The table below sets out for ease of reference, the relevant sections of the remuneration details of directors and officers including share schemes and interest in share capital.
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. | |||||||||
The grant price and number of unexercised rights after the unbundling of Hulamin were apportioned into a Tongaat Hulett component and a Hulamin component, as detailed in the 2007 Annual Report. | |||||||||
Expiring seven years from | Grant price Rand |
Fair value Rand |
Number of rights
at 31 March 2013 |
Rights granted |
Rights exercised |
Rights forefeited |
Rights lapsed | Number of rights at 31 March 2014 | |
Tongaat Hulett | Hulamin | Tongaat Hulett | Tongaat Hulett | Tongaat Hulett | Hulamin | Tongaat Hulett | |||
22 April 2006 | 96,09 | 18,11 | 44 570 | 793 102 | 44 570 | 793 102 | |||
20 August 2007 | 88,84 | 15,97 | 630 807 | 74 015 | 556 792 | ||||
25 April 2008 | 92,74 | 16,93 | 806 576 | 94 372 | 712 204 | ||||
22 May 2009 | 75,06 | 12,54 | 985 523 | 57 329 | 9 608 | 918 586 | |||
31 May 2010 | 97,49 | 20,00 | 1 217 706 | 125 891 | 14 576 | 1 077 239 | |||
31 May 2011 | 90,42 | 17,50 | 1 460 832 | 26 159 | 1 434 673 | ||||
29 May 2012 | 110,21 | 21,73 | 1 367 446 | 15 425 | 1 352 021 | ||||
29 May 2013 | 126,85 | 24,30 | 1 435 892 | 34 903 | 1 400 989 | ||||
6 513 460 | 793 102 | 1 435 892 | 396 177 | 100 671 | 793 102 | 7 452 504 | |||
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: | |||||||||
Exercise price | The share price at grant date, as noted above. | ||||||||
Expected option life | 80 months (assume contractual plus a leaving percentage of 5%). | ||||||||
Risk-free interest rate | 2013 award: 6,73% (2012 award: 7,26%, 2011 award: 7,95%, 2010 award: 7,71%, 2009 award: 7,66%, 2008 award: 8,75% and 2007 award: 8,19%). | ||||||||
Expected volatility | Expected volatility of 28,34% (2012: 28,51%, 2011: 30%, 2010: 26,78%, 2009: 28% and 2008 and 2007: 27%) 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 2,6% was used for the 2013 award (2012 award: 2,6%; 2011 award: 2,75%; 2010 award: 2,5%; 2009 award: 3,5% and 2008 and 2007 awards: 3,44%). | ||||||||
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 not allowed with effect from the 2010 award. | ||||||||
Non-market performance conditions | Growth in headline earnings per share. | ||||||||
Market performance conditions | No market conditions. | ||||||||
Weighted average remaining life: | |||||||||
Expected | 2013 award: 74 months (2012 award: 62 months; 2011 award: 50 months; 2010 award: 38 months; 2009 award: 26 months; 2008 award: 13 months and 2007 award: 5 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. | |||||||
Expiring three years from | Issue
price Rand |
Fair
value Rand |
Number of conditional awards 31 March 2013 |
Conditional awards granted |
Conditional awards settled |
Conditional awards lapsed / forfeited |
Number of conditional awards 31 March 2014 |
31 May 2010 | 97,49 | 46,55 | 171 916 | 25 787 | 146 129 | ||
31 May 2011 | 90,42 | 40,54 | 202 238 | 202 238 | |||
29 May 2012 | 110,21 | 47,69 | 341 489 | 2 557 | 338 932 | ||
29 May 2013 | 126,85 | 49,22 | 555 092 | 15 437 | 539 655 | ||
715 643 | 555 092 | 25 787 | 164 123 | 1 080 825 | |||
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: | |||
Exercise price | The share price at grant date, as noted above. | ||
Expected option life | 34 months (assume contractual plus a leaving percentage of 5%). | ||
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 2,6% was used for the 2013 award (2012 award: 2,6% and 2011 award: 2,75%). | ||
Weighted average share price | As above. | ||
Time constraints | Three years from grant date. | ||
Performance (vesting) conditions | For the 29 May 2013 award, 25% of the award is subject to the TSR condition, 25% to the Return on Capital Employed (ROCE) condition, 25% to a Sugar Production condition and 25% is subject to the Bulk Land Deals condition. No retesting of the performance conditions is allowed. | ||
