Consolidated | Company | ||||||||
2007 | 2006 | 2007 | 2006 | ||||||
Average | Commitment | Fair value | Fair value | Average | Commitment | Fair value | Fair value | ||
contract | of FEC | of FEC | contract | of FEC | of FEC | ||||
rate | (Rmillion) | (Rmillion) | (Rmillion) | rate | (Rmillion) | (Rmillion) | (Rmillion) | ||
Imports | |||||||||
US dollars | 6,95 | 14 | (2) | 6,95 | 14 | ||||
Euro | 9,71 | 2 | 9,71 | 2 | |||||
16 | (2) | 16 | |||||||
Exports | |||||||||
US dollars | 7,30 | 145 | 8 | 10 | 7,30 | 145 | 8 | 4 | |
Euro | 1 | ||||||||
145 | 8 | 11 | 145 | 8 | 4 | ||||
Net total | 161 | 8 | 9 | 161 | 8 | 4 | |||
The hedges in respect of imports and exports are expected to mature within approximately one year.
The fair value is the estimated amount that would be paid or received to terminate the forward exchange contracts in arm's length transactions at the balance sheet date. Forward exchange contracts that do not constitute designated hedges of currency risk at year end are summarised as follows: |
|||||||||
Consolidated | Company | ||||||||
2007 | 2006 | 2007 | 2006 | ||||||
Average | Commitment | Fair value | Fair value | Average | Commitment | Fair value | Fair value | ||
contract | of FEC | of FEC | contract | of FEC | of FEC | ||||
rate | (Rmillion) | (Rmillion) | (Rmillion) | rate | (Rmillion) | (Rmillion) | (Rmillion) | ||
Imports | |||||||||
US dollars | 7,21 | 33 | (1) | 7,17 | 28 | (1) | |||
Euro | 10,25 | 4 | 10,25 | 4 | |||||
37 | (1) | 32 | (1) | ||||||
Exports | |||||||||
US dollars | 6 | ||||||||
Loan capital payments | |||||||||
and interest | |||||||||
US dollars | 1 | ||||||||
Net total | 37 | (1) | 7 | 32 | (1) | ||||
Although not designated as a hedge for accounting purposes, these forward exchange contracts represent cover of existing foreign currency exposure.
Tongaat Hulett has the following uncovered foreign receivables: |
|||||||||
Consolidated | Company | ||||||||
Foreign | Foreign | ||||||||
Amount | 2007 | 2006 | Amount | 2007 | 2006 | ||||
(million) | (Rmillion) | (Rmillion) | (million) | (Rmillion) | (Rmillion) | ||||
US dollars | 4 | 30 | 45 | 4 | 30 | 9 | |||
UK pounds | 6 | ||||||||
Euro | 5 | ||||||||
30 | 56 | 30 | 9 | ||||||
The impact of a 10% strengthening or weakening of the Rand on the uncovered US dollar receivable will have a R4 million impact on profit or loss and a R3 million impact on equity.
Commodity price risk |
|||||||||
Consolidated | Company | ||||||||
2007 | 2006 | 2007 | 2006 | ||||||
Tons | Contract | Fair | Fair | Tons | Contract | Fair | Fair | ||
value | value | value | value | value | value | ||||
(Rmillion) | (Rmillion) | (Rmillion) | (Rmillion) | (Rmillion) | (Rmillion) | ||||
Futures - hedge accounted: | |||||||||
Raw sugar futures purchased | 26 626 | 42 | (3) | 1 | 26 626 | 42 | (3) | 1 | |
Raw sugar futures sold | 29 949 | 60 | 1 | 1 | 29 949 | 60 | 1 | 1 | |
Maize futures sold | 85 800 | 137 | 5 | (1) | 85 800 | 137 | 5 | (1) | |
Maize futures purchased | (4) | (4) | |||||||
Aluminium futures purchased | 13 | ||||||||
3 | 10 | 3 | (3) | ||||||
Futures - not hedge accounted: | |||||||||
Aluminium futures sold | (9) | ||||||||
Period when cash flow expected to occur | 2008 | 2007 | 2008 | 2007 | |||||
When expected to effect profit | 2008 | 2007 | 2008 | 2007 | |||||
Amount recognised in equity during the period | 6 | 5 | 6 | 5 | |||||
Amount transferred from equity and recognised in profit or loss | (3) | (1) | (3) | (1) |
Interest rate risk Tongaat Hulett is exposed to interest rate risk on its fixed rate loan liabilities and accounts receivable and payable, which can impact on the fair value of these instruments. Tongaat Hulett is also exposed to interest rate cash flow risk in respect of its variable rate loans and short-term cash investments, which can impact on the cash flows of these instruments. The exposure to interest rate risk is managed through the cash management system which enables Tongaat Hulett to maximise returns while minimising risks. The impact of a 50 basis point move in interest rates will have a R8 million effect on profit or loss and a R5 million impact on equity.
