o |
REGISTRATION
STATEMENT PURSUANT TO SECTION 12(b)
OR
(g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
OR
|
||
x |
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF
THE SECURITIES EXCHANGE ACT OF 1934
for
the fiscal year ended: March 31, 2006
|
|
OR
|
||
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF
THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________
to
__________
|
|
OR
|
||
o
|
SHELL
COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF
THE SECURITIES EXCHANGE ACT 0F 1934
Date
of event requiring this shell company report __________
COMMISSION
FILE NUMBER 1-14917
|
N/A
(Title
of Class)
|
N/A
(Name
of each exchange on which registered)
|
Page
No.
|
||
Our
Use of Terms and Conventions in this Annual Report
|
1
|
|
Accounting
Periods and Principles
|
1
|
|
Forward
Looking Statements
|
1
|
|
PART I | ||
ITEM
1.
|
Identity
of Directors, Senior Management and Advisers
|
3 |
ITEM
2.
|
Offer
Statistics and Expected Timetable
|
3 |
ITEM
3.
|
Key
Information
|
3 |
ITEM
4.
|
Information
on the Company
|
17 |
ITEM
5.
|
Operating
and Financial Review and Prospects
|
53 |
ITEM
6.
|
Directors,
Senior Management and Employees
|
82 |
ITEM
7.
|
Major
Shareholders and Related Party Transactions
|
94 |
ITEM
8.
|
Financial
Information
|
97 |
ITEM
9.
|
The
Offer and Listing
|
101 |
ITEM
10.
|
Additional
Information
|
102 |
ITEM
11.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
114 |
ITEM
12.
|
Description
of Securities Other than Equity Securities
|
115 |
PART
II
|
||
ITEM
13.
|
Defaults,
Dividend Arrearages and Delinquencies
|
116
|
ITEM
14.
|
Material
Modification to the Rights of Security Holders and Use of
Proceeds
|
116
|
ITEM
15.
|
Disclosure
Controls and Procedures
|
116
|
ITEM
16A.
|
Audit
Committee Financial Expert
|
116
|
ITEM
16B.
|
Code
of Ethics
|
116
|
ITEM
16C.
|
Principal
Accountant Fees and Services
|
117
|
ITEM
16E.
|
Purchases
of Equity Securities by the Issuer and Affiliated
Purchasers
|
118
|
PART
III
|
||
ITEM
17.
|
Financial
Statements
|
118
|
ITEM
18.
|
Financial
Statements
|
118
|
ITEM
19.
|
Exhibits
|
E-1
|
·
|
references to “Naspers”, “Naspers group”, “group”, “we”, “us” and “our” are to Naspers Limited together with its subsidiaries, unless the context suggests otherwise; | |
·
|
references
to “MIH Limited” are to MIH Limited together with its subsidiaries with
respect to any period prior to December 20, 2002, and to MIH (BVI)
Limited
together with its subsidiaries thereafter;
|
|
·
|
references to “Rand” and “R” are to South African Rand, the currency of South Africa; | |
·
|
references to “U.S. dollar(s)”, “dollar(s)”, “U.S. $” and “$” are to United States dollars and cents, the currency of the United States; | |
·
|
references to “Euro” and “€” are to the currency introduced at the start of the third stage of the European Economic and Monetary Union pursuant to the Treaty establishing the European Economic Community, as amended by the Treaty on the European Union; | |
·
|
references
to “Pound sterling” are to United Kingdom pounds sterling, the currency of
the United Kingdom;
|
|
·
|
references
to “Renminbi” are to Chinese Renminbi, the currency of the People’s
Republic of China;
|
|
·
|
references
to “Naira” are to Nigerian Naira, the currency of Nigeria;
and
|
|
·
|
references
to “Brazilian Real” and “Real” are to Brazilian Real, the currency of
Brazil. |
·
|
economic, political and social risks which exist in all countries in which Naspers, its associated companies and joint ventures operate; | |
·
|
adverse
regulatory developments;
|
|
·
|
market risks related to fluctuations in the exchange rates and interest rates in all countries in which Naspers, its associated companies and joint ventures operate; | |
·
|
the level of Naspers’ debt (including finance leases) and funding difficulties Naspers may face; | |
·
|
restrictions
imposed by exchange control regulations and the possibility that
Naspers
may not be able to access cash flows from its subsidiaries, associated
companies and joint ventures;
|
|
·
|
difficulties
associated with successfully completing acquisitions and integrating
acquired companies;
|
|
·
|
the
lack of control we have over companies we
make minority investments in and other risks associated with such
investments;
|
|
·
|
dependence
on suppliers and partners for the
provision of services and expertise and on local
governments;
|
|
·
|
the possibility that satellites used by Naspers, or its printing equipment or facilities, may fail to perform or may be damaged; | |
· |
competitive
pressures which may result in declining subscriber and circulation
levels;
|
|
· |
unauthorized
access to Naspers’ programming signals;
|
|
·
|
trade union activity and labour instability; | |
·
|
the
ability to enforce foreign judgments against Naspers and its
directors and
officers;
|
|
·
|
cyclical
fluctuations in the demand for advertising;
|
|
·
|
the
rapid pace of technological change;
|
|
·
|
reliance
on software and hardware systems, which are susceptible to
failure;
|
|
·
|
reliance
on content developed by third parties and susceptibility to
claims made in
connection with such content;
|
|
·
|
the
degree to which our intellectual property rights are protected;
and
|
|
·
|
changes
in accounting standards.
|
Year
ended March 31
|
|||||||||||||||||||
2002
|
2003
|
2004
|
2005
|
2006
|
2006
|
||||||||||||||
Rand
in millions, except per share data
|
U.S.
$ in millions,
except per share data |
||||||||||||||||||
Consolidated
Income Statement Data:
|
|||||||||||||||||||
IFRS:
|
|||||||||||||||||||
Revenue,
net
|
13,517.9
|
15,706.4
|
2,128.2
|
||||||||||||||||
Operating
expenses:
|
|||||||||||||||||||
Cost
of providing services and sale of goods
|
(7,725.8
|
)
|
(8,753.7
|
)
|
(1,186.1
|
)
|
|||||||||||||
Selling,
general and administration
|
(3,311.5
|
)
|
(3,948.7
|
)
|
(535.1
|
)
|
|||||||||||||
Other
losses, net
|
(11.7
|
)
|
—
|
—
|
|||||||||||||||
Operating
profit
|
2,468.9
|
3,004.0
|
407.0
|
||||||||||||||||
Financial
costs, net(1)
|
(217.0
|
)
|
(11.4
|
)
|
(1.5
|
)
|
|||||||||||||
Share
of equity accounted results
|
88.6
|
151.3
|
20.5
|
||||||||||||||||
Profit/(loss)
on sale of investments
|
(0.3
|
)
|
74.4
|
10.1
|
|||||||||||||||
Dilution
profits
|
368.0
|
—
|
—
|
||||||||||||||||
Profit
before tax and minorities
|
2,708.2
|
3,218.3
|
436.1
|
||||||||||||||||
Profit
from continuing operations
|
2,334.8
|
2,126.3
|
288.1
|
||||||||||||||||
Profit
from discontinuing operations
|
50.0
|
31.8
|
4.3
|
||||||||||||||||
Profit
arising on discontinuance of operations
|
—
|
1,032.1
|
139.9
|
||||||||||||||||
Net
profit attributable to equity holders of the group
|
2,384.8
|
3,190.2
|
432.3
|
Per
share amounts
|
|||||||||||||||||||
Basic
|
|||||||||||||||||||
Profit
from continuing operations
|
8.42
|
7.49
|
1.01
|
||||||||||||||||
Profit
from discontinuing operations
|
0.18
|
0.11
|
0.01
|
||||||||||||||||
Profit
arising on discontinuance of operations
|
—
|
3.64
|
0.49
|
||||||||||||||||
Net
profit attributable to equity holders of the group
|
8.60
|
11.24
|
1.52
|
||||||||||||||||
Diluted
|
|||||||||||||||||||
Profit
from continuing operations
|
7.97
|
7.08
|
0.96
|
||||||||||||||||
Profit
from discontinuing operations
|
0.17
|
0.11
|
0.01
|
||||||||||||||||
Profit
arising on discontinuance of operations
|
—
|
3.44
|
0.47
|
||||||||||||||||
Net
profit attributable to equity holders of the group
|
8.14
|
10.63
|
1.44
|
||||||||||||||||
Weighted
average shares outstanding
|
|||||||||||||||||||
Basic
|
277,293,544
|
283,718,859
|
283,718,859
|
||||||||||||||||
Diluted
|
293,126,268
|
300,242,781
|
300,242,781
|
||||||||||||||||
Dividend
per A ordinary share (cents)(2)
|
7.0
|
14.0
|
1.9
|
||||||||||||||||
Dividend
per N ordinary share (cents)(2)
|
38.0
|
70.0
|
9.5
|
||||||||||||||||
Consolidated
Income Statement Data:
|
|||||||||||||||||||
U.S.
GAAP:
|
|||||||||||||||||||
Revenue,
net
|
9,861.4
|
11,208.6
|
11,526.1
|
13,189.4
|
15,751.3
|
2,134.3
|
|||||||||||||
Operating
profit / (loss)
|
(2,355.8
|
)
|
(63.0
|
)
|
1,042.6
|
2,463.7
|
3,076.7
|
416.9
|
|||||||||||
Profit
/ (loss) from continuing operations
|
(2,582.0
|
)
|
(889.6
|
)
|
495.3
|
2,243.9
|
1,801.0
|
244.0
|
|||||||||||
Profit
/ (loss) from discontinued operations
|
(2,665.0
|
)
|
528.0
|
—
|
42.0
|
715.8
|
97.0
|
||||||||||||
Cumulative
effect of change in accounting principle
|
18.4
|
(531.5
|
)
|
—
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)(3)
|
(5,228.5
|
)
|
(893.1
|
)
|
495.3
|
2,285.9
|
2,516.8
|
341.0
|
|||||||||||
Per
share amounts
|
|||||||||||||||||||
Basic
|
|||||||||||||||||||
Profit
/ (loss) from continuing operations
|
(17.73
|
)
|
(5.04
|
)
|
1.92
|
8.10
|
6.36
|
0.86
|
|||||||||||
Discontinued
operations
|
(18.29
|
)
|
2.99
|
—
|
0.15
|
2.53
|
0.34
|
||||||||||||
Cumulative
effect of change in accounting principle(4)
|
0.13
|
(3.01
|
)
|
—
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)
|
(35.89
|
)
|
(5.06
|
)
|
1.92
|
8.25
|
8.89
|
1.20
|
|||||||||||
Per
share amounts
|
|||||||||||||||||||
Diluted
|
|||||||||||||||||||
Profit
/ (loss) from continuing operations
|
(17.73
|
)
|
(5.04
|
)
|
1.87
|
7.63
|
5.98
|
0.81
|
|||||||||||
Profit
/ (loss) from discontinued operations
|
(18.29
|
)
|
2.99
|
—
|
0.14
|
2.38
|
0.32
|
||||||||||||
Cumulative
effect of change in accounting principle(4)
|
0.13
|
(3.01
|
)
|
—
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)
|
(35.89
|
)
|
(5.06
|
)
|
1.87
|
7.77
|
8.36
|
1.13
|
|||||||||||
Consolidated
Balance Sheet Data (at period end):
|
|||||||||||||||||||
IFRS:
|
|||||||||||||||||||
Total
assets
|
14,042.6
|
17,339.4
|
2,349.5
|
||||||||||||||||
Net
assets
|
5,093.3
|
7,290.0
|
987.8
|
||||||||||||||||
Share
capital(5)
|
5,391.2
|
5,561.3
|
753.6
|
||||||||||||||||
Total
long-term debt(6)
|
2,275.6
|
2,355.6
|
319.2
|
||||||||||||||||
Minority
interests
|
227.3
|
171.5
|
23.2
|
||||||||||||||||
Capital
and reserves attributable to the company’s equity holders
|
4,866.0
|
7,118.4
|
964.6
|
||||||||||||||||
U.S.
