|
R15,80 |
427 |
26 September 2004
to 26 September 2006 |
26 September 2011 |
|
10 |
|
R17,70 |
47 |
19 November 2004
to 19 November 2006 |
19 November 2011 |
|
110 |
|
R15,99 |
602 |
13 May 2006
to 13 May 2008 |
13 May 2013 |
|
|
|
R17,30 |
67 |
27 July 2006
to 27 July 2008 |
27 July 2013 |
|
|
|
|
|
|
|
40 |
335 |
|
LOANS GRANTED BY REUNERT LIMITED IN RESPECT OF THE SHARE
OPTION SCHEME
Option holders are obliged to pay 1 cent per share for shares purchased under
the option scheme. Thereafter, Reunert Limited may lend the shareholder the
remainder of the funds required to purchase the shares at the option price. The
loan is granted for a maximum of seven years. The interest rate applicable to
the loan is determined in March and September each year for the following six
months, based on a formula which takes the last dividend declared prior to
granting the option divided by the option price, subject to a maximum of the
official interest rate as set by South African Revenue Services from time to
time. |
|
|
2003
Rm
|
2002
Rm |
|
|
Amount of loans granted during the year |
5,1 |
|
|
|
|
|
|
GROUP |
COMPANY |
|
2003 |
2002 |
2003 |
2002 |
|
Rm |
Rm |
Rm |
Rm |
|
|
22. NON-DISTRIBUTABLE RESERVES |
|
|
|
|
On acquisition of subsidiaries, being excess of
net assets over cost of shares at dates of acquisition |
|
0,1 |
|
|
|
Statutory and other reserves |
|
|
|
|
|
at beginning of year |
1,4 |
0,8 |
|
|
|
movement |
(1,4) |
0,6 |
|
|
|
|
|
|
1,4 |
|
|
|
|
Capital redemption reserve |
2,9 |
2,9 |
0,3 |
0,3 |
|
|
Share of associate companies accumulated profits |
|
|
|
|
|
at beginning of year |
63,7 |
96,0 |
|
|
|
associate earnings transferred this year |
(63,7) |
(32,3) |
|
|
|
|
|
|
63,7 |
|
|
|
|
|
2,9 |
68,1 |
0,3 |
0,3 |
|
|
|
|
Description of nature of obligation |
Carrying
amount
at
beginning
of year
Rm |
Additional
provisions
created
in the year
Rm |
Amounts
used
during
the year
Rm |
Unused
amounts
reversed
during
the year
Rm |
Carrying
amount
at end
of the year
Rm |
|
23. PROVISIONS
GROUP |
|
|
|
|
|
|
Contract completion |
4,4 |
5,0 |
(2,7) |
(1,2) |
5,5 |
|
Debtor recourse guarantee |
48,0 |
|
|
(10,3) |
37,7 |
|
Unfunded pension obligations |
1,5 |
0,8 |
|
|
2,3 |
|
Warranty |
45,8 |
8,3 |
(1,4) |
(3,6) |
49,1 |
|
Other |
14,4 |
1,4 |
(3,2) |
(1,7) |
10,9 |
|
|
114,1 |
15,5 |
(7,3) |
(16,8) |
105,5 |
|
|
COMPANY |
|
|
|
|
|
|
Contract completion |
0,9 |
|
|
|
0,9 |
|
Debtor recourse guarantee |
10,3 |
|
|
(10,3) |
|
|
Warranty |
0,8 |
|
|
(0,4) |
0,4 |
|
Other |
7,6 |
2,2 |
(1,2) |
(1,7) |
6,9 |
|
|
19,6 |
2,2 |
(1,2) |
(12,4) |
8,2 |
|
|
|
|
GROUP |
COMPANY |
|
2003 |
2002 |
2003 |
2002 |
|
Rm |
Rm |
Rm |
Rm |
|
24. COMMITMENTS
Expenditure on property, plant and equipment
Contracted
Authorised not yet contracted |
16,2
0,4 |
9,4
9,5 |
12,7
0,1 |
5,3
8,6 |
|
|
|
16,6 |
18,9 |
12,8 |
13,9 |
|
The above expenditure, to occur in 2004 and 2005,
will be financed from existing group resources. |
|
|
|
|
|
Operating lease commitments in respect of
land and buildings, motor vehicles and other assets
one year
two to five years
greater than five years |
23,6
48,8
9,0 |
17,5
44,5
3,2 |
14,4
13,4
|
13,3
27,4
|
|
|
|
81,4 |
65,2 |
27,8 |
40,7 |
|
Land and buildings
Motor vehicles
Other |
75,0
0,1
6,3 |
63,2
0,5
1,5 |
27,7
0,1
|
39,6
0,3