Liquidity risk Borrowings inclusive of interest projected at current interest rates: |
|||||||||
2007 | Weighted average | Due | within | Interest | |||||
Consolidated | effective interest rate | 1 year | 1 to 2 years | 2 to 5 years | After 5 years | adjustment | Total | ||
Bank loans | 12,2 | 943 | 59 | 158 | 438 | (361) | 1 237 | ||
Foreign loans | 18,0 | 114 | 10 | 31 | (26) | 129 | |||
Other borrowings | 12,1 | 178 | (8) | 170 | |||||
Financial lease liability | 12,5 | 1 | 1 | (1) | 1 | ||||
Other non-interest | |||||||||
bearing liabilities | 1 330 | 1 330 | |||||||
Net settled derivatives | 2 | 2 | |||||||
Total for Tongaat Hulett | 2 567 | 70 | 190 | 438 | (396) | 2 869 | |||
Non-recourse equity-settled | |||||||||
BEE borrowings | 65 | 102 | 304 | 616 | (275) | 812 | |||
Total including SPV debt | 2 632 | 172 | 494 | 1 054 | (671) | 3 681 | |||
2006 | Weighted average | Due within | Interest | ||||||
Consolidated | effective interest rate | 1 year | 1 to 2 years | 2 to 5 years | After 5 years | adjustment | Total | ||
Bank loans | 9,5 | 1 154 | (107) | 1 047 | |||||
Foreign loans | Libor +0,6 | 96 | 39 | 17 | (21) | 131 | |||
Other borrowings | 9,5 | 188 | (16) | 172 | |||||
Financial lease liability | 11,3 | 1 | 1 | 2 | (1) | 3 | |||
Other non-interest | |||||||||
bearing liabilities | 1 238 | 1 238 | |||||||
Net settled derivatives | 16 | 16 | |||||||
Total | 2 693 | 40 | 19 | (145) | 2 607 | ||||
27. | GUARANTEES AND CONTINGENT LIABILITIES (Rmillion) | Consolidated | Company | ||
2007 | 2006 | 2007 | 2006 | ||
Guarantees in respect of obligations of Tongaat Hulett and third parties | 9 | 57 | 21 | 21 | |
Contingent liabilities | 26 | 22 | 24 | 4 | |
35 | 79 | 45 | 25 | ||
28. | LEASES (Rmillion) | Consolidated | Company | ||
2007 | 2006 | 2007 | 2006 | ||
Amounts payable under finance leases | |||||
Minimum lease payments due: | |||||
Not later than one year | 1 | 1 | 1 | ||
Later than one year and not later than five years | 1 | 2 | 1 | ||
Later than five years | 1 | ||||
2 | 4 | 2 | |||
Less: future finance charges | (1) | (1) | (1) | ||
Present value of lease obligations | 1 | 3 | 1 | ||
Payable: | |||||
Not later than one year | 1 | ||||
Later than one year and not later than five years | 1 | 2 | 1 | ||
1 | 3 | 1 | |||
Operating lease commitments, amounts due: | |||||
Not later than one year | 9 | 13 | 8 | 8 | |
Later than one year and not later than five years | 14 | 29 | 8 | 18 | |
Later than five years | 3 | ||||
23 | 45 | 16 | 26 | ||
In respect of: | |||||
Property | 12 | 28 | 5 | 16 | |
Plant and machinery | 8 | 11 | 8 | 5 | |
Other | 3 | 6 | 3 | 5 | |
23 | 45 | 16 | 26 | ||
29. | CAPITAL EXPENDITURE COMMITMENTS (Rmillion) | Consolidated | Company | ||
2007 | 2006 | 2007 | 2006 | ||
Contracted | 539 | 169 | 44 | 77 | |
Approved but not contracted | 796 | 640 | 239 | 125 | |
1 335 | 809 | 283 | 202 | ||
Funds to meet future capital expenditure will be provided from retained net cash flows and debt financing. | |||||
30. | RELATED PARTY TRANSACTIONS (Rmillion) | ||||
During the year Tongaat Hulett, in the ordinary course of business, entered into various related party sales, purchases and investment transactions. These transactions occurred under terms that are no less favourable than those arranged with third parties. Intra-group transactions are eliminated on consolidation. | |||||
Consolidated | Company | ||||
2007 | 2006 | 2007 | 2006 | ||
Goods and services: | |||||
Transacted between operating entities within the company | 5 | ||||
Between the company and its subsidiaries | 11 | ||||
Transacted between subsidiaries within Tongaat Hulett | 93 | 10 | |||
Transacted with/between joint ventures within Tongaat Hulett | 38 | 3 | |||
Transacted with associate companies | 79 | ||||
Sales to external related parties | 141 | 108 | 141 | 108 | |
Paid to the Tongaat-Hulett Pension Fund | 26 | 31 | 24 | 23 | |
Transacted with directors of the company | 7 | ||||
Administration fees and other income: | |||||
Transacted between operating entities within the company | 5 | 2 | |||
Between the company and its subsidiaries | 32 | 34 | |||
Transacted between subsidiaries within Tongaat Hulett | 42 | 22 | |||
Transacted with/between joint ventures within Tongaat Hulett | 57 | 305 | 2 | ||
Transacted with associate companies | 20 | ||||
Paid to external related parties | 3 | 4 | |||
Interest paid: | |||||
Transacted between operating entities within the company | 27 | 23 | |||
Between the company and its subsidiaries | 4 | 2 | |||
Transacted with/between joint ventures within Tongaat Hulett | 6 | 11 | |||
Interest received: | |||||
Transacted between operating entities within the company | 189 | 112 | |||
Between the company and its subsidiaries | 18 | ||||
Transacted between subsidiaries within Tongaat Hulett | 26 | 22 | |||
Transacted with/between joint ventures within Tongaat Hulett | 3 | 12 | 43 | ||
Transacted with associate companies | 1 | ||||
Sales of fixed assets: | |||||
Between the company and its subsidiaries | 314 | ||||
Transacted between subsidiaries within Tongaat Hulett | 9 | ||||
Loan balances: | |||||
Transacted between operating entities within the company | 2 340 | 1 296 | |||
Between the company and its subsidiaries | 582 | 141 | |||
Transacted with/between joint ventures within Tongaat Hulett | 329 | 840 | |||
With the holding company | 12 | ||||
External related parties | 12 | 8 | 12 | 8 | |
Dividends received: | |||||
Between the company and its subsidiaries | 300 | ||||
Transacted between subsidiaries within Tongaat Hulett | 64 | 61 | |||
Other related party information: Export partnership - refer to note 3 Total dividends paid - refer to note 24 Directors - refer to note 32 Tongaat Hulett Developments is a guarantor on Tongaat Hulett Limited's South African long-term unsecured loan facility |
|||||
31. | RETIREMENT BENEFITS | ||||
Pension and Provident Fund Schemes Tongaat Hulett contributes towards retirement benefits for substantially all permanent employees who, depending on preference or local legislation, are required to be a member of either a Tongaat Hulett implemented scheme or of various designated industry or state schemes. The Tongaat Hulett schemes are governed by the relevant retirement fund legislation. Their assets consist primarily of listed shares, fixed income securities, property investments and money market instruments and are held separately from those of Tongaat Hulett. The scheme assets are administered by boards of trustees, each of which includes elected employee representatives.