GAAP:
|
|||||||||||||||||||
Total
assets
|
23,750.5
|
12,896.2
|
11,318.1
|
16,190.1
|
19,707.4
|
2,670.4
|
|||||||||||||
Net
assets
|
11,116.8
|
3,306.5
|
3,376.1
|
6,570.4
|
8,989.5
|
1,218.1
|
|||||||||||||
Total
long-term debt(6)
|
5,742.6
|
3,843.9
|
2,815.6
|
2,675.9
|
2,590.0
|
350.9
|
|||||||||||||
Minority
interests
|
7,967.6
|
257.4
|
187.3
|
295.9
|
281.0
|
38.1
|
|||||||||||||
Total
shareholders’ equity
|
3,149.2
|
2,779.1
|
3,188.9
|
6,274.5
|
8,708.5
|
1,180.0
|
Other
Data:
|
|||||||||||||||||||
IFRS:
|
|||||||||||||||||||
Cash
flow from operating activities
|
2,367.9
|
3,166.4
|
429.1
|
||||||||||||||||
Cash
utilized in investing activities
|
(877.1
|
)
|
(335.4
|
)
|
(45.4
|
)
|
|||||||||||||
Cash
(utilized in)/from financing activities
|
(513.7
|
)
|
24.5
|
3.3
|
|||||||||||||||
U.S.
GAAP:
|
|||||||||||||||||||
Cash
(utilized in)/from operating activities
|
(346.1
|
)
|
1,128.9
|
1,692.3
|
2,347.0
|
3,393.0
|
459.8
|
||||||||||||
Cash
(utilized in)/from investing activities
|
(1,088.0
|
)
|
42.5
|
(534.1
|
)
|
(683.6
|
)
|
(133.6
|
)
|
(18.1
|
)
|
||||||||
Cash
from/(utilized in) financing activities
|
768.0
|
(942.6
|
)
|
(1,332.6
|
)
|
(364.3
|
)
|
(420.4
|
)
|
(57.0
|
)
|
(1)
|
Includes
interest expense, interest income, preference dividend income, foreign
exchange gains and losses and fair value adjustments on derivative
instruments.
|
(2)
|
Based
on the U.S. dollar exchange rate at the respective payment dates
of the
2006, 2005, 2004, 2003 and 2002 dividends, the U.S. dollar equivalent
of
the dividend per Class N ordinary share was U.S $0.09, U.S. $0.06,
U.S.
$0.04, U.S. $0.03 and U.S. $0.02, respectively. The dividend per
Class A
ordinary share amounted to U.S. $0.03 or less at these respective
dates.
|
(3)
|
For
U.S. GAAP reporting purposes, effective April 1, 2002, Naspers adopted
Financial Accounting Standards No. 142, “Goodwill and Other Intangible
Assets” (“SFAS No. 142”). Under SFAS No. 142, goodwill and intangible
assets with indefinite useful lives are not amortized but rather
are
tested at least annually for impairment. If this standard would have
been
adopted for fiscal year 2002 the adjusted net loss would have been
Rand
3,842,228 and basic and diluted earnings per share for fiscal 2002
would
have been Rand 26.37 and Rand 26.37,
respectively.
|
(4)
|
The
cumulative effect of change in accounting principle for fiscal 2003
relates to the adoption of SFAS 142. Upon completion of the transitional
test, Naspers recorded an initial goodwill impairment of Rand 531.5
million. The cumulative effect of change in accounting principle
for
fiscal 2002 of Rand 18.4 million relates to the fair value of fair
value
hedges recorded on adoption of SFAS 133 “Accounting for Derivative
Instruments and Hedging Activities”.
|
(5)
|
Excludes
treasury shares and redeemable preferred
stock.
|
(6)
|
Includes
long-term liabilities in respect of capitalized finance leases, concession
liabilities, interest-bearing loans, program and film rights liabilities
and non-interest bearing loans.
|
Year
ended March 31,
|
Average
Rate(1)
(Rand
per U.S. $1.00)
|
2002
|
9.643
|
2003
|
9.572
|
2004
|
7.161
|
2005
|
6.253
|
2006
|
6.398
|
(1)
|
The
average rate is calculated as the average of the noon buying rate
on the
last day of each month during the
period.
|
High
|
Low
|
|
(Rand
per U.S. $1.00)
|
||
March
2006
|
6.335
|
6.136
|
April
2006
|
6.166
|
5.985
|
May
2006
|
6.706
|
5.999
|
June
2006
|
7.430
|
6.634
|
July
2006
|
7.230
|
6.830
|
August
2006
|
7.198
|
6.723
|
September
2006 (until September 15, 2006)
|
7.433
|
7.163
|
·
|
increase its vulnerability to adverse economic conditions or increases in prevailing interest rates, particularly where borrowings are or will be made at variable interest rates; | |
·
|
limit its ability to obtain additional financing that may be necessary to operate, develop or expand its business; | |
· | require Naspers to dedicate a portion of its cash flow from operations to service its debt, which in turn reduces the funds available for operations, future business opportunities and dividends; and | |
· | potentially place Naspers at a competitive disadvantage relative to competitors with less debt. |
· | the extent of acceptance of Naspers’ internet initiatives and related electronic platforms by customers; | |
· | competition from comparable and new technologies; | |
· |
government
regulation and control of the content and medium;
|
|
· | customers not accepting or not continuing to use the internet and electronic media; and | |
· | failures or difficulties with the data networks and infrastructures upon which Naspers depends. |
· |
Focus
on Investments and Technology.
Naspers has made substantial investments in recent years to upgrade
and
enhance its subscriber platforms. Naspers intends to consolidate
the
leading positions it holds in many markets and to expand into new
ones.
Most of Naspers’ pay-television platforms offer digital subscriptions and
feature interactive or enhanced services. Naspers is presently researching
the opportunity of broadcasting television channels to mobile devices.
Naspers has expanded its printing facilities by investing in advanced
printing and related facilities. Additional newspaper and magazine
titles
have been launched when market opportunities present themselves.
Naspers
has further launched several internet related businesses.
|
· |
Build
Digital Subscriber Base.
Naspers seeks to continue to expand MIH Holdings’ digital pay-television
subscriber base, both by converting its current analog customers
to the
digital service and by gaining new digital customers. MIH Holdings
offers
subscribers movie and sports programming, and is adding interactive
services to its bouquets (the term used to describe the channels
offered
by a pay-television provider on a given platform).
|
· |
Grow
Internet Businesses.
Naspers intends, by offering content and superior service, to grow
M-Web
Holdings as an internet service provider and content portal in Africa.
Naspers is also focused on e-commerce opportunities and on internet
service provider (“ISP”)
operations. Naspers has an interest in the operations of China’s leading
instant messaging platform, Tencent. It will continue to develop
such
interests in China and elsewhere. Naspers’ print media and book publishing
businesses are using their core competencies to create new business
opportunities over the internet.
|
· |
Maintain
Local Approach.
Naspers has a track record of establishing or acquiring businesses
in
developing markets such as Africa, the Mediterranean, Asia and, more
recently, Brazil. Naspers believes that a component of its success
in
these markets is its emphasis on taking a local approach. This may
involve
local partners and management teams and incorporating linguistically
and
culturally tailored local content in its service offerings. Naspers’
strategy is to continue to take a local approach to content as it
expands
its pay-television and internet businesses.
|
· |
Provide
Quality Service.
Naspers views its subscriber platform business primarily as a service
business and, accordingly, places emphasis on providing customer
service.
Naspers believes that this helps build customer loyalty and reduce
“churn”
(a term used to describe subscriber loss). Naspers seeks to achieve
quality customer service by operating service centers and utilizing
advanced computer systems, which allow customer service representatives
to
address customer concerns more
quickly.
|
Revenue
(Rand millions except percentages)
|
||||||||||||||||
R
Millions
|
2006
% of revenues |
%
change
from
2005
|
2005
R millions
|
%
of revenues
|
||||||||||||
Electronic
Media
|
||||||||||||||||
—
Pay-television
|
8,903
|
56.7
|
14.9
|
7,747
|
57.3
|
|||||||||||
—
Internet
|
898
|
5.7
|
29.0
|
696
|
5.1
|
|||||||||||
—
Conditional access
|
352
|
2.2
|
38.0
|
255
|
1.9
|
|||||||||||
—
Entriq
|
66
|
0.4
|
94.1
|
34
|
0.3
|
|||||||||||
Print
Media
|
||||||||||||||||
—
Newspapers, magazines and printing
|
3,983
|
25.4
|
18.0
|
3,374
|
25.0
|
|||||||||||
—
Books
|
981
|
6.2
|
13.9
|
861
|
6.4
|
|||||||||||
—
Education
|
536
|
3.4
|
(2.0
|
)
|
547
|
4.0
|
||||||||||
Corporate
services
|
(13
|
)
|
—
|
—
|
4
|
—
|
Operating profit/(loss) (Rand millions except percentages) | ||||||||||
2006
R millions |
%
change from
2005 |
2005
R millions |
||||||||
Electronic
Media
|
||||||||||
—Pay-television
|
2,785
|
31.4
|
2,120
|
|||||||
—Internet
|
(153)
|
125.0
|
(68)
|
|||||||
—Conditional
access
|
—
|
—
|
(47)
|
|||||||
—Entriq
|
(165)
|
85.4
|
(89)
|
|||||||
Print
Media
|
||||||||||
—Newspapers,
magazines and printing
|
612
|
15.9
|
528
|
|||||||
—Books
|
67
|
26.4
|
53
|
|||||||
—Education
|
(84
|
)
|
—
|
23
|
||||||
Corporate
services
|
(58
|
)
|
13.7
|
(51
|
)
|
Revenue (Rand
millions except percentages)
|
||||||||||||||||
2006
|
2005
|
|||||||||||||||
R
Millions
|
%
of revenues
|
%
change
from
2005
|
R
millions
|
%
of
revenues |
||||||||||||
South
Africa
|
11,994
|
76.4
|
18.3
|
10,140
|
75.0
|
|||||||||||
Rest
of Sub-Saharan Africa
|
1,838
|
11.7
|
19.0
|
1,545
|
11.4
|
|||||||||||
Greece
and Cyprus
|
1,469
|
9.4
|
2.5
|
1,433
|
10.6
|
|||||||||||
Asia
|
78
|
0.5
|
(66.1
|
)
|
230
|
1.7
|
||||||||||
United
States
|
49
|
0.3
|
4.3
|
47
|
0.3
|
|||||||||||
Other
|
278
|
1.8
|
126.0
|
123
|
0.9
|
LAUNCH
DATE
|
SERVICE
|
SUBSCRIBERS
AS
AT
MARCH 31, 2006
|
||
AFRICA
|
||||
South
Africa
|
1986
|
M-Net
(analog)
|
217,440
|
|
1995
|
DStv
(digital)
|
1,033,093
|
||
Rest
of Sub-Saharan Africa
|
1991
|
M-Net
(analog)
|
819
|
|
1996
|
DStv
(digital)
|
384,216
|
||
MEDITERRANEAN
|
||||
Greece
|
1994
|
FilmNet/SuperSport
(analog)
|
71,994
|
|
1999
|
NOVA
(digital)
|
239,536
|
||
Cyprus
|
1993
|
Ltv
& Alpha (analog)
|
42,552
|
|
2004
|
NOVA
Cyprus (digital)
|
20,369
|
March
31,
|
|||||||||||||||||||
2006
|
2005
|
2004
|
2003
|
2002
|
CAGR(1)
|
||||||||||||||
SUBSCRIBERS
(THOUSANDS)
|
|||||||||||||||||||
AFRICA
|
|||||||||||||||||||
South
Africa
|
1,251
|
1,148
|
1,076
|
1,045
|
1,057
|
4.30
|
% | ||||||||||||
Rest
of Sub-Saharan Africa
|
385
|
336
|
292
|
260
|
224
|
14.50
|
% | ||||||||||||
Total
Africa
|
1,636
|
1,484
|
1,368
|
1,305
|
1,281
|
6.31
|
%
|
||||||||||||
MEDITERRANEAN
|
|||||||||||||||||||
Greece
|
311
|
304
|
291
|
256
|
265
|
4.08
|
%
|
||||||||||||
Cyprus
|
63
|
60
|
60
|
54
|
53
|
4.42
|
%
|
||||||||||||
Total
Mediterranean
|
374
|
364
|
351
|
310
|
318
|
4.14
|
%
|
||||||||||||
Total
Subscribers
|
2,010
|
1,848
|
1,719
|
1,615
|
1,599
|
5.89
|
%
|
(1)
|
Compounded
annual growth rate calculated from March 31, 2002 until March 31,
2006.
|
Subscribers
|
Monthly
Subscription
Price
|
Equipment
Price(1)
(4)
Purchase
|
|||||
March
31,
|
|||||||
2006
|
2005
|
2004
|
Rand
|
U.S.