0,8 |
|
|
Total operating lease commitments |
81,4 |
65,2 |
27,8 |
40,7 |
|
25. CONTINGENT LIABILITIES
Guarantees on behalf of third parties
Guarantees on behalf of group subsidiary companies
Sureties for staff loans |
3,6
0,1 |
0,3 |
59,4
|
50,0
|
|
|
Total contingent liabilities |
3,7 |
0,3 |
59,4 |
50,0 |
|
|
|
|
Salary
R thousands |
Bonus
and
performance
related
payments
R thousands |
Other
benefits
R thousands |
Retirement
and
medical
contributions
R thousands |
Total
R thousands |
|
26. DIRECTORS REMUNERATION
AND INTERESTS
Payable to the directors of the company
by the company and its subsidiaries:
EXECUTIVE DIRECTORS
The directors remuneration for the
year ended 30 September 2003
G Pretorius
BP Gallagher
GJ Oosthuizen
DJ Rawlinson |
1 743
891
811
878 |
783
429
377
416 |
169
168
125
245 |
386
238
194
228 |
3 081
1 726
1 507
1 767 |
|
|
4 323 |
2 005 |
707 |
1 046 |
8 081 |
|
The directors remuneration for the
year ended 30 September 2002
G Pretorius
BP Gallagher
GJ Oosthuizen
DJ Rawlinson |
1 514
763
718
757 |
1 165
640
570
600 |
193
207
141
186 |
347
220
175
196 |
3 219
1 830
1 604
1 739 |
|
|
3 752 |
2 975 |
727 |
938 |
8 392 |
|
|
Total paid
for the year
(all directors fees) |
|
2003
R thousands |
2002
R thousands |
|
NON-EXECUTIVE DIRECTORS
The directors remuneration for the
year ended 30 September
DE Cooper
BP Connellan
PTW Curtis
SD Jagoe
KJ Makwetla
MJ Shaw
JC van der Horst
CL Valkin |
300
80
100
60
90
60
60 |
250
50
29
60
40
60
40
40 |
|
|
750 |
569 |
|
|
|
26. DIRECTORS REMUNERATION AND
INTERESTS
SHARE OPTIONS
Executive directors |
|
|
Balance of
unexercised
share options
as at
1 October
2002 |
Number of
share options
allocated
during
the year |
Number of
options
exercised
during
the year |
Balance of
unexercised
share options
as at
30 September
2003 |
Option
price
R |
Date of
allocation |
Date from which
exercisable |
|
|
G Pretorius |
165 000 |
|
55 000 |
110 000 |
5,45 |
26 October 1999 |
26 October 2002 |
|
|
100 000 |
|
|
100 000 |
14,10 |
1 February 2001 |
1 February 2004 |
|
|
150 000 |
|
|
150 000 |
15,80 |
26 September 2001 |
26 September 2004 |
|
|
|
200 000 |
|
200 000 |
15,99 |
13 May 2003 |
13 May 2006 |
|
BP Gallagher |
200 000 |
|
*66 600 |
133 400 |
5,45 |
26 October 1999 |
26 October 2003 |
|
|
50 000 |
|
|
50 000 |
14,10 |
1 February 2001 |
1 February 2004 |
|
|
70 000 |
|
|
70 000 |
15,80 |
26 September 2001 |
26 September 2004 |
|
|
|
100 000 |
|
100 000 |
15,99 |
13 May 2003 |
13 May 2006 |
|
GJ Oosthuizen |
200 000 |
|
*66 600 |
133 400 |
5,45 |
26 October 1999 |
26 October 2003 |
|
|
50 000 |
|
|
50 000 |
14,10 |
1 February 2001 |
1 February 2004 |
|
|
90 000 |
|
|
90 000 |
15,80 |
26 September 2001 |
26 September 2004 |
|
|
|
100 000 |
|
100 000 |
15,99 |
13 May 2003 |
13 May 2006 |
|
DJ Rawlinson |
200 000 |
|
66 600 |
133 400 |
5,45 |
26 October 1999 |
26 October 2003 |
|
|
50 000 |
|
|
50 000 |
14,10 |
1 February 2001 |
1 February 2004 |
|
|
30 000 |
|
|
30 000 |
15,80 |
26 September 2001 |
26 September 2004 |
|
|
|
100 000 |
|
100 000 |
15,99 |
13 May 2003 |
13 May 2006 |
|
|
1 355 000
|
500 000 |
254 800 |
1 600 200 |
|
|
|
|
* The loans granted on the exercise of these options
were not fully repaid by the year-end. The shares may only be released when the
loans have been fully repaid.