Defined Contribution Pension and Provident Schemes
Defined Benefit Pension Scheme An actuarial valuation of liabilities, based on the existing benefits, carried out as at 31 December 2007 in accordance with IAS 19 showed the present value of obligations to be adequately covered by the fair value of the scheme assets. |
|||||
2007 | 2006 | ||||
Rmillion | Rmillion | ||||
Details of the valuation of the Fund (100%) are as follows: | |||||
Fair value of plan assets | |||||
Balance at beginning of year | 5 945 | 4 554 | |||
Expected return on scheme assets | 460 | 348 | |||
Employer contributions | 45 | 39 | |||
Members' contributions | 36 | 31 | |||
Benefits paid | (457) | (181) | |||
Net member transfers | (15) | (9) | |||
Actuarial gain | 530 | 1 163 | |||
Balance at end of year | 6 544 | 5 945 | |||
Present value of defined benefit obligation | |||||
Balance at beginning of year | 4 202 | 3 465 | |||
Current service cost | 97 | 81 | |||
Interest cost | 322 | 265 | |||
Members' contributions | 36 | 31 | |||
Benefits paid | (457) | (181) | |||
Net member transfers | (15) | (9) | |||
Actuarial loss | 259 | 550 | |||
Balance at end of year | 4 444 | 4 202 | |||
Fund assets less member liabilities, before reserves | 2 100 | 1 743 | |||
Asset information: | |||||
Equities | 3 896 | 4 624 | |||
Fixed interest bonds | 647 | 804 | |||
Property | 151 | 8 | |||
Cash | 1 850 | 509 | |||
6 544 | 5 945 | ||||
Included in the assets of the scheme are ordinary shares | |||||
held in Tongaat Hulett Limited, stated at fair value | 136 | 212 | |||
Actual return on scheme assets | 990 | 1 511 | |||
The principal actuarial assumptions are: | |||||
Discount rate | 8,25% | 8,00% | |||
Salary cost and pension increase | 5,25% | 4,75% | |||
Expected rate of return on assets | 8,00% | 8,00% | |||
Experience gains and (losses) on: | |||||
Plan liabilities | (137) | (429) | |||
Percentage of the present value of the plan liabilities | 3,1% | 10,2% | |||
Plan assets | 530 | 1 163 | |||
Percentage of plan assets | 8,1% | 19,6% | |||
Estimated contributions payable in the next financial year | 48 | 43 |
Tongaat-Hulett Group Limited incentive bonus on Hulamin unbundling and introduction of BEE In June 2006 the Tongaat-Hulett Group board introduced an incentive plan whereby the executive directors and the chief executive officer could earn a maximum potential payment ranging from 30% to 55% of cash package for the successful implementation of the Hulamin unbundling and the introduction of BEE equity participation in both Tongaat Hulett and Hulamin. Following the successful implementation of these transactions, the board approved the payment of the bonus, as set out below. |
|||||||||
2007 | 2006 | ||||||||
Executive directors: | |||||||||
B G Dunlop | 650 | ||||||||
A Fourie (to 29 June 2007) | 1 021 | ||||||||
G R Hibbert (to 29 June 2007) | 526 | ||||||||
G P N Kruger (to 29 June 2007) | 603 | ||||||||
M H Munro | 905 | ||||||||
S J Saunders (to 29 June 2007) | 603 | ||||||||
M Serfontein (to 29 June 2007) | 486 | ||||||||
P H Staude | 2 045 | ||||||||
6 839 | - | ||||||||
Non-executive directors' emoluments | |||||||||
2007 | 2006 | ||||||||
Name | Fees | Other | Total | Fees | Other | Total | |||
Non-executive directors: | |||||||||
D D Barber (to 29 June 2007) | 75 | 75 | 135 | 135 | |||||
P M Baum | 150 | 60 | 210 | 135 | 125 | 260 | |||
I Botha (to 9 October 2007) | 116 | 58 | 174 | 135 | 142 | 277 | |||
L Boyd (to 25 April 2007) | 50 | 40 | 90 | 135 | 178 | 313 | |||
E le R Bradley | 150 | 210 | 360 | 135 | 233 | 368 | |||
B E Davison (to 29 June 2007) | 75 | 75 | 135 | 135 | |||||
J John (from 29 June 2007) | 75 | 38 | 113 | ||||||
M W King (to 25 April 2007) | 50 | 25 | 75 | 135 | 142 | 277 | |||
J B Magwaza | 150 | 80 | 230 | 135 | 140 | 275 | |||
M Mia | 150 | 195 | 345 | 135 | 123 | 258 | |||
T H Nyasulu | 150 | 150 | 135 | 32 | 167 | ||||
C M L Savage | 535 | 100 | 635 | 500 | 267 | 767 | |||
C B Sibisi (from 29 June 2007) | 75 | 75 | |||||||
R H J Stevens | 150 | 80 | 230 | 135 | 110 | 245 | |||
A M Thompson (to 29 June 2007) | 75 | 75 | 135 | 72 | 207 | ||||
J G Williams (from 10 October 2007) | 34 | 34 | |||||||
2 060 | 886 | 2 946 | 2 120 | 1 564 | 3 684 | ||||
Declaration of full disclosure | |||||||||
Other than that disclosed above, no consideration was paid to, or by any third party, or by the company itself, in respect of services of the company's directors, as directors of the company, during the year ended 31 December 2007.