$(3)
|
Rand
|
U.S.
$(3)
|
|
(thousands)
|
|||||||
Analog
|
217
|
253
|
301
|
229.00(2)
|
31.03
|
550
|
74.53
|
Digital
|
1,033
|
895
|
775
|
419.00(2)
|
56.78
|
650
|
88.08
|
(1)
|
Excludes
price of satellite receiver in the case of digital
service.
|
(2)
|
Includes
price increase that occurred in April
2006.
|
(3)
|
Converted
at the noon buying rate at September 15, 2006. (U.S. $1 = Rand
7.38)
|
(4)
|
In
October 2005, MultiChoice launched a dual-view personal video recorder
which retails at Rand 2,999.00. (U.S. Dollar
406.37)
|
Subscribers
|
Monthly
Subscription
Price(1)
|
Equipment
Price(2)
|
|||
March
31,
|
|||||
2006
|
2005
|
2004
|
|||
(thousands)
|
|||||
Analog
|
1
|
2
|
9
|
U.S.$
35.00
|
N/A
|
Digital
|
384
|
334
|
283
|
U.S.$
58.00
|
U.S.
$ 200
|
(1)
|
Represents
the average price across all of MultiChoice Africa’s Sub-Saharan African
businesses.
|
(2)
|
Includes
the price of the satellite
receiver.
|
· |
MultiChoice
Hellas and MultiChoice Cyprus Limited manage the subscriber base
and
market and sell pay-television services in Greece and Cyprus,
respectively. NetMed, through Myriad Development B.V., controls 96.4%
of
MultiChoice Hellas. The remaining shares of MultiChoice Hellas are
held by
Lumiere Television Limited (“LTV”).
|
· |
NetMed
owns 69.04% of MultiChoice Cyprus Holdings Limited and the remaining
30.96% is held by LTV. MultiChoice Cyprus Holdings owns 50.9% of
MultiChoice (Cyprus) Public Company Limited (“MCC”), a company listed on
the Cypriot Stock Exchange. Following a public offer in February
2006, LTV
holds a further 32% direct stake in MCC. The remaining shares are
publicly
held.
|
· |
NetMed,
directly and indirectly through its subsidiary, Myriad Development
BV,
owns 100% of NetMed Hellas SA (“NetMed
Hellas”).
NetMed
Hellas operates the FilmNet and SuperSport premium pay-television
channels
in Greece.
|
· |
Synergistic
Network Development S.A. is 100% owned by NetMed and is responsible
for
signal transmission and distribution.
|
Subscribers
|
Monthly
Subscription
Price
|
|||||||||||||||
March
31,
|
||||||||||||||||
2006
|
|
|
2005
|
|
|
2004
|
Rand
|
U.S.
$(1)
|
|
|||||||
|
(thousands)
|
|||||||||||||||
Dial-up
|
299.6
|
324.0
|
242.0
|
145
|
20
|
|||||||||||
ADSL
Broadband
|
44.4
|
19.4
|
4.6
|
258
|
35
|
|||||||||||
Web
and server hosting
|
7.5
|
7.5
|
2.1
|
316
|
43
|
(1)
|
Converted
at the noon buying rate at September 15, 2006. (U.S. $1=Rand 7.38)
|
Newspaper
|
Circulation(1)
|
Year
Established
|
Region
|
Language
|
Dailies
|
||||
Daily
Sun
|
463,691
|
2002
|
Gauteng
Eastern
Cape
KwaZulu
Natal
Free
State
|
English
|
Beeld
|
105,114
|
1974
|
Gauteng
|
Afrikaans
|
Mpumalanga
Limpopo
|
||||
Die
Burger
|
99,288
|
1915
|
Eastern
Cape
Western
Cape
|
Afrikaans
|
Volksblad
|
27,669
|
1904
|
Free
State
North
West
|
Afrikaans
|
Natal
Witness
|
23,603
|
1846
|
KwaZulu
Natal
|
English
|
Weeklies
|
||||
Soccer
Laduuma
|
295,833
|
1997
|
National
|
English
|
Son
|
184,179
|
2003
|
Eastern
Cape
Gauteng
|
Afrikaans
|
Sunday
|
||||
Rapport
|
313,528
|
1970
|
National
|
Afrikaans
|
Sunday
Sun
|
195,850
|
2001
|
National
|
English
|
City
Press
|
187,741
|
1982
|
National
|
English
|
Community
Newspapers
|
||||
Paarl
Post
|
17,006
|
1905
|
Paarl
|
Afr/Eng
|
District
Mail
|
13,855
|
1926
|
Somerset
West
|
Afr/Eng
|
Worcester
Standard
|
10,338
|
1880
|
Worcester
|
Afr/Eng
|
Weslander
|
10,175
|
1972
|
Vredenburg
|
Afr/Eng
|
Vaalweekblad
|
10,100
|
1964
|
Vanderbijlpark
|
Afrikaans
|
Vaal
Weekly
|
9,981
|
1998
|
Vanderbijlpark
|
English
|
Eikestadnuus
|
8,266
|
1950
|
Stellenbosch
|
Afr/Eng
|
Hermanus
Times
|
7,319
|
1949
|
Hermanus
|
Afr/Eng
|
Potchefstroom
Herald
|
7,209
|
1908
|
Potchefstroom
|
Afr/Eng
|
Carltonville
Herald
|
5,480
|
1966
|
Carltonville
|
Afr/Eng
|
Vrystaat
|
4,423
|
1975
|
Bethlehem
|
Afr/Eng
|
Freesheets
|
||||
City
Vision (Johannesburg)
|
272,617
|
1992
|
Johannesburg
|
English
|
TygerBurger
|
268,122
|
1972
|
Cape
Town
|
Afr/Eng
|
PE
Express
|
89,798
|
1983
|
Port
Elizabeth
|
Afr/Eng
|
MetroBurger
|
83,340
|
1980
|
Cape
Town
|
Afr/Eng
|
City
Vision (Cape Town)
|
70,000
|
1992
|
Khayalitsha
|
English
|
Vaal
Vision
|
64,850
|
1989
|
Vanderbijlpark
|
Afr/Eng
|
Express
|
50,210
|
1991
|
Bloemfontein
|
English
|
Bloemnuus
|
42,342
|
1982
|
Bloemfontein
|
Afr/Eng
|
Vista
|
37,601
|
1971
|
Welkom
|
Afr/Eng
|
Ons
Stad
|
37,196
|
1983
|
Bloemfontein
|
Afr/Eng
|
Noordwes
Gazette
|
30,000
|
1997
|
Potchefstroom
|
Afr/Eng
|
UD
Nuus
|
29,911
|
1971
|
Uitenhage
|
Afr/Eng
|
Vanderbijl
Ster
|
24,544
|
1980
|
Vanderbijlpark
|
Afr/Eng
|
Goudveld
Forum
|
23,178
|
1983
|
Welkom
|
Afr/Eng
|
Vereeniging
Ster
|
22,306
|
1980
|
Vereeniging
|
Afr/Eng
|
Noordkaap
|
22,079
|
1982
|
Kimberley
|
Afr/Eng
|
Sasolburg
Ster
|
11,601
|
1996
|
Sasolburg
|
Afr/Eng
|
Kroonnuus
|
8,462
|
1986
|
Kroonstad
|
Afr/Eng
|
Maluti
|
7,939
|
1991
|
Bethlehem
|
Afr/Eng
|
Meyerton
Ster
|
7,193
|
1997
|
Meyerton
|
Afr/Eng
|
Noord
Vrystaat Gazette
|
6,457
|
2000
|
Parys
|
Afr/Eng
|
(1)
|
Audited
Bureau for Circulation (“ABC”) figures: average per issue, last three
months (above: April - June 2006).
|
Magazine
|
Circulation(2)
|
Year
Established
|
Frequency
|
Language
|
Finance
|
||||
Finweek
|
29,457
|
1979/1984
|
Weekly
|
English/
Afrikaans
|
General
interest
|
||||
Huisgenoot
|
354,266
|
1916
|
Weekly
|
Afrikaans
|
You
|
227,879
|
1987
|
Weekly
|
English
|
tvplus
|
164,626
|
1999
|
Fortnightly
|
English/
Afrikaans
|
Heat
|
78,429
|
2004
|
Weekly
|
English
|
Drum
|
75,367
|
1951
|
Weekly
|
English/Zulu
|
Reader’s
Digest
|
62,399
|
2005
|
Monthly
|
English
|
Landbouweekblad
|
42,164
|
1919
|
Weekly
|
Afrikaans
|
Insig
|
14,044
|
1987
|
Monthly
|
Afrikaans
|
Men’s
|
||||
FHM
|
111,260
|
1999
|
Monthly
|
English
|
Men’s
Health
|
89,249
|
1997
|
Monthly
|
English
|
Parenting
|
||||
Your
Pregnancy(3)
|
30,058
|
1998
|
Alternate-monthly
|
English
|
Baba
& Kleuter
|
25,463
|
2000
|
Monthly
|
Afrikaans
|
Your
Baby
|
24,609
|
1995
|
Monthly
|
English
|
Your
Child(3)
|
15,133
|
2005
|
Alternate-monthly
|
English
|
Sport
|
||||
Kick
Off SA
|
62,113
|
1994
|
Fortnightly
|
English
|
Sports
Illustrated
|
37,806
|
1986
|
Monthly
|
English
|
Golf
Digest
|
28,821
|
1995
|
Monthly
|
English
|
Bicycling
SA(3)
|
20,347
|
2002
|
Alternate-monthly
|
English
|
Runner’s
World
|
18,702
|
1993
|
Monthly
|
English
|
Zigzag
Surfing Magazine(3)
|
15,282
|
1976
|
Monthly
|
English
|
The
Wisden Cricketer(3)
|
10,728
|
2004
|
Alternate-monthly
|
English
|
Teen
/Youth
|
||||
Saltwater
Girl(3)
|
45,360
|
2001
|
Monthly
|
English
|
Seventeen
|
39,546
|
2003
|
Monthly
|
English
|
National
Geographic Kids
|
27,695
|
2004
|
Monthly
|
English
|
Blunt(3)
|
13,207
|
1997
|
Monthly
|
English
|
Women’s
|
||||
Sarie
|
131,280
|
1949
|
Monthly
|
Afrikaans
|
True
Love
|
117,819
|
1972
|
Monthly
|
English
|
Cosmopolitan
|
114,340
|
1984
|
Monthly
|
English
|
Fair
Lady
|
82,881
|
1965
|
Monthly
|
English
|
Move!
|
72,208
|
2005
|
Fortnightly
|
English
|
Shape
|
46,975
|
2000
|
Monthly
|
English
|
Leef
|
43,794
|
2005
|
Monthly
|
Afrikaans
|
Real
Simple
|
34,502
|
2005
|
Monthly
|
English
|
Creative
Living
|
||||
Tuis/Home
|
86,933
|
2004
|
Monthly
|
Afrikaans/
English
|
Idees
(formerly Dit)
|
79,097
|
2001
|
Monthly
|
Afrikaans
|
Ideas
(formerly Woman’s Value)
|
56,349
|
1980
|
Monthly
|
English
|
Other
niche
|
||||
Weg
|
95,054
|
2004
|
Monthly
|
Afrikaans
|
(2)
|
ABC
figures: average per issue, last three months (above: April - June
2006).
|
(3)
|
ABC
figures: average per issue, last six months (above: January - June
2006).
|
· |
Caxton
Printing and Publishing Limited (“Caxton”), a JSE listed company, with
significant interests in newspaper, magazine and book printing facilities,
magazine publishing and some newspapers.
|
· |
Independent
Group—part of Independent plc (Ireland), a large newspaper publisher and
printer in South Africa with multiple titles, including The
Star,
Business
Report,
The
Argus
and Cape
Times.