None of the directors service contracts expressly provides for a notice
period, and in the circumstances such service contracts are terminable on
reasonable notice, which period will be less than one year.
Predetermined compensation on termination of service will be payable to the
executive directors, but in all instances, the notice periods are less than one
year. |
|
|
27. RETIREMENT BENEFIT INFORMATION
In line with the groups policy to provide retirement benefits for its
employees, 99% (2002: 94%) of the groups employees belong to various
retirement schemes.
Industrial legislation requires that certain employees be members of designated
industrial schemes. At year end 34% (2002: 25%) of the groups employees were
members of such schemes, most notably the Engineering Industries Pension Fund
and Metal Industries Provident Fund. The total employer contributions for the
year to these funds amounted to R5,7 million (2002: R4,0 million).
32% (2002: 29%) of the groups total employees, are members of the Lincoln Wood
Provident Fund or the Reunert Retirement Fund, which consists of both the
Reunert Pension Fund and Reunert Provident Fund.
The Reunert Retirement Fund is a defined contribution plan, apart from death
benefits that are paid by the Pension Fund, which is registered in terms of the
Pension Funds Act, 1956. The fund was last reviewed by the actuary at 29
February 2000 and found to be in a sound financial position. The employers
contribution rate to the provident fund remained at 10% of the employees
pensionable earnings, whilst the employees contribution to the pension fund
remained at 6%. The total employer contribution to this fund amounted to R17,1
million (2002: R13,7 million).
The Lincoln Wood Provident Fund is a defined benefit plan registered in terms
of the Pension Funds Act, 1956. The employers contribution rate is 14,5%
(2002: 14,5%) of employees pensionable earnings, with the employees
contributions remaining at 6%. The total employer contribution to this fund
amounted to R1,7 million (2002: R1,6 million).
The Lincoln Wood Provident Fund was actuarially valued in terms of the Pension
Funds Second Amendment Act, 2001, at 28 February 2002, at which date the fund
was found to be in deficit. An investigation is currently under way to
determine whether there was improper use of past surplus and whether this would
be relevant in the case of a fund that is in deficit. This review, which will
take place under the guidance of the funds actuary, is expected to be
completed during 2004.
The remaining 33% (2002: 40%) of the groups total employees, who are not
members of the abovementioned schemes, participate in other benefit plans,
which consist of four defined contribution plans. All are subject to the
Pension Funds Act, 1956. The total employer contributions to these funds
amounted to R22,8 million (2002: R14,0 million).
3% of the groups employees belong to defined benefit funds, with 2% belonging
to the Engineering Industries Pension Fund, which is currently in surplus. The
rules of this fund do not allow the group access to this surplus. Details
relating to the groups defined benefit fund, which is not a designated
industrial scheme are as follows:
DEFINED BENEFIT PLAN
Under the scheme the employees are entitled to retirement benefits equal to
their number of years service multiplied by 2%, multiplied by their final
years salary on attainment of a retirement age of 63. No other post-retirement
benefits are provided. |
|
|
Year
ended
30 September
2003
Rm |
Year
ended
September
2002
Rm |
|
27. RETIREMENT BENEFIT INFORMATION
(continued)
Amounts recognised in income in respect of that scheme
are as follows:
Current service cost
Interest costs
Expected return on plan assets |
3,1
7,9
(7,5) |
2,8
6,6
(5,8) |
|
|
3,5 |
3,6 |
|
The charge for the year has been included in other
expenses.