Interest of directors of the company in share capital |
|||||||||
2007 | 2006 | ||||||||
Direct | Indirect | Direct | Indirect | ||||||
Name | shares | shares | shares | shares | |||||
Executive directors: | |||||||||
B G Dunlop | 14 654 | 7 394 | |||||||
M H Munro | 12 171 | 6 263 | |||||||
P H Staude | 55 868 | 40 085 | |||||||
Other directors at 31 December 2006 * | 46 299 | 1 257 008 | |||||||
82 693 | 100 041 | 1 257 008 | |||||||
Non-executive directors: | |||||||||
E le R Bradley | 94 847 | 99 316 | |||||||
E le R Bradley (non-beneficial) | 24 647 | 25 809 | |||||||
J B Magwaza | 5 501 | 5 760 | |||||||
C M L Savage | 22 923 | 69 930 | 24 003 | 73 225 | |||||
R H J Stevens | 590 | 618 | |||||||
Other directors at 31 December 2006 | 500 | ||||||||
29 014 | 189 424 | 30 881 | 198 350 | ||||||
|
Click to enlarge |
The weighted average fair value costing of the combined Tongaat Hulett and Hulamin components of the outstanding share options granted in 2003 and 2004, determined using the binomial tree valuation model, was R11,14 per share and R16,08 per share respectively (2006 - R11,12 and R15,28). No awards were made in 2007 (2006 - nil) under the original share option schemes.
The significant inputs into the model for the 2003/4 awards of the original share option schemes were: |
||
Share price at grant date | The share option price at grant date is the share price at the date on which the share option is issued, as noted above. | |
Exercise price | The exercise price is the share price at grant date, as noted above. | |
Expected option life | 114 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | 9,84% | |
Expected volatility | Expected volatility of 35% is based on historical volatility determined by the statistical analysis of daily share price movements over the past three years. | |
Expected dividends | The measurement of the fair value of the share option did not take into account dividends, as no dividend payment was expected. A continuous dividend yield of 3,9% was used. | |
Weighted average share price | Tongaat Hulett component: R31,98 and Hulamin component R9,90 (2006 - R41,23). | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Performance (vesting) conditions | There are no performance (vesting) conditions other than the passage of time. | |
Non-market performance conditions | No non-market conditions. | |
Market performance conditions | No market conditions. | |
Weighted average remaining life: | ||
- Expected | 55 months (2006 - 67 months) | |
- Contractual | 120 months | |
Share Appreciation Right Scheme 2005 Under the share appreciation right scheme, participating employees are awarded the right to receive shares equal to the difference between the exercise price and the grant price, less income tax payable on such difference. The employee therefore participates in the after tax share price appreciation in the company. The vesting of the right is conditional on the achievement of Tongaat Hulett performance levels over a performance period. In advance of the unbundling of Hulamin, partial accelerated vesting was permitted on the early vesting date based on full attainment of the performance conditions. The headline earnings per share (HEPS) performance to date relative to the HEPS performance condition applicable to the 2005 and 2006 award was tested on the early test date and this performance condition was fully met in respect of both the 2005 and 2006 awards. Vesting of the SARs was pro-rated with reference to the proportion of the performance period that had been served by participants up to the unbundling date. This pro-rata portion of the SARs was allowed to be exercised from the early vesting date up to the day before the unbundling date. Following on the unbundling of Hulamin, participants in the share appreciation right scheme who had not exercised their rights at the unbundling date or whose rights had not vested, converted their existing Tongaat-Hulett Group Limited rights into two components, a Tongaat Hulett Limited component and a Hulamin Limited component with adjusted strike prices. The original strike price of each Tongaat-Hulett Group Limited right was apportioned between the Tongaat Hulett and Hulamin components with reference to the volume weighted average prices of both companies for the first 22 trading days after the unbundling. The VWAP was R93,89 and R29,04 respectively. Replacement SARs will not be subject to any performance conditions other than the passage of time. The vesting and lapse dates of both new SARs will be the same as that of the original SARs. |
Click to enlarge |
The estimated fair value costing of these outstanding share appreciation rights was determined using the binomial tree valuation model and non-market performance conditions, based on the following significant inputs: Share price at grant date The grant price at which the share appreciation right is issued, as noted above. | ||
Exercise price | The share price at grant date, as noted above in respect of the 2007 award and apportioned for the Tongaat Hulett and Hulamin components for the 2006 and 2005 awards. | |
Expected option life | 80 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | 2007 award : 8,11% (2006 award : 7,22% and 2005 award : 8,09%). | |
Expected volatility | Expected volatility of 27% ( 2006 and 2005 : 35%) is based on historical volatility determined by the statistical analysis of daily share price movements over the past three years. | |