It recently launched a daily tabloid in the Western Cape, the Daily
Voice,
which competes directly with Media24’s Son
product. Independent plc (Ireland) also publishes two Conde Nast
titles in
South Africa under license (GQ
and Conde
Nast House & Garden).
|
· |
Johnnic
Communications Limited (“Johncom”), a JSE listed company, with newspaper
and magazine publishing interests, owns the Sunday
Times and
50% of the Financial
Mail
and Business
Day.
They have acquired the Sowetan
and the Sunday
World
from New Africa Investments Limited.
|
· |
Publishers
and agents: including general, religious, educational and academic
publishers as well as digital content
providers.
|
· |
Retail
and distribution: traditional niche academic bookstores, book and
music
clubs and warehousing and distribution
services.
|
Business Unit | Nature of Business | Brand Names and Imprints |
Publishing
and Agencies
|
||
NB
Publishers
|
General
publishing in Afrikaans and English
|
Tafelberg, Human & Rousseau, Pharos, Kwela and Best Books |
Jonathan
Ball Publishers
(including
Book Promotions and Horizon Library Services)
|
Publishing
and distribution of general English books
|
Jonathan
Ball, AD Donker, Sunbird
Agent
and distributor for Harper Collins, Hodder Headline, Simon & Schuster,
Orion, Bloomsbury, Scholastic and others
|
Lux
Verbi.BM (50%)
|
Publisher
of Christian books and products
|
Lux
Verbi.BM, NG Kerk Uitgewers, Protea, Hugenote and
Waterkant.
|
Nasou
Via Afrika (70%)
|
Publishing
of educational school text books
|
Nasou,
Via Afrika, Action, Juta Gariep and Idem.
|
Collegium
(Botswana) (55%)
|
Publishing
of educational school text books in Botswana
|
Collegium
|
Van
Schaik Publishers (70%)
|
Publishing
of academic text books
|
Van
Schaik Publishers
|
Future
Entrepreneurs (70%)
|
Publishing
of learning and teaching support materials for schools in digital
formats
|
Future
Entrepreneurs
|
Retail
and Distribution
|
||
Afribooks
(40%)
|
Retail
distributor of school text books and stationery
|
Afribooks
|
Van
Schaik Bookstores
|
Academic
book retail and content manager
|
Van
Schaik Bookstores
|
Leisure
Books and Leserskring
|
Direct
marketing clubs for books, music, videos, DVD’s and related
products
|
Leisure
Books, Leserskring
|
On
the Dot Distribution
|
Distribution
of books, music, stationery and certain electronic
products
|
On
the Dot Distribution
|
Content
Solutions
|
Print-on-demand
service provider of customized academic course packs.
|
Content
Solutions
|
· |
injunctions
in respect of contraventions of the Competition Act;
|
· |
orders
against third parties to remedy anti-competitive activity;
|
· |
the
imposition of administrative fines;
|
· |
orders
for divestment of assets or businesses; and
|
· |
claims
for damages by persons injured by a contravention of the Competition
Act.
|
· |
providing
for the recognition of electronic records, data messages and electronic
signatures, the admissibility of data messages as evidence and
facilitation of electronic contracting;
|
· |
requiring
the registration of cryptography providers, which would appear to
include
any provider of encryption services and products, such as MSMS; MSMS
has
now registered as a cryptography provider;
|
· |
providing
for the voluntary registration of authentication service providers,
which
would include products relating to electronic signatories and digital
certificates, and may have an impact on M-Web Holdings;
|
· |
providing
for consumer protection in relation to electronic transactions, including
providing certain information and ensuring payment systems are secure;
|
· |
establishing
voluntary personal data protection provisions and the requirement
for
registration of critical databases;
|
· |
establishing
a .za internet domain name authority by the Minister of Communications;
|
· |
providing
for the limitation of liability of service providers, including ISPs,
in
certain circumstances; and
|
· |
providing
for “cyber inspectors”, with powers, among other things, to monitor and
inspect web sites or information systems and to investigate the activities
of cryptography service providers. The cyber inspectors will have
fairly
extensive powers of search and seizure.
|
(1)
|
MultiChoice
Africa (Proprietary) Limited is held directly by MIH Holdings. The
pay-television operations in South Africa are conducted through
MultiChoice Africa (Proprietary)
Limited.
|
(2)
|
MultiChoice
Africa Limited is held through MIH BV, a wholly-owned subsidiary
of MIH
Holdings, and owns interests in various subsidiaries that operate
pay-television businesses in Sub-Saharan
Africa.
|
(3)
|
The
operations in Greece are conducted through NetMed Hellas and MultiChoice
Hellas. NetMed Hellas is an indirectly owned subsidiary of MIH Holdings.
NetMed, through Myriad Development BV, owns 96.4% of MultiChoice
Hellas.
|
(4)
|
The
operations in Cyprus are conducted through MultiChoice (Cyprus) Public
Company Limited, of which 50.9% is owned by MultiChoice Cyprus Holdings
Limited. NetMed has a 69.04% interest in MultiChoice Cyprus Holdings
Limited.
|
(5)
|
M-Web
(Thailand) is an indirect wholly-owned subsidiary of MIH Holdings.
|
(6)
|
During
July 2006, MIH acquired from Global and Antenna their shares in Netmed.
MIH now owns 87.5% of Netmed and the remaining 12.5% is owned by
Teletypos.
|
Name
of Subsidiary
|
Percentage
Ownership(1)
|
Business
|
Country
of Incorporation
|
Electronic
Media
|
|||
MIH
Investments (Proprietary) Limited
|
100.0
|
Holding
company
|
South
Africa
|
MIH
Holdings Limited
|
100.0
|
Holding
company
|
South
Africa
|
MIH
(BVI) Limited
|
100.0
|
Holding
company
|
British
Virgin Islands
|
Myriad
International Holdings BV
|
100.0
|
Holding
company
|
The
Netherlands
|
MultiChoice
Africa (Proprietary) Limited
|
100.0
|
Pay-television
operator in South Africa
|
South
Africa
|
MultiChoice
Africa Limited
|
100.0
|
Pay-television
operator in Sub-Saharan Africa
|
Mauritius
|
NetMed
NV
|
74.9(2)
|
Holding
company in the Mediterranean
|
The
Netherlands
|
NetMed
Hellas SA
|
74.9(2)
|
Content
provider in Greece
|
Greece
|
MultiChoice
Hellas SA
|
44.9
|
Pay-television
operator in Greece
|
Greece
|
MultiChoice
Cyprus Holdings Limited
|
51.7
|
Holding
company in Cyprus
|
Cyprus
|
MultiChoice
(Cyprus) Public Company Limited
|
26.4
|
Pay-television
operator in Cyprus
|
Cyprus
|
M-Web
Holdings (Proprietary) Limited
|
100.0
|
Internet
content provider in Africa
|
South
Africa
|
M-Web
(Thailand) Limited
|
100.0
|
Internet
service provider in Thailand
|
Thailand
|
Shanghai
Sportscn.com Information Technology Company Limited
|
87.7
|
Online
sport content provider in China
|
China
|
Irdeto
Access BV
|
100.0
|
Pay-television
content protection technology
|
The
Netherlands
|
Entriq
Inc.
|
100.0
|
Media
management and protection technology
|
United
States of America
|
Print
Media
|
|||
Media24
Limited
|
100.0
|
Print
media
|
South
Africa
|
Paarl
Media Holdings (Proprietary) Limited
|
92.1
|
Printing
|
South
Africa
|
Touchline
Media (Proprietary) Limited
|
100.0
|
Magazine
publishing
|
South
Africa
|
Boland
Newspapers (Proprietary) Limited
|
75.0
|
Newspaper
publishing
|
South
Africa
|
Via
Afrika Limited
|
100.0
|
Book
publishing
|
South
Africa
|
Educor
Holdings Limited
|
100.0
|
Adult
training and higher education
|
South
Africa
|
(1) |
The
percentage ownership refers to the effective ownership percentage
of the
group, excluding any shares held by stock compensation plans in the
group.
|
(2) |
During
July 2006, MIH acquired from Global and Antenna their shares in NetMed.
MIH now owns 87.5% of NetMed and the remaining 12.5% is owned by
Teletypos.
|
Name
of Joint Venture
|
Percentage
Ownership(1)
|
Business
|
Country
of Incorporation
|
Electronic
Media
|
|||
MNH
Holdings (1998) (Proprietary) Limited
|
50.0
|
Holding
company
|
South
Africa
|
Electronic
Media Network Limited
|
60.1
|
Pay-television
content provider in Africa
|
South
Africa
|
SuperSport
International Holdings Limited
|
60.1
|
Pay-television
content provider in Africa
|
South
Africa
|
Myriad
International Programming Services BV
|
80.0
|
Programme
content acquisition
|
The
Netherlands
|
|
|||
Print
Media
|
|||
The
Natal Witness Printing and Publishing Company
(Proprietary) Limited |
50.0
|
Newspaper
publishing and printing
|
South
Africa
|
(1)
|
The
percentage ownership refers to the effective ownership percentage
of the
group, excluding any shares held by stock compensation plans in
the
group.