Actual return on plan assets
The amount included in the balance sheet arising from the
groups obligation in respect of defined benefit retirement
plans is as follows: |
(8,0) |
14,4 |
|
|
|
2003
Rm |
2002
Rm |
|
Present value of funded obligations
Unrecognised actuarial (losses)/gains
Fair value of plan assets |
72,9
(11,0)
(59,6) |
63,8
5,6
(67,9) |
|
|
Unfunded pension obligations |
2,3 |
1,5 |
|
At the beginning of year
Prior year provision released
Amounts charged to income
Contributions |
1,5
3,5
(2,7) |
7,1
(6,5)
3,6
(2,7) |
|
|
At the end of year |
2,3 |
1,5 |
|
|
2003
% |
2002
% |
|
Key assumptions used:
Discount rate
Inflation rate
Expected return on plan assets
Expected rate of salary increases
Future pension increases |
12
7
11
8,5
6,67 |
11
6
10
7,5
5,7 |
|
|
The next statutory valuation will be performed as at 28
February 2005. |
|
|
|
2003 |
2002 |
|
Total
Rm |
Reunert
share
Rm |
Total
Rm
|
Reunert
share
Rm |
|
28. SUMMARISED FINANCIAL INFORMATION
OF PRINCIPAL ASSOCIATE COMPANIES
INCOME STATEMENT
Revenue
Profit after tax
Dividends
BALANCE SHEET
Interest of shareholders
Long-term liabilities
Property, plant and equipment
Deferred taxation asset
Net current assets |
3 598,1
(206,6)
(10,3)
74,3
145,5
92,8
(174,3) |
1 438,6
(82,6)
29,7
58,2
37,1
(69,7) |
5 526,7
236,1
271,0
300,6
95,7
260,2
45,7
96,3 |
2 115,7
70,9
108,4
118,5
38,4
103,4
18,3
37,4 |
|
|
29. RELATED PARTY TRANSACTIONS
The following related party transactions took place during the year:
TRADING WITH SHAREHOLDERS |
|
|
Counterparty |
Relationship |
Sales
Rm |
Purchases
Rm |
Accounts
payable
Rm |
Accounts
receivable
Rm |
Royalties
Rm |
|
Pirelli Cable Holding NV (Pirelli)
BICC CAFCA Limited (Cafca)
EADS Deutschland
GmbH (EADS) |
Pirelli is joint
owner of
Afcab Holdings
which owns
African Cables
African Cables
owns 73%
of Cafca
EADS owns
33% of Reutech
Radar Systems |
2,6
14,2 |
7,0
3,8
|
(0,3)
|
1,5
0,2 |
2,6
|
|
|
All prices are determined on an arms length basis. |
|
|
|
Counterparty |
Relationship |
Interest
earned by
Reunert
Rm |
Interest
paid by
Reunert
Rm |
Balance
at year-end
Rm |
|
29. RELATED PARTY TRANSACTIONS
(continued)
FINANCING TRANSACTIONS WITH
ASSOCIATE COMPANIES
Siemens Telecommunications (Pty) Limited
(Siemens)
Siemens are equity accounted in the group results. |
Reunert owns
40,0% of Siemens |
6,0
|
|
|
|
Siemens are equity accounted in the group results.
Siemens borrows money from RFCL with the full knowledge and approval of all its
shareholders.
The interest rates used are the daily money market call rates. |
|
30. FINANCIAL INSTRUMENTS
RISK MANAGEMENT
The group is exposed to various risks at all times. These risks are managed in
the following ways:
TREASURY RISK
All of the groups short-term borrowings or excess cash are directed through
Reunert Finance Company Limited (RFCL), a wholly-owned subsidiary of Reunert
Limited, which is run from the head office of the group.
The overnight call market is mainly used for short term borrowings, with three
to six-month borrowings used when deemed appropriate. Excess cash is deposited
with RC&C Finance Company (Pty) Limited (RCCF) or with reputable financial
institutions.
Derivative contracts are entered into to hedge interest rate risk only in RCCF.
Foreign currency commitments and receivables are covered by forward exchange
contracts when there is a risk that the rand will weaken or revalue
respectively. Derivative contracts, other than forward exchange contracts, are
not entered into to hedge currency risks.