For the 29 May 2012 award, 25% of the award is subject to the TSR condition, 25% to the ROCE condition, 25% to a Sugar Production condition and 25% is subject to the establishment of a regulatory framework for Electricity in South Africa. For awards made up to 31 May 2011, 50% of the LTIP award is subject to the TSR condition and 50% is subject to the ROCE condition. No retesting of the performance conditions is allowed. | |||
Non-market performance conditions | For the 29 May 2013 award, ROCE, Sugar Production and the Bulk Land Deals conditions. For the 29 May 2012 award, ROCE, Sugar Production and the establishment of a regulatory framework for Electricity in South Africa. For awards made up to 31 May 2011, ROCE. |
||
Market performance conditions | Total shareholder return (TSR). | ||
Weighted average remaining life: | |||
Expected | 2013 award: 26 months (2012 award: 14 months and 2011 award: 2 months). | ||
Contractual | 36 months. | ||
Long Term Incentive Plan 2005 - Retention Awards | |||||
Under the long term incentive plan, participating employees are granted conditional awards which are converted into shares after the required service period is completed. | |||||
Expiring four years from | Issue
price Rand |
Fair
value Rand |
Number of conditional awards 31 March 2013 |
Conditional awards granted |
Number of conditional awards 31 March 2014 |
31 May 2011 | 90,42 | 65,87 | 13 200 | 13 200 | |
14 November 2011 | 94,26 | 84,31 | 20 000 | 20 000 | |
28 November 2011 | 90,86 | 81,27 | 20 000 | 20 000 | |
16 November 2012 | 126,71 | 92,88 | 72 442 | 72 442 | |
11 March 2013 | 139,39 | 102,18 | 15 000 | 15 000 | |
29 May 2013 | 126,85 | 92,99 | 99 205 | 99 205 | |
140 642 | 99 205 | 239 847 | |||
The estimated fair value costing of these outstanding conditional share awards was based on the following significant inputs: | |||||
Exercise price | The share price at grant date, as noted above. |
Expected option life | 46 months (assume contractual plus a leaving percentage of 5%) for the May 2011, 2012 and 2013 awards and 48 months (assume contractual plus a leaving percentage of 0%) for the November 2011 awards. |
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 2,6% was used for the May 2013 award (November 2012 and March 2013 awards: 2,6% and 2011 awards: 2,75%). |
Weighted average share price | As above. |
Time constraints | Four 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. |
Weighted average remaining life: | |
Expected | 29 May 2013 award: 38 months (16 November 2012 award: 32 months; 11 March 2013 award: 35 months; 31 May 2011 award: 14 months; 14 November 2011 award: 19 months and 28 November 2011 award: 20 months). |
Contractual | 48 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. | ||||||
Expiring three years from | Issue
price Rand |
Fair
value Rand |
Number of conditional awards at 31 March 2013 |
Conditional awards granted |
Conditional awards settled |
Number of conditional awards at 31 March 2014 |
1 June 2010 | 100,40 | 81,18 | 10 768 | 10 768 | ||
30 May 2011 | 93,35 | 71,30 | 37 885 | 37 885 | ||
30 May 2012 | 111,11 | 87,31 | 66 008 | 66 008 | ||
29 May 2013 | 126,85 | 100,49 | 63 630 | 63 630 | ||
114 661 | 63 630 | 10 768 | 167 523 | |||
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. | |||||
Expected option life | 34 months (assume contractual plus a leaving percentage of 5%). | |||||
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. A continuous dividend yield of 2,6% was used for the 2013 award (2012 award: 2,6% and 2011 award: 2,75%). | |||||
Weighted average share price | As above. | |||||
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. | |||||
Weighted average remaining life: | ||||||
Expected | 2013 award: 26 months (2012 award: 14 months and 2011 award: 2 months). | |||||
Contractual | 36 months. | |||||
The deferred bonus shares were purchased by the participating employees on 31 May 2013 in respect of the 2013 award. (2012 award purchased 30 May 2012 and the 2011 award purchased 30 May 2011). | ||||||
Share Appreciation Right Scheme 2005 | |||||||||
The grant price and number of unexercised rights after the unbundling of Hulamin were apportioned into a Tongaat Hulett component (Tongaat Hulett) and a Hulamin component (Hulamin) as detailed in the 2007 Annual Report. | |||||||||