|
Description/Use
|
Location
(In
South Africa, unless noted)
|
Size
m
sqr
|
Owned/Leased
|
General
& technology office (MIH & Irdeto)
|
Hoofddorp,
the Netherlands
|
7,136
|
Leased
|
Subscription
television office (MultiChoice)
|
Johannesburg
|
24,000
|
Leased
|
Subscription
television decoder warehouse (MultiChoice)
|
Johannesburg
|
5,500
|
Leased
|
Subscription
television regional office (MultiChoice)
|
Cape
Town and Durban
|
4,380
|
Leased
|
Subscription
television office (MultiChoice Cyprus)
|
Nicosia,
Cyprus
|
1,265
|
Leased
|
Subscription
television office (NetMed)
|
Athens,
Greece
|
13,555
|
Leased
|
Corporate
office (MIH China)
|
Beijing,
China
|
881
|
Leased
|
Subscriber
Internet Office (M-Web South Africa)
|
Cape
Town
|
9,765
|
Leased
|
Subscriber
Internet Office (M-Web Thailand)
|
Bangkok,
Thailand
|
2,330
|
Leased
|
Subscriber
Internet Office (Tencent)
|
Shenzhen,
China
|
39,904
|
Leased
|
Subscriber
Internet Office (Tencent)
|
Beijing,
China
|
8,308
|
Owned
|
Technology
Office (Entriq)
|
Carlsbad,
USA
|
2,893
|
Leased
|
Technology
Office (MediaZone)
|
Redwood
City, USA
|
757
|
Leased
|
Technology
Office (Irdeto)
|
Seattle,
USA
|
2,062
|
Leased
|
Technology
Office (Irdeto)
|
Seoul,
Korea
|
945
|
Leased
|
Technology
Office (Irdeto)
|
Beijing,
China
|
2,379
|
Leased
|
General
offices (Media24/Via Afrika)
|
Cape
Town
|
32,500
|
Owned
|
Head
office (Media24)
|
Auckland
Park, Johannesburg
|
5,500
|
Owned
|
Printing
- City Deep (Media24)
|
Johannesburg
|
8,835
|
Owned
|
Printing
& offices (Media24)
|
Milnerton,
Cape Town
|
31,263
|
Owned
|
Printing
& offices (Media24)
|
Paarl
|
22,000
|
Owned
|
Printing
& offices (Media 24)
|
Paarl
|
25,370
|
Owned
|
Printing
& offices (Media 24)
|
Sandton
|
16,000
|
Owned
|
Printing
& offices (Media 24)
|
Marlboro
|
16,500
|
Owned
|
Warehouse
(On the Dot, Via Afrika)
|
Bellville,
Cape Town
|
25,973
|
Owned
|
Warehouse
(Via Afrika)
|
Umtata
|
4,875
|
Owned
|
Damelin
Braamfontein (Educor)
|
Johannesburg
|
10,569
|
Leased
|
Damelin
Randburg (Educor)
|
Johannesburg
|
35,000
|
Leased
|
ICG
offices (Educor)
|
Cape
Town
|
6,000
|
Owned
|
Milpark
Business School (Educor)
|
Johannesburg
|
14,479
|
Owned
|
ICG
Gauteng (Educor)
|
Braamfontein
|
5,935
|
Leased
|
· |
the
operational raw data captured by the network gateway, which is the
system
capturing the transaction flows, and the server capturing the subscriber
database maintained by the group. The gateway records each single
transaction processed by the mobile operators while the database
maintains
the number of subscribers of the
group;
|
· |
the
monthly fixed subscription rates for certain
services;
|
· |
the
expected billable transaction volume;
and
|
· |
the
expected delinquency rates experienced in the most recent three month
period.
|
Year
ended March 31
|
||||||||||
2005
|
2006
|
|||||||||
(Rand
in millions)
|
||||||||||
Revenues:
|
||||||||||
Electronic
media
|
||||||||||
Pay-television
|
7,746.6
|
8,903.3
|
||||||||
Internet
|
696.3
|
898.0
|
||||||||
Conditional
access
|
255.3
|
352.3
|
||||||||
Entriq
|
33.9
|
65.9
|
||||||||
Print
media
|
||||||||||
Newspapers,
magazines and printing
|
3,374.1
|
3,983.1
|
||||||||
Books
|
860.6
|
980.9
|
||||||||
Education
|
547.2
|
536.3
|
||||||||
Corporate
services
|
3.9
|
(13.4
|
)
|
|||||||
Total
revenues, net
|
13,517.9
|
15,706.4
|
||||||||
Operating
expenses:
|
||||||||||
Cost
of providing services and goods
|
(7,725.8
|
)
|
(8,753.7
|
)
|
||||||
Selling,
general and administrative
|
(3,311.5
|
)
|
(3,948.7
|
)
|
||||||
Other
gains/(losses) - net
|
(11.7
|
)
|
—
|
|||||||
Operating
profit
|
2,468.9
|
3,004.0
|
||||||||
Operating
profit/(loss) analyzed by business segment:
|
|||||||
Electronic
media
|
|||||||
Pay-television
|
2,119.9
|
2,785.4
|
|||||
Internet
|
(67.6)
|
(152.6)
|
|||||
Conditional
access
|
(46.5)
|
(0.4)
|
|||||
Entriq
|
(89.2
|
)
|
(165.2
|
)
|
|||
Print
media
|
|||||||
Newspapers,
magazines and printing
|
528.2
|
612.1
|
|||||
Books
|
52.8
|
66.8
|
|||||
Education
|
22.6
|
(83.8
|
)
|
||||
Corporate
services
|
(51.3
|
)
|
(58.3
|
)
|
|||
Operating
profit
|
2,468.9
|
3,004.0
|
|||||
Finance
costs, net
|
(217.0
|
)
|
(11.4
|
)
|
|||
Share
of equity accounted results
|
88.6
|
151.3
|
|||||
Profit/(loss)
on sale of investments
|
(0.3
|
)
|
74.4
|
||||
Dilution
profits
|
368.0
|
—
|
|||||
Profit
before tax
|
2,708.2
|
3,218.3
|
|||||
Taxation
|
(256.5
|
)
|
(934.8
|
)
|
|||
Profit/(loss)
after tax
|
2,451.7
|
2,283.5
|
|||||
Minority
interest
|
(116.9
|
)
|
(157.2
|
)
|
|||
Profit/(loss)
from continuing operations
|
2,334.8
|
2,126.3
|
|||||
Loss
from discontinuing operations
|
50.0
|
31.8
|
|||||
Profit
arising on discontinuing of operations
|
—
|
1,032.1
|
|||||
Net
profit for the year
|
2,384.8
|
3,190.2
|
Year
ended March 31,
|
|||||||
2005
|
2006
|
||||||
(Rand
in millions)
|
|||||||
Subscription
|
7,136.2
|
8,236.7
|
|||||
Hardware
sales
|
436.6
|
510.3
|
|||||
Technology
|
280.9
|
390.7
|
|||||
Circulation
|
796.8
|
915.1
|
|||||
Advertising
|
2,035.9
|
2,489.9
|
|||||
Printing
and
distribution
|
752.3
|
891.2
|
|||||
Book
publishing and sales
|
709.8
|
856.9
|
|||||
Tuition
fees
|
480.4
|
485.9
|
|||||
e-Commerce
revenue
|
229.7
|
304.3
|
|||||
Other
revenue
|
659.3
|
625.4
|
|||||
Total
revenues, net
|
13,517.9
|
15,706.4
|
Payments
due by period
|
|||||||||||||||||||
Contractual
obligations
|
Note
to consolidated financial statements
|
Total
|
Less
than
1
year
|
1-3
years
|
3-5
years
|
More
than
5 years
|
|||||||||||||
|
(Rand
in millions)
|
||||||||||||||||||
Long-Term
Debt Obligations (1)
|
19
|
2,323
|
1,412
|
653
|
178
|
80
|
|||||||||||||
Capital
(Finance) Lease Obligations(2)
|
19
|
2,327
|
407
|
757
|
595
|
568
|
|||||||||||||
Operating
Lease Obligations(3)
|
22(e)
|
|
359
|
135
|
165
|
44
|
15
|
||||||||||||
Purchase
Obligations(4)
|
22(a)
- (d)
|
|
2,501
|
1,605
|
661
|
220
|
15
|
||||||||||||
Foreign
exchange contracts
|
36
|
1,419
|
847
|
572
|
—
|
—
|
|||||||||||||
Other
Long-Term Liabilities Reflected on the Company’s Balance Sheet under
IFRS(5)
|
18
|
162
|
8
|
—
|
—
|
154
|
|||||||||||||
Total
|
9,091
|
(1)
|
Long-term
debt obligations include interest bearing loans of Rand 1,053.3 million,
program and film rights obligations of Rand 636.8 million and non-interest
bearing loans of Rand 633.2 million. It excludes bank overdrafts
of Rand
364.8 million. Interest-bearing loans have been disclosed net of
preference share investments and the right to subscription shares
as per
Naspers’ structured finance
arrangements.
|
(2)
|
Capitalized
finance leases include lease obligations relating to land and buildings,
transmission equipment and satellites and vehicles, computers and
office
equipment.
|
(3)
|
Operating
lease obligations includes future operating lease payments relating
to
land and buildings, satellites and transponders and other
equipment.
|
(4)
|
Purchase
obligations include committed future expenditure under contracts
entered
into by the group. These include contracts for capital expenditure,
program and film rights, set-top boxes and various service agreements.
|
(5)
|
Other
long-term liabilities reflected on the balance sheet include
post-retirement medical benefit
obligations.
|
· |
Date
of acquisition—
prior to December 20, 2002, the date on which earnings of an acquired
entity were included in the Group’s consolidated results of operations
could be based on an effective date identified in the acquisition
agreement when management control is ceded. Under US GAAP, when regulatory
approval or other substantive conditions precedent exist, the consummation
of the acquisition is not considered effective until such conditions
are
satisfied and irrevocable control of the company is obtained or
consideration is exchanged.
|
· |
Value
of purchase consideration—
previously,
the value of the purchase consideration was determined based on the
market
or fair value of the shares issued or cash paid on the date the
transaction was consummated, normally the date the shares were exchanged
or cash was paid. The purchase consideration did not include the
fair
value of options issued to replace vested options of the acquired
company.
Under US GAAP, the value of the purchase consideration, using shares,
is
determined by using the average market value of the shares a few
days
before and after the announcement date. In addition, under US GAAP,
the
fair value of options issued to replace vested options of the acquired
company are also recorded as part of the purchase consideration based
on
the fair market value of the vested options outstanding at the acquisition
date.
|
· |
Exchange
of non-monetary assets— in
prior years the Group has undertaken a number of transactions involving
the exchange of non-monetary assets, normally the exchange or swap
of
shares. Previously, the gain recorded and cost of investments acquired
were based on the value of the shares received. Under US GAAP, the
gain
recorded and cost of the investments acquired were based on the market
value of the shares surrendered on the dates that the exchanges were
consummated.
|
Name
|
Age
|
Position
|
Year
First Appointed
to
Current Position
|
Expiration
of
current term
|
Naspers
directors:
|
||||
Ton
Vosloo
|
69
|
Chairman
of the Board of Directors
|
1997
|
2006
|
Koos
Bekker
|
53
|
CEO
Naspers and Director
|
1997
|
2007
|
Steve
Pacak
|
51
|
CFO
Naspers and Director
|
1998
|
—
|
Boetie
van Zyl
|
67
|
Director
|
1988
|
2008
|
Lourens
Jonker
|
67
|
Director
|
1996
|
2007
|
Neil
van Heerden
|
67
|
Director
|
1996
|
2007
|
Ben
van der Ross
|
59
|
Director
|
1999
|
2008
|
Prof.
Jakes Gerwel
|
60
|
Director
|
1999
|
2007
|
Prof.
Hein Willemse
|
49
|
Director
|
2002
|
2006
|
Adv.
Francine-Ann du Plessis
|
51
|
Director
|
2003
|
2006
|
Prof.