The contract amounts of forward exchange contracts outstanding at the balance
sheet date were: |
|
|
2003
Rm
|
2002
Rm |
|
To pay
To receive |
355,5
|
527,2
|
|
|
30. FINANCIAL INSTRUMENTS (continued)
Forward exchange contracts at 30 September 2003 and 2002 are summarised below: |
|
|
Foreign
amount
m |
Fair
value
Rm |
Contract
value
Rm |
Gains/
(losses)
Rm |
|
2003
Imports trade
USD
Euro
GBP
Yen
CHF
SEK |
19,4
16,9
0,4
646,0
0,7
0,2 |
137,5
139,6
4,7
41,4
0,6
0,9 |
158,1
146,8
4,9
44,2
0,6
0,9 |
(20,6)
(7,2)
(0,2)
(2,8)
|
|
|
Total |
|
324,7
|
355,5 |
(30,8) |
|
|
Rm |
|
|
|
|
Accounts receivable in foreign currencies
Of which covered by forward exchange contracts
Accounts payable in foreign currencies
Of which covered by forward exchange contracts |
10,9
330,2
324,7 |
|
|
|
|
|
Foreign
amount
m |
Fair
value
Rm |
Contract
value
Rm |
Gains/
(losses)
Rm |
|
2002
Imports trade
USD
Euro
GBP
Yen
CHF |
28,9
9,7
0,6
1 073,9
2,4 |
312,7
102,8
10,1
95,7
4,4 |
315,3
102,3
9,9
95,4
4,3 |
(2,6)
0,5
0,2
0,3
0,1 |
|
|
Total |
|
525,7
|
527,2 |
(1,5) |
|
|
Rm |
|
|
|
|
Accounts receivable in foreign currencies
Of which covered by forward exchange contracts
Accounts payable in foreign currencies
Of which covered by forward exchange contracts |
23,0
532,2
525,7 |
|
|
|
|
|
30. FINANCIAL INSTRUMENTS (continued)
CREDIT RISK
Credit risk relates to the groups accounts receivable and RCCF accounts
receivable. The risk relating to the groups accounts receivable is managed by
the performance of ongoing credit evaluations of the financial condition of all
customers. The granting of credit is controlled by application and credit
vetting procedures which are reviewed and updated on an ongoing basis. Where
considered necessary, exports are covered by letters of credit. Use is also
made of credit insurance where it is considered appropriate.
Where the recoverability of accounts receivable is considered doubtful, these
are provided for.
For RCCF, the financial assets which potentially subject the company to
concentrations of credit risk consist principally of discounted deals and
accounts receivable. Credit risk with respect to accounts receivables and
discounted deals is limited due to the large number of corporate customers
comprising the companys customer base and their distribution across different
geographical areas. Accounts receivables are presented net of all the
allowances for doubtful receivables. The company also maintains a loan
guarantee contingency provision as a general provision against discounted deals
and accounts receivable.
Details of total cash and cash equivalents, investments, accounts receivable
and derivative instruments (net market value of these contracts), by geographic
region exposed to: |
|
|
2003
% |
2002
% |
|
South Africa
Rest of Africa
Europe
Asia
USA |
97,6
0,6
1,2
0,2
0,4 |
96,3
0,5
1,4
0,9
0,9 |
|
|
Total |
100,0 |
100,0 |
|
|
|
30. FINANCIAL INSTRUMENTS (continued)
INTEREST RATE RISK: RC&C FINANCE COMPANY LIMITED
Most of the companys debtors are subject to variable rates. The company
borrows at variable interest rates therefore the margin built into the various
loans and debtors tend to remain constant as the market moves up and down.
Most of the companys discounted deals are sold on a fixed interest rate basis.
The companys policy is to lock in at least 75% of such exposure by way of
taking out fixed loans or by using interest rate swaps to achieve this
objective. Contracts with open portions of R571 million (2002: R497 million)
for periods up until 4 April 2007 (2002: 21 August 2006) have been entered
into. The average fixed rate of the in-the-market swap is 10,98% (2002: 12,70%)
and 10,15% (2002: 13,90%) for the out-of-the-market swaps.