Expected dividends | The measurement of the fair value of the share appreciation rights did not take into account dividends, as no dividend payment was expected. A continuous dividend yield of 3,44% was used for the 2007 award (2006 award : 4,0% and 2005 award : 3,9%). | |
Weighted average share price | As above. | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Time constraints | Three years from grant date. | |
Performance (vesting) conditions | An increase in headline earnings per ordinary share as determined by the Remuneration Committee. Retesting of the performance condition is allowed. | |
Non-market performance conditions | Growth in headline earnings per share. | |
Market performance | ||
conditions | No market conditions. | |
Estimated fair value per right at grant date | 2007 award: R15,97 (the combined Tongaat Hulett and Hulamin components: 2006 award : R18,11 and 2005 award: R13,88). | |
Weighted average remaining life: | ||
- Expected | 2007 award : 80 months (2006 award : 64 months and 2005 award : 52 months) | |
- Contractual | 84 months |
Long Term Incentive Plan 2005 Under the long term incentive plan, participating employees are granted conditional awards. These awards are converted into shares on the achievement of performance conditions over a performance period. In advance of the unbundling of Hulamin, partial accelerated vesting was permitted based on the attainment of the performance conditions. In respect of both the 2005 and the 2006 awards, 50% of the award is subject to the TSR condition and 50% is subject to the ROCE condition. Both the TSR and ROCE performance to date relative to the TSR and ROCE performance condition applicable to the 2005 and 2006 awards were tested on the early test date. Both these performance conditions had been fully met in respect of both the 2005 and 2006 awards. Vesting of the conditional awards was pro-rated with reference to the proportion of the performance period that had been served by participants up to the unbundling date. This pro-rata portion of the conditional awards vested on the early vesting date and was settled with shares in The Tongaat-Hulett Group Limited. Following upon the unbundling of Hulamin, that portion of The Tongaat-Hulett Group Limited conditional awards that did not vest early were converted into two components, a Tongaat Hulett Limited component and a Hulamin Limited component with adjusted strike prices. The original strike price of each Tongaat-Hulett Group Limited conditional awards was apportioned between the Tongaat Hulett and Hulamin components with reference to the volume weighted average prices of both companies for the first 22 trading days after the unbundling. The VWAP was R93,89 and R29,04 respectively. The replacement conditional awards will not be subject to new performance conditions and will be subject to the original vesting dates. |
Click to enlarge |
The estimated fair value costing of these outstanding conditional share awards was determined using the Monte Carlo Simulation model and non-market performance conditions, based on the following significant inputs: | ||
Share price at grant date | The grant price at which the conditional share award is issued, as noted above. | |
Exercise price | The share price at grant date, as noted above in respect of the 2007 award and apportioned for the Tongaat Hulett and Hulamin components for the 2006 and 2005 awards. | |
Expected option life | 34 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | 2007 award : 8,8% (2006 award : 7,01% and 2005 award : 7,44%). | |
Expected volatility | Expected volatility of 23,98% for the 2007 award (2006 award : 25,60% and 2005 award : 27,02%) is based on historical volatility determined by the statistical analysis of daily share price movements over the past three years. | |
Expected dividends | The measurement of the fair value of the conditional share awards did not take into account dividends, as no dividend payment was expected. A continuous dividend yield of 3,6% was used for the 2007 award (2006 award : 3,8% and 2005 award : 3,9%). | |
Weighted average share price | As above. | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Time constraints | Three years from grant date. | |
Performance (vesting) conditions | 50% of the LTIP award will be subject to the TSR condition and 50% will be subject to the ROCE condition. No retesting of the performance condition is allowed. | |
Non-market performance conditions | Return on capital employed (ROCE). | |
Market performance conditions | Total shareholder return (TSR). | |
Estimated fair value per conditional award at grant date | 2007 award: R46,28 (the combined Tongaat Hulett and Hulamin components: 2006 award: R39,78 and 2005 award: R24,96) | |
Weighted average remaining life: | ||
- Expected | 2007 award : 32 months (2006 award : 16 months and 2005 award : 4 months) | |
- Contractual | 36 months |
Deferred Bonus Plan 2005 Under the deferred bonus plan, participating employees purchase shares in the company with a portion of their after tax bonus. These pledged shares are held in trust by a third party administrator for a qualifying period, after which the company awards the employee a number of shares in the company which matches those pledged shares released from the trust. The full matching award based on the number of shares pledged in 2005 and 2006, and retained until the early vesting date, vested on the early vesting date and an appropriate number of Tongaat-Hulett Group Limited shares were delivered to each of the participants prior to the unbundling date. |