Rachel Jafta
|
45
|
Director
|
2003
|
2006
|
Fred
Phaswana
|
62
|
Director
|
2003
|
2006
|
Senior
Management:
|
||||
Cobus
Stofberg
|
55
|
CEO
MIH Group
|
1998
|
—
|
Steve
Ward
|
52
|
CFO
MIH Group
|
2000
|
—
|
Andre
Coetzee
|
54
|
General
Counsel MIH Group
|
1999
|
—
|
Mark
Sorour
|
44
|
Chief
Investment Officer
|
2002
|
—
|
Jim
Volkwyn
|
48
|
CEO
Pay-television Platforms
|
2000
|
—
|
Antonie
Roux
|
48
|
CEO
Internet Operations
|
2002
|
—
|
Jan
Steenkamp
|
43
|
CEO
Entriq
|
2002
|
—
|
Graham
Kill
|
41
|
CEO
Irdeto
|
1998
|
—
|
Nolo
Letele
|
56
|
CEO
MultiChoice South Africa
|
1999
|
—
|
Kim
Reid
|
36
|
CEO
M-Web South Africa
|
2003
|
—
|
Glen
Marques
|
46
|
CEO
M-Net
|
2000
|
—
|
Heinrich
Enslin
|
44
|
CEO
SuperSport International
|
2000
|
—
|
Hein
Brand
|
41
|
CEO
Print Media Operations
|
2005
|
—
|
Francois
Groepe
|
36
|
CFO
Media24
|
2003
|
—
|
Jan
Malherbe
|
58
|
CEO
Media24 Newspapers
|
1983
|
—
|
Patricia
Scholtemeyer
|
44
|
CEO
Media24 Magazines
|
2000
|
—
|
Stephen
van der Walt
|
37
|
CEO
Paarl Media
|
2005
|
—
|
Musa
Shezi
|
46
|
MD
Via Afrika
|
2005
|
—
|
Sheryl
Raine
|
49
|
CEO
NetMed
|
1997
|
—
|
Imtiaz
Patel
|
42
|
CEO
SuperSport South Africa
|
2005
|
—
|
Eben
Greyling
|
38
|
CEO
MultiChoice Africa
|
2005
|
—
|
Non-executive
Directors
|
Directors
fees
|
Committee(1)
and
trustee(2)
fees
|
Total
|
R’000
|
R’000
|
R’000
|
|
Ton
Vosloo(3),(4),(5)
|
1,863
|
—
|
1,863
|
Boetie
van Zyl(3),(5)
|
535
|
460
|
995
|
Prof.
Elize Botha
|
157
|
—
|
157
|
Lourens
Jonker
|
175
|
—
|
175
|
Neil
van Heerden
|
175
|
—
|
175
|
Ben
van der Ross
|
175
|
4
|
179
|
Prof.
Jakes Gerwel(3),
(6)
|
435
|
60
|
495
|
Prof.
Hein Willemse
|
175
|
3
|
178
|
Adv.
Francine-Ann du Plessis
|
175
|
220
|
395
|
Prof.
Rachel Jafta
|
175
|
150
|
325
|
Fred
Phaswana
|
175
|
—
|
175
|
Total
|
4,215
|
897
|
5,112
|
(1)
|
Committee
fees include fees for the attendance at the audit committee, the
human
resources and nomination committee, the budget committee and the
executive
committee meetings of the board.
|
(2)
|
Trustee
fees include fees for attendance of the various retirement fund trustee
meetings of the group’s retirement funds, as well as for the attendance at
Welkom trustee meetings.
|
(3)
|
Directors’
fees include fees for services as directors of
Media24.
|
(4)
|
Directors’
fees include fees for services as directors of Via
Afrika.
|
(5)
|
Directors’
fees include fees for services as directors of MIH Holdings and MIH
BV.
|
(6)
|
Directors’
fees include fees for services as directors of Educor Holdings
Limited.
|
Executive
directors
|
Salary
|
Bonuses
|
Pension
and medical benefits
|
Total
|
R’000
|
R’000
|
R’000
|
R’000
|
|
Koos
Bekker(1)
|
—
|
—
|
—
|
—
|
Steve
Pacak
|
1,957
|
2,200
|
196
|
4,353
|
Name
|
Date
of Grant
|
Number
of
Class
N
ordinary
shares
|
Purchase
Price
Per
Share
(Rand)
|
Future
Vesting Date
|
Koos
Bekker(1)
|
October
1, 2002
|
817,470
|
23.35
|
October
1, 2006
|
October
1, 2002
|
817,471
|
24.50
|
October
1, 2007
|
|
December
17, 2002
|
745,426
|
30.37
|
December
17, 2006
|
|
December
17, 2002
|
745,428
|
31.54
|
December
17, 2007
|
|
Steve
Pacak
|
January
2, 2003
|
166,666
|
23.50
|
January
7, 2007
|
January
2, 2003
|
166,668
|
23.50
|
January
7, 2008
|
|
September
9, 2004
|
33,333
|
50.00
|
September
9, 2007
|
|
September
9, 2004
|
33,333
|
50.00
|
September
9, 2008
|
|
September
9, 2004
|
33,334
|
50.00
|
September
9, 2009
|
Rand
(thousands) |
|
Short-term
employee benefits
|
61,243
|
Post-employment
benefits
|
5,259
|
Share-based
payment charges
|
24,032
|
Total
|
90,534
|
-
|
|
review and recommend to the board the company’s annual reports, including the annual report on Form 20-F, interim and provisional reports; |
-
|
review and make recommendations to the board
relating to
the viability of the group companies and the group as an ongoing
concern;
|
|
-
|
|
receive, review and discuss the external auditors’
reports;
|
-
|
|
evaluate and approve the external auditors’ plans, scope
of findings and reports;
|
-
|
evaluate
the effectiveness of the internal auditing function, including its
purpose, activities, scope, adequacy and costs, and approve the annual
internal audit plan and any material changes thereto;
|
|
-
|
evaluate procedures and systems (including, without
limitation, internal controls, financial reporting and disclosure
controls
and procedures, and information systems) introduced by management,
ensuring that these are functioning effectively;
|
|
-
|
review and approve the activities, scope, adequacy
and
effectiveness of the company’s risk management and associated regulatory
procedures;
|
-
|
ensure compliance with the group’s code of ethics as
well as the code for financial officers (as
applicable);
|
|
-
|
determine the principles for the use of the external
auditors for non-audit services;
|
|
-
|
evaluate
legal matters which may affect the financial statements,
and
|
|
-
|
establish procedures for the receipt, retention and treatment of complaints received by the company regarding accounting, internal control or auditing matters. |
2005
|
2006
|
||||||||||||
Permanent
|
Temporary
|
Permanent
|
Temporary
|
||||||||||
Electronic
media
|
|||||||||||||
- Pay-television
|
1,458
|
281
|
2,110
|
1,065
|
|||||||||
-
Technology
|
427
|
19
|
298
|
45
|
|||||||||
- Internet
|
1,079
|
213
|
1,406
|
210
|
|||||||||
Print
media
|
|
|
|||||||||||
- Newspapers, magazines and printing
|
5,172
|
352
|
6,542
|
897
|
|||||||||
-
Education
|
1,364
|
663
|
854
|
1,280
|
|||||||||
-
Books
|
1,317
|
200
|
857
|
146
|
|||||||||
Total
|
10,817
|
1,728
|
12,067
|
3,643
|
· |
the
reduction of maximum ordinary hours of work from 48 to 45 hours per
week;
|
· |
the
increase in the rate of pay for overtime from time plus one-third
to time
plus one-half, except on Sundays and public holidays where the rate
is
doubled;
|
· |
the
introduction of minimum daily (12 continuous hours) and weekly (36
continuous hours) rest periods;
|
· |
the
requirement that night workers should receive a special night shift
allowance or other compensation and transport facilities;
|
· |
the
increase of the minimum annual period of paid leave to 15 working
days;
|
· |
the
increase of maternity leave to 4 consecutive months (the payment
of
maternity benefits are determined by the Minister of Labor subject
to the
provisions of the Unemployment Insurance Act 1966);
|
· |
the
requirement that employees be granted family responsibility leave
(in the
event of a birth or death in the immediate family or illness of a
child)
of at least three days per year; and
|
· |
the
introduction of minimum notice periods for termination of employment.
|
· |
regulate
the extension of overtime by collective agreement;
|
· |
regulate
the payment of contributions to benefit funds;
|
· |
provide
for the determination of categories of payment to calculate remuneration;
|
· |
provide
for employees whose contracts of employment terminate due to insolvency
to
receive severance pay; and
|
· |
specify
circumstances under which ordinary hours of work can be
varied.
|
· |
requiring
the employer to comply with the provisions of the Employment Equity
Act,
|
· |
requiring
the employer to pay compensation or damages by an employer to an
employee
in certain circumstances; and
|
· |
imposing
monetary fines up to a maximum of Rand 900,000 for contraventions
of
certain provisions of the Employment Equity Act.
|
Class
N ordinary shares
|
Class
A
ordinary shares |
||||||
Ton
Vosloo
|
275,000
|
—
|
|||||
Koos
Bekker
|
4,917,316(1)
|
—
|
|||||
Steve
Pacak
|
508,484(2)
|
—
|
|||||
Boetie
van Zyl
|
224,154
|
745
|
|||||
Lourens
Jonker
|
68,000
|
—
|
|||||
Neil
van Heerden
|
1,300
|
—
|
|||||
Ben
van der Ross
|
—
|
—
|
|||||
Prof.
Jakes Gerwel
|
—
|
—
|
|||||
Prof.
Hein Willemse
|
—
|
—
|
|||||
Adv.
Francine-Ann du Plessis
|
500
|
—
|
|||||
Prof.
Rachel Jafta
|
—
|
—
|
|||||
Fred
Phaswana
|
630
|
—
|
|||||
Directors
as a group
|
10,634,889(3)
|
|
570,089(4)(5)
|
|
(1) |
Vested
Class N ordinary shares in the Naspers Share Incentive Scheme which
have
reached a vesting date.
|
(2) |
This
includes 266,666 vested Class N ordinary shares in the Naspers Share
Incentive Scheme which have reached a vesting
date.
|
(3) |
This
includes 4,639,505 Class N ordinary shares (excluding the shareholdings
listed in note 1 and 2 above) held by the Naspers Share Incentive
Trust,
which shares may be considered to be beneficially owned by two directors
of Naspers since these directors are also trustees of the Naspers
Share
Incentive Trust. In terms of the regulations of the JSE, the Naspers
Share
Incentive Trust is prohibited from voting in respect of certain types
of
shareholder resolutions.
|
(4) |
This
includes the 569,344 Class A ordinary shares held by Naspers Beleggings
Limited and Keeromstraat 30 Beleggings Limited, which shares may
be
considered to be beneficially owned by certain directors of Naspers
since
those directors are also directors of such entities and have voting
power over these shares.
|
(5) |
As
publicly announced, an agreement was reached in terms of which Sanlam
Limited (“Sanlam”) sold 168,605 Naspers Beleggings Limited ordinary
shares, 16,860,500 Keeromstraat 30 Beleggings Limited ordinary shares
and
133,350 Naspers Class A ordinary shares into a new entity,
Wheatfields 221 (Proprietary) Limited (“Wheatfields”). Sanlam owns 50% of
Wheatfields, while Mr JP Bekker acquired an indirect 25% interest
in
Wheatfields.