The groups exposure to interest rate risk and the effective interest rates on
financial instruments at balance sheet date are: |
|
|
2003 |
|
Weighted
average
effective
interest
rate
% |
Floating
interest
rate
Rm |
Fixed
interest
rate
Rm |
Non
interest
bearing
Rm |
Total
Rm |
|
ASSETS
Cash and cash equivalents
Accounts receivable
(non-RCCF)
Accounts receivable
(RCCF)
Other investments |
9,3
14,5
8,6 |
484,8
257,0
16,9 |
960,0 |
802,4
3,0
3,9 |
484,8
802,4
1 220,0
20,8 |
|
|
Total financial assets |
|
758,7 |
960,0 |
809,3 |
2 528,0 |
|
LIABILITIES
Trade and other payables
Bank overdrafts
RCCF Borrowings |
11,7
12,2 |
(3,4)
(900,7) |
|
(1 030,4) |
(1 030,4)
(3,4)
(900,7) |
|
TOTAL FINANCIAL
LIABILITIES |
|
(904,1) |
|
(1 030,4) |
(1 934,5) |
|
NET FINANCIAL
ASSETS/(LIABILITIES) |
|
(145,4) |
960,0 |
(221,1) |
593,5 |
|
|
|
RCCF utilises fixed interest loans or interest rate
swaps to fix at least 75% of its fixed interest discounted debtors book. |
|
|
Details of the interest rate swaps are: |
|
|
|
|
Contracts expiring in: |
|
|
|
<1 year
Rm |
1 5 years
Rm |
Total
Rm |
|
R million
Average fixed interest rate (%) |
|
|
(206,0)
11,0 |
(365,0)
11,0 |
(571,0)
11,0 |
|
|
|
2002 |
|
Weighted
average
effective
interest
rate
% |
Floating
interest
rate
Rm |
Fixed
interest
rate
Rm |
Non
interest
bearing
Rm |
Total
Rm |
|
ASSETS
Cash and cash equivalents
Accounts receivable (non-RCCF)
Accounts receivable (RCCF)
Other investments |
11,5
18,0
9,1 |
283,5
171,1
14,3 |
774,9
|
670,7
7,9
6,2 |
283,5
670,7
953,9
20,5 |
|
|
TOTAL FINANCIAL ASSETS |
|
468,9 |
774,9 |
684,8 |
1 928,6 |
|
LIABILITIES
Trade and other payables
Bank overdrafts
RCCF borrowings |
13,2
13,7 |
(2,8)
(838,0) |
|
(969,9) |
(969,9)
(2,8)
(838,0) |
|
|
TOTAL FINANCIAL LIABILITIES |
|
(840,8) |
|
(969,9) |
(1 810,7) |
|
|
NET FINANCIAL ASSETS/(LIABILITIES) |
|
(371,9) |
774,9 |
(285,1) |
117,9 |
|
|
|
MATURITY PROFILE OF FINANCIAL
INSTRUMENTS
The maturity profile of financial instruments at 30 September 2003 are
summarised below: |
|
| |
2003 |
|
< 1 year
Rm |
1 5 years
Rm |
> 5 years
Rm |
Total
Rm |
|
Cash and cash equivalents
Accounts receivable (non-RCCF)
Accounts receivable (RCCF)
Other financial assets
Trade and other payables
Bank overdrafts
RCCF borrowings
Derivative instruments
Recognised transactions
FECs
Buy
Interest rate swaps
Other derivative instruments |
484,8
802,4
405,0
11,9
(1 030,4)
(3,4)
(900,7)
(30,8)
(14,9)
(3,8) |
663,0
5,6 |
152,0
3,3 |
484,8
802,4
1 220,0
20,8
(1 030,4)
(3,4)
(900,7)
(30,8)
(14,9)
(3,8) |
|
|
|
The maturity profile of financial instruments at 30
September 2002 are summarised below: |
|
| |
2002 |
|
< 1 year
Rm |
1 5 years
Rm |
> 5 years
Rm |
Total
Rm |
|
Cash and cash equivalents
Accounts receivable (non-RCCF)
Accounts receivable (RCCF)
Other financial assets
Trade and other payables
Bank overdrafts
RCCF borrowings |
283,5
670,7
306,6
14,3
(969,9)
(2,8)
(838,0) |
636,9 |
10,4
6,2 |
283,5
670,7
953,9
20,5
(969,9)
(2,8)
(838,0) |
|
|
LIQUIDITY RISK
Adequate reserves, banking facilities and reserve borrowing facilities are
maintained by continuously monitoring forecast and actual cash flows. |
|
|
GROUP |
|
2003 |
2002 |
|
Maximum
permissible
Rm |
Actual
Rm |
Maximum
permissible
Rm |
Actual
Rm |
|
30. FINANCIAL INSTRUMENTS (continued)
BORROWING CAPACITY