Name of executive director | Expiring seven years from | Grant price Rand | Fair
value Rand |
Number of rights at 31 March 2013 |
Rights granted | Rights lapsed | Number of rights at 31 March 2014 | Performace condition and time constrained | |
Tongaat Hulett | Hulamin | Tongaat Hulett | Hulamin | Tongaat Hulett | Tongaat Hulett | ||||
M H Munro | 22 April 2006 | 96,09 | 18,11 | 20 472 | 20 472 | ||||
20 August 2007 | 88,84 | 15,97 | 23 830 | 23 830 | |||||
25 April 2008 | 92,74 | 16,93 | 25 807 | 25 807 | |||||
22 May 2009 | 75,06 | 12,54 | 30 857 | 30 857 | |||||
31 May 2010 | 97,49 | 20,00 | 23 638 | 23 638 | |||||
31 May 2011 | 90,42 | 17,50 | 28 669 | 28 669 | 28 669 | ||||
29 May 2012 | 110,21 | 21,73 | 31 873 | 31 873 | 31 873 | ||||
29 May 2013 | 126,85 | 24,30 | 34 476 | 34 476 | 34 476 | ||||
164 674 | 20 472 | 34 476 | 20 472 | 199 150 | 95 018 | ||||
Share Appreciation Right Scheme 2005 continued | |||||||||
Name of executive director | Expiring seven years from | Grant price Rand | Fair
value Rand |
Number of rights at 31 March 2013 |
Rights granted | Rights lapsed | Number of rights at 31 March 2014 | Performace condition and time constrained | |
Tongaat Hulett | Hulamin | Tongaat Hulett | Hulamin | Tongaat Hulett | Tongaat Hulett | ||||
P H Staude | 22 April 2006 | 96,09 | 18,11 | 62 082 | 62 082 | ||||
20 August 2007 | 88,84 | 15,97 | 71 073 | 71 073 | |||||
25 April 2008 | 92,74 | 16,93 | 75 720 | 75 720 | |||||
22 May 2009 | 75,06 | 12,54 | 91 120 | 91 120 | |||||
31 May 2010 | 97,49 | 20,00 | 74 289 | 74 289 | |||||
31 May 2011 | 90,42 | 17,50 | 87 397 | 87 397 | 87 397 | ||||
29 May 2012 | 110,21 | 21,73 | 93 530 | 93 530 | 93 530 | ||||
29 May 2013 | 126,85 | 24,30 | 104 578 | 104 578 | 104 578 | ||||
493 129 | 62 082 | 104 578 | 62 082 | 597 707 | 285 505 | ||||
Long Term Incentive Plan 2005 | |||||||||
Name of executive director | Expiring three years from | Issue price Rand | Fair
value Rand |
Number of conditional awards at 31 March 2013 | Conditional awards granted | Conditional awards settled | Conditional awards lapsed | Number of conditional awards at 31 March 2014 | Performace condition and time constrained |
M H Munro | 31 May 2010 | 97,49 | 46,55 | 9 345 | 1 402 | 7 943 | |||
31 May 2011 | 90,42 | 40,54 | 11 384 | 11 384 | 11 384 | ||||
29 May 2012 | 110,21 | 47,69 | 12 696 | 12 696 | 12 696 | ||||
29 May 2013 | 126,85 | 49,22 | 15 709 | 15 709 | 15 709 | ||||
33 425 | 15 709 | 1 402 | 7 943 | 39 789 | 39 789 | ||||
P H Staude | 31 May 2010 | 97,49 | 46,55 | 29 475 | 4 421 | 25 054 | |||
31 May 2011 | 90,42 | 40,54 | 34 829 | 34 829 | 34 829 | ||||
29 May 2012 | 110,21 | 47,69 | 39 355 | 39 355 | 39 355 | ||||
29 May 2013 | 126,85 | 49,22 | 47 660 | 47 660 | 47 660 | ||||
103 659 | 47 660 | 4 421 | 25 054 | 121 844 | 121 844 | ||||
Deferred Bonus Plan 2005 | ||||||||
Name of executive director | Expiring three years from | Issue
price Rand |
Fair
value Rand |
Number of
conditional
awards at
31 March 2013 |
Conditional awards granted | Conditional awards delivered | Number of conditional awards at 31 March 2014 | Conditional
awards time constrained |
M H Munro | 1 June 2010 | 100,40 | 81,18 | 979 | 979 | |||
30 May 2011 | 93,35 | 71,30 | 3 492 | 3 492 | 3 492 | |||
30 May 2012 | 111,11 | 87,31 | 5 493 | 5 493 | 5 493 | |||
29 May 2013 | 126,85 | 100,49 | 4 821 | 4 821 | 4 821 | |||
9 964 | 4 821 | 979 | 13 806 | 13 806 | ||||
P H Staude | 1 June 2010 | 100,40 | 81,18 | 3 272 | 3 272 | |||
30 May 2011 | 93,35 | 71,30 | 10 856 | 10 856 | 10 856 | |||
30 May 2012 | 111,11 | 87,31 | 17 090 | 17 090 | 17 090 | |||
29 May 2013 | 126,85 | 100,49 | 14 720 | 14 720 | 14 720 | |||
31 218 | 14 720 | 3 272 | 42 666 | 42 666 | ||||
The deferred bonus shares were purchased by the participating employees on 31 May 2013 in respect of the 2013 award. (2012 award purchased 30 May 2012 and the 2011 award purchased 30 May 2011). | ||||||||
The share awards were made and exercised at various times and the average share price for the period was R121,32 (2013: R130,03). | ||||||||
The gains made by directors are reflected here. |