|
BENEFICIAL
OWNER
|
NUMBER
OF
CLASS
A
ORDINARY
SHARES
|
PERCENTAGE
OF
CLASS A
ORDINARY
SHARES
|
NUMBER
OF
CLASS
N
ORDINARY
SHARES
|
PERCENTAGE
OF
CLASS N
ORDINARY
SHARES
|
TOTAL
VOTING
PERCENTAGE
|
|||||||||||
Coronation
Fund Managers(1)
|
—
|
—
|
37,595,752
|
12.20
|
%
|
3.66
|
%
|
|||||||||
Old
Mutual Asset Managers(1)
|
—
|
—
|
30,996,810
|
10.06
|
%
|
3.02
|
%
|
|||||||||
RMB
Asset Management(1)
|
—
|
—
|
22,588,646
|
7.33
|
%
|
2.20
|
%
|
|||||||||
Investec
Asset Management(1)
|
—
|
—
|
19,304,489
|
6.26
|
%
|
1.88
|
%
|
|||||||||
Allan
Gray Ltd(1)
|
—
|
—
|
18,709,851
|
6.07
|
%
|
1.82
|
%
|
|||||||||
Sanlam
Investment Management(1)(2)(3)
|
—
|
—
|
9,240,306
|
3.00
|
%
|
0.90
|
%
|
|||||||||
Wheatfields(3)
|
133,350
|
18.73
|
%
|
—
|
—
|
12.98
|
%
|
|||||||||
Naspers
Beleggings Limited(4)
|
350,000
|
49.15
|
%
|
—
|
—
|
34.07
|
%
|
|||||||||
Keeromstraat
30 Beleggings Limited(4)
|
219,344
|
30.80
|
%
|
—
|
—
|
21.35
|
%
|
|||||||||
Directors
as a group
|
745
|
0.10
|
%
|
11,830,434
|
3.75
|
%
|
1.22
|
%
|
||||||||
Total
|
703,439
|
98.78
|
%
|
150,266,288
|
47.69
|
%
|
82.03
|
%
|
(1)
|
Asset
managers whose shareholdings vary between fiscal years based upon
their
own portfolio management
activities.
|
(2)
|
Mr. Boetie
van Zyl and Adv. F du Plessis, both Naspers directors, are also
directors of Sanlam Limited, the holding company of Sanlam Life Insurance
Limited of which Sanlam Investment Management (Proprietary) Limited
is a
wholly-owned subsidiary. Five directors of Sanlam Limited are also
directors of Sanlam Investment Management (Proprietary) Limited whilst
four directors of Sanlam Life Insurance Limited. are also directors
of
Sanlam Investment Management (Proprietary) Limited. Both Mr Van Zyl
and
Adv. F du Plessis are directors of Sanlam Life Insurance Limited,
as well
as Dr Wilmot James who is a director of Media24 Limited, a major
subsidiary of Naspers Limited. Adv. F-A du Plessis is a former director
of
Sanlam Investment Management (Proprietary) Limited.
|
(3)
|
During
the year, as publicly announced, a transaction took place in terms
of
which Sanlam sold its holding of Naspers Class A ordinary shares
to
Wheatfields. Sanlam owns 50% of Wheatfields which holds 18.73% of
the
Naspers Class A ordinary shares.
|
(4)
|
Naspers
directors also serve on the boards of these public
companies.
|
Class
N Ordinary Shares
JSE
|
ADSs
Nasdaq
|
||||||||||||||||||
|
High
|
Low
|
Average
dailytrading volume
|
High
|
Low
|
Average
daily trading volume
|
|||||||||||||
|
(Rand)
|
(Rand)
|
|
(U.S.
$)
|
|
(U.S.
$)
|
|
||||||||||||
Fiscal
2002
|
|||||||||||||||||||
Year
ended March 31, 2002
|
33.15
|
11.90
|
294,149
|
—
|
—
|
—
|
|||||||||||||
Fiscal
2003
|
|||||||||||||||||||
Year
ended March 31, 2003
|
26.50
|
12.50
|
637,512
|
30.00
|
23.80
|
21,033
|
|||||||||||||
Fiscal
2004
|
|||||||||||||||||||
First
Quarter ended June 30, 2003
|
29.20
|
19.35
|
844,906
|
36.28
|
24.57
|
6,553
|
|||||||||||||
Second
Quarter ended September 30, 2003
|
30.00
|
25.49
|
650,814
|
40.61
|
34.00
|
4,402
|
|||||||||||||
Third
Quarter ended December 31, 2003
|
46.00
|
27.75
|
1,108,681
|
69.55
|
42.00
|
4,863
|
|||||||||||||
Fourth
Quarter ended March 31, 2004
|
47.00
|
41.10
|
1,382,428
|
69.44
|
56.44
|
4,728
|
|||||||||||||
Year
ended March 31, 2004
|
47.00
|
19.35
|
995,765
|
69.55
|
24.57
|
5,161
|
|||||||||||||
Fiscal
2005
|
|||||||||||||||||||
First
Quarter ended June 30, 2004
|
49.50
|
40.00
|
955,356
|
74.69
|
61.00
|
1,247
|
|||||||||||||
Second
Quarter ended September 30, 2004
|
52.00
|
42.00
|
600,736
|
80.60
|
68.50
|
1,207
|
|||||||||||||
Third
Quarter ended December 31, 2004
|
75.45
|
51.21
|
620,415
|
134.15
|
79.01
|
1,184
|
|||||||||||||
Fourth
Quarter ended March 31, 2005
|
82.00
|
65.85
|
692,910
|
138.99
|
104.00
|
2,238
|
|||||||||||||
Year
ended March 31, 2005
|
82.00
|
40.00
|
713,826
|
138.99
|
61.00
|
1,499
|
|||||||||||||
Fiscal
2006
|
|||||||||||||||||||
First
Quarter ended June 30, 2005
|
80.21
|
76.90
|
540,655
|
123.08
|
122.14
|
1,767
|
|||||||||||||
Second
Quarter ended September 30, 2005 (1)
|
99.85
|
97.01
|
726,081
|
29.08
|
28.61
|
5,128
|
|||||||||||||
Third
Quarter ended December 31, 2005
|
105.78
|
102.43
|
809,825
|
16.26
|
15.85
|
5,292
|
|||||||||||||
Fourth
Quarter ended March 31, 2006
|
126.53
|
122.37
|
1,187,107
|
20.51
|
20.00
|
10,043
|
|||||||||||||
Year
ended March 31, 2006
|
103.09
|
99.68
|
815,917
|
19.54
|
19.17
|
5,558
|
|||||||||||||
April
2006
|
134.44
|
129.95
|
1,118,913
|
22.10
|
21.54
|
23,543
|
|||||||||||||
May
2006
|
129.49
|
124.45
|
1,488,333
|
20.53
|
19.88
|
15,324
|
|||||||||||||
June
2006
|
122.18
|
115.69
|
1,579,986
|
17.97
|
16.79
|
17,148
|
|||||||||||||
July
2006
|
119.70
|
115.84
|
962,412
|
16.94
|
16.33
|
20,867
|
|||||||||||||
August
2006
|
121.67
|
118.60
|
825,264
|
17.35
|
16.96
|
4,095
|
|||||||||||||
September
2006 (until September 15, 2006)
|
125.23
|
121.24
|
766,973
|
17.19
|
16.65
|
4,447
|
·
|
increase
Naspers’ share capital by creating new shares having a stated par value,
or increase the number of no par value shares by creating new no
par value
shares;
|
|
·
|
increase
Naspers’ share capital constituted by no par value shares by transferring
profits or reserves to the stated capital, with or without a distribution
of shares;
|
|
·
|
consolidate
and divide all or any part of Naspers’ share capital into shares of a
larger amount than its existing shares, or consolidate and reduce
the
number of the issued no par value shares;
|
|
·
|
increase
the number of Naspers’ issued no par value shares without an increase of
its stated capital;
|
|
·
|
sub-divide
all or some of Naspers’ shares into shares of a smaller amount than is
fixed by Naspers’ memorandum of association;
|
|
·
|
convert
all Naspers’ ordinary or preference share capital consisting of par value
shares into stated capital constituted by no par value shares;
|
|
·
|
convert
Naspers’ stated capital constituted either by ordinary or preference no
par value shares into share capital consisting of par value shares;
|
|
·
|
cancel
shares which, as of the date of the resolution in respect thereof,
have
not been taken up by or agreed to be taken up by any person, and
diminish
the amount of Naspers’ authorized share capital by the amount of the
shares cancelled;
|
|
·
|
cancel
no par value shares which have not been taken up or agreed to be
taken up
by any person;
|
|
·
|
convert
any of Naspers’ shares, whether or not issued, into shares of another
class;
|
|
·
|
subject
to the Listing Rules of the JSE, decrease its share capital, any
share
premium account, stated capital or capital redemption reserve fund;
and
|
|
·
|
convert
all or any of its paid-up shares into stock and reconvert such
stock into
paid-up shares.
|
|
· |
the
subscribed capital, including reserves, must amount to at least Rand
25
million;
|
· |
not
less than 25 million equity shares must be in issue;
|
· |
20%
of each class of listed equity shares must be held by the public
(as
defined); and
|
· |
the
number of public shareholders (as defined), excluding employees,
directors
and their associates, of listed securities must be at least 500 for
equity
shares, 50 for preference shares and 25 for debentures.
|
· |
for
the establishment or material amendment of stock option or purchase
plans
for the benefit of officers, directors, employees or
consultants
|
· |
when
the issuance or potential issuance will result in a change of control
of
Naspers
|
· |
the
acquisition of stock or assets of another company if (i) a director,
officer or 5% shareholder of Naspers has an interest in 5% or more
of the
target company or consideration to be paid for the target company,
and the
issuance of securities will increase outstanding ordinary shares
or voting
power by 5% or more; or (ii) the proposed issuance constitutes an
increase
of greater than 20% in the voting power or number of ordinary shares
|
· |
private
placements of greater than 20% of the voting power or number of ordinary
shares conducted for a price at less than the greater of either market
or
book value.
|
· |
holders
of Class A ordinary shares and the holders of Class N ordinary shares
will
be entitled to receive payment out of the surplus of an amount equal
to
the nominal value of the Class A ordinary shares and Class N ordinary
shares held by them; and
|
· |
thereafter,
holders of Class A and Class N ordinary shares in Naspers will rank
equally with each other and any remaining surplus will be distributed
among them in proportion to the number of shares respectively held
by
them.
|
· |
a
citizen or resident of the United States;
|
· |
a
corporation, or any other entity taxable as a corporation, created
under
the laws of the United States (Federal, state or District of Columbia);
|
· |
an
estate the income of which is subject to United States Federal income
tax
regardless of its source; or
|
· |
a
trust if a court within the United States is able to exercise primary
supervision over its administration and one or more United States
persons
have the authority to control all substantial decisions of the trust.
|
· |
insurance
companies;
|
· |
tax-exempt
organizations;
|
· |
broker
dealers;
|
· |
traders
in securities that elect to mark to market;
|
· |
banks
or other financial institutions;
|
· |
shareholders
whose functional currency is not the U.S. dollar;
|
· |
United
States expatriates;
|
· |
shareholders
that hold their shares as part of a hedge, straddle, constructive
sale or
conversion transaction;
|
· |
shareholders
that own, directly, indirectly, or constructively 10% or more of
the total
combined voting power of Naspers; or
|
· |
shareholders
that are subject to the alternative minimum tax.
|
· |
is
a corporation or other exempt recipient; or
|
· |
provides
a taxpayer identification number and properly certifies that no loss
of
exemption from backup withholding has occurred on an IRS Form W-9.
|
· |
any
natural person who is ordinarily resident in South Africa;
|
· |
a
natural person who is not ordinarily resident in South Africa, but
satisfies a physical presence test, which involves being present
in South
Africa for certain prescribed periods of time; and
|
· |
a
person other than a natural person, which is incorporated, established
or
formed in South Africa, or which has its place of effective management
in
South Africa.
|
· |
to
5% of the gross amount of the dividends if the beneficial owner of
the
shares is a company holding directly at least 10% of the voting stock
of
the company paying the dividends;
and
|
· |
to
15% of the gross amount of the dividends in all other cases.
|
· |
the
designated country exemption;
|
· |
the
business establishment exemption;
|
· |
amounts
to the extent that is already taxed in South
Africa;
|
· |
certain
foreign dividend income;
|
· |
capital
gains in certain circumstances;
|
· |
certain
amounts of interest, royalties, rentals and similar income;
and
|
· |
certain
amounts received as dividends and from the disposal of
interests.