THE BORROWINGS OF THE GROUP ARE LIMITED
IN TERMS OF THE COMPANYS ARTICLES OF
ASSOCIATION
Long-term liabilities
Short-term loans and bank overdrafts
RC&C Finance Company debtors guarantee given
by Reunert Limited
Contingent liabilities (see note 26) |
|
3,4
60,4
3,7 |
|
2,8
31,8
0,3 |
|
|
1 142,2 |
67,5 |
1 029,8 |
34,9 |
|
|
|
2003 |
2003 |
|
Carrying
amount
Rm |
Fair
value
Rm |
Carrying
amount
Rm |
Fair
value
Rm |
|
FAIR VALUE OF FINANCIAL INSTRUMENTS
Cash and cash equivalents
Accounts receivable
RCCF accounts receivable
Other investments
Accounts payable
RCCF short-term borrowings
Derivative instruments
Forward exchange contracts
Interest rate swaps*
Other |
484,8
802,4
1 220,0
20,8
(1 030,4)
(900,7)
(30,8)
(14,9)
(3,8) |
484,8
802,4
1 220,0
19,4
(1 030,4)
(900,7)
(30,8)
(14,9)
(3,8) |
280,7
670,7
953,9
20,5
(969,9)
(838,0) |
280,7
670,7
953,9
19,2
(969,9)
(838,0)
(1,5)
13,5 |
|
|
* The market value of in-the-market swap is R14,9
million (2002: R13,7 million) and the market value of out-of the market swaps
is R (2002: R0,2 million). |
|
|
The following methods and assumptions were used to
determine fair values:
CASH AND CASH EQUIVALENTS
The carrying amounts approximate fair value because of the short-term nature of
these instruments.
ACCOUNTS RECEIVABLE
The carrying amounts of rand denominated receivables approximate fair value
because of the short-term nature of these instruments.
The carrying amounts of foreign denominated receivables have been converted at
the rate of exchange ruling on the last day of the financial year. These
amounts approximate fair value because of the short-term nature of these
instruments. The carrying amount of the RCCF long-term accounts receivable and
discounted deals approximate fair value because the rates inherent in the deals
are market related, and are the same rates used to discount back to present
values.
OTHER INVESTMENTS
The fair value of the interest-bearing loans has been determined by discounting
the future cash flows of these loans back to present values using current
market related interest rates. The remainder of the investments are
non-interest bearing. The fair value of these loans and minor unlisted share
investments can not be determined as the loans have no repayment terms, in
which case it is assumed that the carrying value approximate fair value.
ACCOUNTS PAYABLE
The carrying amounts of accounts payable denominated in rand approximate fair
value because of the short-term nature of these instruments. The carrying value
of accounts payable denominated in foreign currencies have been converted at
the rate of exchange ruling on the last day of the financial year. These
amounts approximate fair value because of the short-term nature of these
instruments.
The RCCF short-term borrowings approximate fair value because of their
short-term nature.
The carrying value of the long-term RCCF borrowings approximate fair value
because the interest rates inherent in the deals are at market related rates
and these rates are used to discount the borrowings back to present values.
FORWARD EXCHANGE CONTRACTS
Fair value represents the foreign value of the exchange contracts converted at
the forward rate that could have been obtained at the year-end on a similar
contract to the same maturity date.