||||||
Number of | Conditional | Conditional | Number of | |||
conditional | awards | awards | conditional | |||
Expiring | Issue price | awards at | granted in | settled in | awards at | |
three years from | Rand | 31 Dec 2006 | 2007 | 2007 | 31 Dec 2007 | |
4 May 2005 | 57,76 | 35 094 | 35 094 | |||
3 March 2006 | 91,86 | 25 831 | 25 831 | |||
27 July 2007 | 90,27 | 24 274 | 24 274 | |||
60 925 | 24 274 | 60 925 | 24 274 | |||
The estimated fair value costing of the outstanding deferred bonus share awards was based on the following significant inputs: |
Share price at grant date | The price at which the deferred bonus share is issued, as noted above. | |
Exercise price | The grant share price at grant date, as noted above. | |
Expected option life | 34 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | Not applicable. | |
Expected volatility | Not applicable. | |
Expected dividends | The measurement of the fair value of the deferred bonus shares did not take into account dividends, as no dividend payment was expected. | |
Weighted average share price | 2007 award : R90,27 | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Time constraints | Three years from grant date. | |
Performance (vesting) conditions | There are no performance (vesting) conditions other than the passage of time. | |
Non-market performance conditions | No non-market conditions. | |
Market performance conditions | No market conditions. | |
Estimated fair value per deferred | ||
bonus share at grant date | 2007 award : R67,53 | |
Weighted average remaining life: | ||
- Expected | 2007 award : 31 months (2006 and 2005 awards : nil) | |
- Contractual | 36 months | |
The deferred bonus shares were purchased by the participating employees on 3 August 2007 in respect of the 2007 award. (2006 award : purchased on 2 March 2006 and 2005 award : purchased over the period from 4 May 2005 to 10 May 2005). |
Interest of directors of the company in share-based instruments The interest of the directors in share options of the company are shown in the table below: The Original Share Option Schemes |
||||||
Number of | Options | Number of | ||||
Expiring | Option price | options at | exercised to | options at | ||
Name | ten years from | Rand | 31 Dec 2006 | 30 June 2007 | 30 June 2007 | |
Executive director: | ||||||
B G Dunlop | 13 May 2002 | 49,60 | 7 000 | 7 000 | ||
14 April 2003 | 31,90 | 9 400 | 9 400 | |||
21 April 2004 | 47,00 | 3 600 | 2 500 | 1 100 | ||
20 000 | 18 900 | 1 100 | ||||
M H Munro | ||||||
4 November 1998 | 33,25 | 4 000 | 4 000 | |||
7 May 1999 | 40,10 | 5 800 | 5 800 | |||
19 May 2000 | 30,00 | 3 800 | 3 800 | |||
12 January 2001 | 39,85 | 2 400 | 2 400 | |||
16 May 2001 | 40,00 | 9 000 | 9 000 | |||
13 May 2002 | 49,60 | 11 500 | 11 500 | |||
14 April 2003 | 31,90 | 12 400 | 7 500 | 4 900 | ||
1 October 2003 | 34,50 | 30 000 | 30 000 | |||
21 April 2004 | 47,00 | 32 000 | 32 000 | |||
110 900 | 44 000 | 66 900 | ||||
P H Staude | 16 May 2001 | 40,00 | 10 000 | 10 000 | ||
13 May 2002 | 49,60 | 65 000 | 48 000 | 17 000 | ||
14 April 2003 | 31,90 | 30 000 | 30 000 | |||
21 April 2004 | 47,00 | 28 000 | 28 000 | |||
133 000 | 88 000 | 45 000 | ||||
Non-executive director:* | ||||||
J B Magwaza | 19 May 2000 | 30,00 | 2 000 | 2 000 | ||
12 January 2001 | 39,85 | 1 600 | 1 600 | |||
16 May 2001 | 40,00 | 6 000 | 6 000 | |||
13 May 2002 | 49,60 | 6 000 | 6 000 | |||
15 600 | 15 600 | |||||
C M L Savage | 5 March 1999 | 32,90 | 60 000 | 60 000 | ||
7 May 1999 | 40,10 | 50 000 | 50 000 | |||
12 January 2001 | 39,85 | 8 000 | 8 000 | |||
16 May 2001 | 40,00 | 22 000 | 22 000 | |||
140 000 | 140 000 | |||||
Total | 419 500 | 150 900 | 268 600 | |||
The interest of the directors in share options of the company are shown in the table below:
The option price and number of unexercised options after the unbundling of Hulamin at the end of June 2007 were apportioned into a Tongaat Hulett component (Tongaat Hulett) and a Hulamin component (Hulamin) as follows: |
Option price (Rand) | Number following unbundling | Options time constrained | ||||||
Apportioned | No. of options at 31 Dec 2007 | at 31 December 2007 | ||||||
Expiring | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Hulamin | ||
Name | ten years from | Hulett | Hulett | Hulett | ||||
Executive director: | ||||||||
B G Dunlop | 21 April 2004 | 35,90 | 11,10 | 1 100 | 1 100 | 1 080 | 1 080 | |
M H Munro | 14 April 2003 | 24,37 | 7,53 | 4 900 | 4 900 | |||
1 October 2003 | 26,35 | 8,15 | 30 000 | 30 000 | ||||
21 April 2004 | 35,90 | 11,10 | 32 000 | 32 000 | 9 600 | 9 600 | ||
66 900 | 66 900 | 9 600 | 9 600 | |||||
P H Staude | 3 May 2002 | 37,88 | 11,72 | 17 000 | 17 000 | |||
21 April 2004 | 35,90 | 11,10 | 28 000 | 28 000 | 8 400 | 8 400 | ||
45 000 | 45 000 | 8 400 | 8 400 | |||||
Non-executive director:* | ||||||||
J B Magwaza | 19 May 2000 | 22,91 | 7,09 | 2 000 | 2 000 | |||
12 January 2001 | 30,44 | 9,41 | 1 600 | 1 600 | ||||
16 May 2001 | 30,55 | 9,45 | 6 000 | 6 000 | ||||
13 May 2002 | 37,88 | 11,72 | 6 000 | 6 000 | ||||
15 600 | 15 600 | |||||||
C M L Savage | 5 March 1999 | 25,13 | 7,77 | 60 000 | 60 000 | |||
7 May 1999 | 30,63 | 9,47 | 50 000 | 50 000 | ||||
12 January 2001 | 30,44 | 9,41 | 8 000 | 8 000 | ||||
16 May 2001 | 30,55 | 9,45 | 22 000 | 22 000 | ||||
140 000 | 140 000 | |||||||
Total | 268 600 | 268 600 | 19 080 | 19 080 | ||||
* The non-executive directors' share options were awarded when they were executive directors.