INTEREST RATE SWAPS
Fair value represents the net market value of equivalent instruments at balance
sheet date. |
|
|
|
31. UNCONSOLIDATED SUBSIDIARY
BICC CAFCA LIMITED (CAFCA)
The financial statements of Cafca, a company incorporated in Zimbabwe have not
been consolidated in the group financial statements as the directors consider
this prudent in the light of the fact that there are restrictions on the
remittability of funds from Zimbabwe. |
|
|
|
% |
Effective holding (held via African Cables Limited)
Attributable Reunert group holding |
|
72,4
36,2 |
|
|
|
|
R million |
Shares at cost
Less: Amount written off
Carrying value of investment |
|
7,3
(7,3)
|
|
|
|
The abridged hyperinflationary accounted income
statement for the year to June 2003 and the balance sheet as at 30 June 2003
are reflected below: |
|
|
2003
Z$m |
2002*
Z$m |
|
INCOME STATEMENT
Revenue |
23 957 |
19 342 |
|
Profit before interest and tax
Interest paid |
6 170
4 137 |
1 051
(491) |
|
Profit before tax
Income tax expense |
2 033
1 132 |
1 542
721 |
|
|
Net profit |
901 |
821 |
|
BALANCE SHEET
ASSETS
Non-current assets
Property, plant and equipment |
4 460 |
4 861 |
|
|
4 460 |
4 861 |
|
Current assets
Inventory
Accounts receivable |
2 199
5 181 |
2 221
7 612 |
|
|
7 380 |
9 833 |
|
|
TOTAL ASSETS |
11 840 |
14 694 |
|
EQUITY AND LIABILITIES
Share capital and reserves
Non-current liabilities
Deferred tax liabilities |
7 182
1 182 |
6 270
1 633 |
|
|
1 182 |
1 633 |
|
Current liabilities
Payables
Net debt |
3 332
144 |
4 592
2 199 |
|
|
3 476 |
6 791 |
|
|
TOTAL EQUITY AND LIABILITIES |
11 840 |
14 694 |
|
|
The official exchange rate at 30 June 2003 was R1:
Z$115 (30 June 2002: R1: Z$5,47)
The approximate parallel rate at 30 June 2003 was R1: Z$865 (30 June 2002: R1:
Z$73)
The Zimbabwean inflation rate used to inflate the 2002 information to compare
with 2003 is 365%. |
|
|
* The 2002 information has been restated in terms of
AC124 on Financial Reporting in Hyperinflationary Economies. |
|
|
32. ACQUISITION OF SUBSIDIARIES AND
OTHER BUSINESSES
In January 2003 the group acquired Marconi Plcs 51% shareholding in ATC (Pty)
Limited at a cost of R43,4 million. This brought the groups total effective
shareholding in ATC to 89,5%. In July 2003 the group acquired the remaining
10,5% of the ATC shares previously held by Pirelli, by Reutech Engineering
Services (Pty) Limited (RES), a wholly-owned subsidiary of Reunert Limited,
purchasing African Cables (a consolidated subsidiary effectively held 50% by
Reunert, with Pirelli being the other shareholder) 21% stake in ATC for R19,3
million. At this point RES owned 100% of ATC. In August 2003 Reunert sold to
Kgorong Investment Holdings (Pty) Limited, a black-owned group, an effective
25,1% of ATC for R22,8 million. This reduced the Reunert groups holding in ATC
to 74,9%. Negative goodwill of R8,4 million arose on these transactions. The
group views all of these as one transaction, necessary to allow Kgorong to
acquire its effective investment in 25,1% of ATC.
In November 2002 the group acquired the remaining 50% of the share capital of
IQ Works (Pty) Limited (now called Nashua Connect) not previously held by it
from the IQ Business Group for R4,4 million, including goodwill of R1,9
million. In February 2003 the group acquired the assets of the Cape Town
Panasonic franchise, including estimated goodwill of R12,9 million for R19,7
million. |
|
|
|
ATC
Rm |
Nashua
Connect
Rm |
Cape
Town
Panasonic
franchise
Rm |
Total
Rm |
|
NET ASSETS ACQUIRED
Property, plant and equipment
Inventory
Accounts receivable
Amounts owing by the South African
Revenue Services
Payables and provisions
Net cash/(overdraft)
Long-term borrowings
Loan taken over by purchaser
Attributable share of net assets at
date of acquisition
(Negative goodwill)/goodwill on acquisition |
67,3
38,4
45,6
8,0
(31,7)
4,6
(26,4)
(21,8)
(55,0)
(8,4) |
1,8
7,3
(2,8)
(4,6)
0,8
1,9 |
3,2
3,6
12,9 |
72,3
42,0
52,9
8,0
(34,5)
(26,4)
(21,8)
(54,2)
6,4 |
|
|
|
4,4 |
19,7 |
44,7 |
|
|
|
|
|
|
|
 |
|