463 600 options relating to directors who resigned during the year are excluded from the opening balance. The interest of the directors in other share-based instruments of the company are shown in the table below: |
Share Appreciation Right Scheme 2005 | ||||||||
Name of | Number of | Rights | Number of | Refer below for the | ||||
executive | Expiring | Original Grant | rights at | exercised to | rights at | continuation of this table after the | ||
director | seven years from | price (Rand) | 31 Dec 2006 | 30 June 2007 | 30 June 2007 | unbundling of Hulamin | ||
B G Dunlop | 10 May 2005 | 57,58 | 40 597 | 40 597 | ||||
25 April 2006 | 96,09 | 23 737 | 23 737 | |||||
64 334 | 64 334 | |||||||
M H Munro | 10 May 2005 | 57,58 | 32 185 | 11 000 | 21 185 | |||
25 April 2006 | 96,09 | 20 472 | 20 472 | |||||
52 657 | 11 000 | 41 657 | ||||||
P H Staude | 10 May 2005 | 57,58 | 92 810 | 92 810 | ||||
25 April 2006 | 96,09 | 62 082 | 62 082 | |||||
154 892 | 154 892 | |||||||
The grant price and number of unexercised rights after the unbundlingof Hulamin at the end of June 2007 were apportioned into a Tongaat Hulett component (Tongaat Hulett) and a Hulamin component (Hulamin) as follows: |
Rights | |||||||||||
Grant price | granted | Number of rights | |||||||||
(Rand) | Number following | in | at 31 | Rights time | |||||||
Apportioned | unbundling | 2007 | December 2007 | constrained | |||||||
Name of | Expiring | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Tongaat | Hulamin | Tongaat | Hulamin | |
executive director | seven years from | Hulett | Hulett | Hulett | Hulett | Hulett | |||||
B G Dunlop | 10 May 2005 | 43,98 | 13,60 | 40 597 | 40 597 | 40 597 | 40 597 | 12 346 | 12 346 | ||
25 April 2006 | 73,39 | 22,70 | 23 737 | 23 737 | 23 737 | 23 737 | 14 741 | 14 741 | |||
20 August 2007 | 88,84 | 25 382 | 25 382 | 25 382 | |||||||
64 334 | 64 334 | 25 382 | 89 716 | 64 334 | 52 469 | 27 087 | |||||
M H Munro | 10 May 2005 | 43,98 | 13,60 | 21 185 | 21 185 | 21 185 | 21 185 | 9 787 | 9 787 | ||
25 April 2006 | 73,39 | 22,70 | 20 472 | 20 472 | 20 472 | 20 472 | 12 713 | 12 713 | |||
20 August 2007 | 88,84 | 23 830 | 23 830 | 23 830 | |||||||
41 657 | 41 657 | 23 830 | 65 487 | 41 657 | 46 330 | 22 500 | |||||
P H Staude | 10 May 2005 | 43,98 | 13,60 | 92 810 | 92 810 | 92 810 | 92 810 | 28 224 | 28 224 | ||
25 April 2006 | 73,39 | 22,70 | 62 082 | 62 082 | 62 082 | 62 082 | 38 553 | 38 553 | |||
20 August 2007 | 88,84 | 71 073 | 71 073 | 71 073 | |||||||
154 892 | 154 892 | 71 073 | 225 965 | 154 892 | 137 850 | 66 777 |
The interest of the directors in other share-based instruments of the company are shown in the table below: Long Term Incentive Plan |
||||||||
Number of | Conditional | Number of | Refer below for the | |||||
Conditional | Awards | Conditional | continuation of | |||||
Name of | Expiring | Original Issue | awards at | settled to | awards at | this table after the | ||
executive director | three years from | price (Rand) | 31 Dec 2006 | 30 June 2007 | 30 June 2007 | unbundling of Hulamin | ||
B G Dunlop | 10 May 2005 | 57,58 | 20 126 | 14 006 | 6 120 | |||
25 April 2006 | 96,09 | 10 117 | 3 834 | 6 283 | ||||
30 243 | 17 840 | 12 403 | ||||||
M H Munro | 10 May 2005 | 57,58 | 15 955 | 11 104 | 4 851 | |||
25 April 2006 | 96,09 | 8 725 | 3 306 | 5 419 | ||||
24 680 | 14 410 | 10 10 270 | ||||||
P H Staude | 10 May 2005 | 57,58 | 50 720 | 35 296 | 15 424 | |||
25 April 2006 | 96,09 | 26 459 | 10 028 | 16 431 | ||||
77 179 | 45 324 | 31 855 |
The issue price and number of unexercised conditional awards after the unbundling of Hulamin at the end of June 2007 were apportioned into a Tongaat Hulett component (Tongaat Hulett) and a Hulamin component (Hulamin) as follows: | |||||||||||
Conditional | No. of conditional | ||||||||||
Issue price | awards | awards | Conditional | ||||||||
(Rand) | Number following | granted | at 31 | awards | |||||||
Apportioned | unbundling | in 2007 | December 2007 | time constrained | |||||||
Name of | Expiring | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Tongaat | Hulamin | Tongaat | Hulamin | |
executive director | three years from | Hulett | Hulett | Hulett | Hulett | Hulett | |||||
B G Dunlop | 10 May 2005 | 43,98 | 13,60 | 6 120 | 6 120 | 6 120 | 6 120 | 6 120 | 6 120 | ||
25 April 2006 | 73,39 | 22,70 | 6 283 | 6 283 | 6 283 | 6 283 | 6 283 | 6 283 | |||
20 August 2007 | 88,84 | 8 503 | 8 503 | 8 503 | |||||||
12 403 | 12 403 | 8 503 | 20 906 | 12 403 | 20 906 | 12 403 | |||||
M H Munro | 10 May 2005 | 43,98 | 13,60 | 4 851 | 4 851 | 4 851 | 4 851 | 4 851 | 4 851 | ||
25 April 2006 | 73,39 | 22,70 | 5 419 | 5 419 | 5 419 | 5 419 | 5 419 | 5 419 | |||
20 August 2007 | 88,84 | 7 991 | 7 991 | 7 991 | |||||||
10 270 | 10 270 | 7 991 | 18 261 | 10 270 | 18 261 | 10 270 | |||||
P H Staude | 10 May 2005 | 43,98 | 13,60 | 15 424 | 15 424 | 15 424 | 15 424 | 15 424 | 15 424 | ||
25 April 2006 | 73,39 | 22,70 | 16 431 | 16 431 | 16 431 | 16 431 | 16 431 | 16 431 | |||
20 August 2007 | 88,84 | 23 834 | 23 834 | 23 834 | |||||||
31 855 | 31 855 | 23 834 | 55 689 | 31 855 | 55 689 | 31 855 |
35. | DISCONTINUED OPERATION (Rmillion) | ||
The discontinued operation relates to Hulett Aluminium (Pty) Limited which was listed on the JSE on 25 June 2007 as Hulamin Limited. Tongaat Hulett unbundled its 50% share holding in Hulamin as a distribution in specie at the end of June 2007. The results of Hulamin up to the end of June 2007 and for the twelve months ended 31 December 2006 are as follows: |
|||
6 months to | 12 months to | ||
30 June | 31 December | ||
2007 | 2006 | ||
Income statement | |||
Revenue | 1 648 | 2 738 | |
Operating profit | 83 | 211 | |
Net financing costs | ( 23) | (111) | |
Profit before tax | 60 | 100 | |
Tax | (18) | (31) | |
Net profit after tax | 42 | 69 | |
Minority interest | (4) | ||
Net profit | 42 | 65 | |
Cash flow statement | |||
Cash flows from operating activities | 53 | 56 | |
Net cash used in investing activities | (90) | 170 | |
Net movement in cash resources | (37) | 226 | |
Balance sheet | |||
Property, plant and equipment | 2 013 | 1 970 | |
Intangible assets | 11 | 12 | |
Investments | 1 | 1 | |
Current assets | 1 093 | 1 397 | |
Current liabilities | (450) | (474) | |
Provisions | (52) | (50) | |
Borrowings | (456) | (724) | |
Deferred tax | (443) | (450) | |
Minority interest | (19) | (19) | |
Post acquisition reserves | (1 204) | (1 169) | |
Investment before revaluation | 494 | 494 | |
Revaluation upon unbundling | 3 348 | ||
Investment in Hulamin | 3 842 | 494 | |
36. | SUBSIDIARIES DECONSOLIDATED/CONSOLIDATED (Rmillion) | ||
Details of subsidiaries deconsolidated and consolidated and their cash flow effects are summarised below. | |||
2007 | |||
Subsidiaries deconsolidated* | |||
Property, plant, equipment and investments | 1 983 | ||
Inventories | 494 | ||
Trade and other receivables | 556 | ||
Trade and other payables | (474) | ||
Provisions | (50) | ||
Deferred tax | (450) | ||
Borrowings net of cash and cash equivalents | (377) | ||
Minority interest | (19) | ||
Post acquisition reserves | (1 169) | ||
Investment before revaluation | 494 | ||
Revaluation upon unbundling | 3 348 | ||
Investment in Hulamin (note 35) | 3 842 | ||
Less dividend in specie | (3 842) | ||
Proceeds on unbundling | - | ||
*Values are as at 31 December 2006. | |||
Subsidiaries consolidated | |||
Property, plant, equipment and investments | 317 | ||
Growing crops | 70 | ||
Inventories | 19 | ||
Trade and other receivables | 117 | ||
Trade and other payables | (97) | ||
Deferred tax | (4) | ||
Borrowings net of cash and cash equivalents | (250) | ||
Minority interest | (129) | ||
Net assets consolidated | 43 | ||
Goodwill arising on consolidation | 20 | ||
63 | |||
Less loans capitalised and investments consolidated | (61) | ||
Investment in subsidiaries | 2 | ||