|
· |
foreign
dividends to the extent that it relates to any amount already taxed
in
South Africa;
|
· |
foreign
dividends to the extent that it relates to any amount that was declared
by
a listed company of which more than 10% of its equity share capital
is at
the time of the declaration held collectively by
residents;
|
· |
foreign
dividends to the extent that it is paid out of profits attributed
to the
shareholder as “net income” in terms of the controlled foreign companies
provisions of the Act; and
|
· |
foreign
dividends that accrued to a person when he (for a company, together
with
any other company in the same group of companies) holds more than
20% of
the total equity share capital and voting rights in the company declaring
the dividend, subject to certain
provisos.
|
Principal
accountant fees
|
2006
|
2005
|
||||||||||||
Rand
in
Thousands
|
Percentage
approved by
audit committee pre-approval policy |
Rand
in
thousands |
Percentage
approved by
audit
committee pre-approval
policy
|
|||||||||||
Audit
fees
|
33,028
|
23,937
|
||||||||||||
Audit
related fees(1)
|
4,092
|
100%
|
8,679
|
100%
|
||||||||||
Tax
fees(2)
|
4,167
|
100%
|
6,043
|
100%
|
||||||||||
All
other fees(3)
|
8,496
|
100%
|
5,539
|
100%
|
||||||||||
Total
fees
|
49,783
|
44,198
|
(1) |
Audit
related fees consist of assurance and related services that are reasonably
related to the performance of the audit or review of the group’s financial
statements. This category includes fees related to the performance
of
audits and attest services not required by statute or regulation
and
accounting consultations regarding the application of GAAP to proposed
transactions.
|
(2) |
Tax
fees consist of the aggregate fees billed for professional services
rendered by PricewaterhouseCoopers Inc. for tax compliance, tax advice,
and tax planning both domestic and
international.
|
(3) |
All
other fees include, among other things, fees relating to financial
information technology services and advice with the implementation
of the
requirements of section 404 of the Sarbanes-Oxley
Act.
|
NASPERS LIMITED | ||
|
|
|
By: | /s/ Koos Bekker | |
Name: Koos Bekker Title: Chief Executive Office |
By: | /s/ Steve Pacak | |
Name: Steve
Pacak
Title: Chief
Executive Office
|
Exhibit
Number
|
Description
|
Page
No.
|
1.1+
|
Memorandum
and Articles of Association of Naspers Limited (English
translation).
|
|
2.1+
|
Form
of Deposit Agreement among the Bank of New York, as depository, Naspers
Limited, and all owners and beneficial owners from time to time of
American Depositary Shares issued thereunder.
|
|
2.2+
|
Form
of American Depositary Agreement.
|
|
4.1++
|
Stock
Purchase Agreement dated as of May 8, 2002, among MIH Limited, OTV
Holdings Limited, Liberty Media Corporation and LDIG OTV,
Inc.
|
|
4.2*
|
Amendment
to Stock Purchase Agreement dated as of August 27, 2002, among MIH
Limited, OTV Holdings Limited, Liberty Media Corporation and LDIG
OTV,
Inc.
|
|
4.3**
|
Channel
Distribution Agreement dated June 18, 1998, between MultiChoice Africa
(Proprietary) Limited and Electronic Media Network Limited.
|
|
4.4**
|
Analog
Agreement dated March 31, 1995, between MultiChoice Africa (Proprietary)
Limited and Electronic Media Network Limited.
|
|
4.5+
|
Agreement
dated October 1, 2002 between Naspers Limited and Mr. T. Vosloo (English
translation).
|
|
4.6
|
Stock
Purchase Agreement dated as of May 5, 2006 among MIH (UBC) Holdings
BV,
Roberto Civita, Giancarlo Francesco Civita, Victor Civita and Roberta
Anamaria Civita.
|
|
4.7
|
Stock
Purchase Agreement dated as of May 5, 2006 among MIH Brazil Participacoes
LTDA, Brazil April LLC and Brazil May LLC.
|
|
4.8
|
Subscription
Agreement dated as of May 5, 2006 among Abril S.A. and MIH (UBC)
Holding
BV, Roberto Civita and Giancarlo F. Civita.
|
|
8.1
|
List
of Naspers’ significant subsidiaries.
|
E-3
|
12.1
|
Section
302 Certification of Koos Bekker, Chief Executive Officer.
|
E-4
|
12.2
|
Section
302 Certification of Steve Pacak, Chief Financial Officer.
|
E-5
|
13.1
|
Certification
pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002.
|
E-6
|
+
|
Incorporated
by reference from Naspers’ registration statement on Form F-4 (No.
333-10098) filed on November 1,
2002.
|
++
|
Incorporated
by reference from the report on Schedule 13D (No. 005-58285) filed
by
Liberty Media Corporation on July 22, 2002 in respect of OpenTV Corp.
Portions of this exhibit have been omitted pursuant to a request
for
confidential treatment.
|
*
|
Incorporated
by reference from Amendment No. 1 to the registration statement on
Form
S-3 (No. 333-98817) filed by Liberty Media Corporation on September
16,
2002. Portions of this exhibit have been omitted pursuant to a request
for
confidential treatment.
|
**
|
Incorporated
by reference from the registration statement on Form F-1 (No. 333-74227)
filed by MIH Limited on November 3, 1999. Portions of some of these
exhibits have been omitted pursuant to requests for confidential
treatment.
|
F-2
|
|
Consolidated
balance sheets
|
F-3
|
Consolidated
income statements
|
F-4
|
Consolidated
cash flow statements
|
F-5
|
Consolidated
statements of changes in shareholders’ equity
|
F-6
|
Notes
to the consolidated annual financial statements
|
F-8
|
Reg.
no. 1998/012055/21
No
1 Waterhouse Place
Century
City 7441
P
O
Box 2799
Cape
Town 8000
Telephone
+27 (21) 529 2000
Facsimile
+27 (21) 529 3300
www.pwc.com/za |
C
Beggs
|
Chief
Executive Officer
|
M
J
B Kitshoff
|
Chief
Operating Officer
|
T
D
Petersen
|
Chairman
Western Cape region
|
D
J
Fölscher
|
Chief
Executive Officer Western Cape region
|
Resident
Directors
|
Z
Abrahams, J F Basson, T Blok, J Bouwer, C J Bredenhann,
E Brink, J M
Calitz, M N Campbell, E Carelse, P M Cromhout,
|
C
G
de Wet, B M Deegan, N H Döman, C P du Toit, T C Esau, D M Fairbank, D J
Fölscher, H Griffiths, A C Legge, D G Malan,
|
|
E
A
Maritz, J R Mettler, H D Nel, T D Petersen, S M Roberts,
A Stemmet, P A L
Strauss, C van den Heever, J P van Wyk,
|
|
M
Vilakazi, A Wentzel, V Wiese, J L
Wilkinson
|
The Company's principal place of business is at 2 Eglin Road, Sunninghill where a list of directors' names is available for inspection.VAT reg.no. 4950174682 |
CONSOLIDATED BALANCE SHEETS | ||||||
AT
MARCH 31, 2006 AND 2005
|
||||||
March
31
|
||||||
Notes
|
2006
|
2005
|
||||
R’000
|
R’000
|
|||||
ASSETS | ||||||
Non-current assets | 7,272,262 | 6,838,739 | ||||
Property, plant and equipment |
5
|
3,688,509 | 3,444,663 | |||
Goodwill |
6
|
789,735 | 859,034 | |||
Other intangible assets |
7
|
369,449 | 367,343 | |||
Investments in associates |
8
|
1,308,165 | 837,688 | |||
Investments and loans |
8
|
74,863 | 393,160 | |||
Programme and film rights |
9
|
171,145 | 47,558 | |||
Derivative financial instruments |
36
|
32,647 | 32,572 | |||
Deferred taxation |
10
|
837,749 | 856,721 | |||
Current assets | 10,067,144 | 7,203,821 | ||||
Inventory |
11
|
504,476 | 383,467 | |||
Programme and film rights |
9
|
596,033 | 719,006 | |||
Trade receivables |
12
|
1,536,844 | 1,412,573 | |||
Other receivables |
13
|
499,727 | 410,247 | |||
Related party receivables |
14
|
19,839 | 66,911 | |||
Investments and loans |
8
|
– | 8,111 | |||
Derivative financial instruments |
36
|
134,683 | 169,710 | |||
Cash and deposits |
34
|
6,775,542 | 4,033,796 | |||
TOTAL ASSETS | 17,339,406 | 14,042,560 | ||||
EQUITY AND LIABILITIES | ||||||
Capital and reserves attributable to the company’s equity holders | 7,118,436 | 4,865,965 | ||||
Share capital and premium |
15
|
5,561,320 | 5,391,151 | |||
Other reserves |
16
|
(3,316,706) | (2,417,691) | |||
Retained earnings |
17
|
4,873,822 | 1,892,505 | |||
Minority interest | 171,547 | 227,328 | ||||
TOTAL EQUITY | 7,289,983 | 5,093,293 | ||||
Non-current liabilities | 3,372,397 | 2,967,890 | ||||
Post-retirement medical liability |
18
|
153,465 | 161,298 | |||
Long-term liabilities |
19
|
2,355,561 | 2,275,648 | |||
Capitalized finance leases |
19
|
1,443,636 | 1,723,656 | |||
Concession liabilities |
19
|
– | 15,489 | |||
Interest-bearing loans |
19
|
722,006 | 423,160 | |||
Programme and film rights |
19
|
149,971 | 53,925 | |||
Non-interest-bearing loans |
19
|
39,948 | 59,418 | |||
Cash-settled share-based payment liability |
38
|
108,371 | 36,158 | |||
Provisions |
20
|
39,659 | 17,057 | |||
Derivative financial instruments |
36
|
212,664 | 9,642 | |||
Deferred taxation |
10
|
502,677 | 468,087 | |||
Current liabilities | 6,677,026 | 5,981,377 | ||||
Current portion of long-term debt |
19
|
1,699,542 | 917,516 | |||
Provisions |
20
|
28,390 | 82,015 | |||
Post retirement medical liability |
18
|
8,164 | – | |||
Trade payables | 1,118,353 | 1,133,246 | ||||
Accrued expenses and other current liabilities |
21
|
2,914,208 | 2,792,581 | |||
Related party payables |
14
|
104,438 | 86,394 | |||
Taxation | 346,292 | 250,310 | ||||
Derivative financial instruments |
36
|
92,862 | 285,976 | |||
Bank overdrafts and call loans |
34
|
364,777 | 433,339 | |||
TOTAL EQUITY AND LIABILITIES | 17,339,406 | 14,042,560 |
CONSOLIDATED INCOME STATEMENTS | ||||||
FOR
THE YEARS ENDED MARCH 31, 2006 AND 2005
|
||||||
March
31
|
||||||
Notes
|
2006
|
2005
|
||||
R’000
|
R’000
|
|||||
|
||||||
Revenue |
23
|
15,706,424 | 13,517,847 | |||
Cost of providing services and sale of goods |
24
|
(8,753,690) | (7,725,819) | |||
Selling, general and administration expenses |
24
|
(3,948,677) | (3,311,485) | |||
Other (losses)/gains - net |
25
|
(7) | (11,702) | |||
Operating profit |
|
3,004,050 | 2,468,841 | |||
Finance costs - net |
26
|
(11,432) | (217,004) | |||
Share of equity-accounted results |
8
|
151,277 | 88,597 | |||
Profit/(loss) on sale of investments |
|
74,366 | (311) | |||
Dilution profits |
|
– | 368,036 | |||
Profit before taxation |
|
3,218,261 | 2,708,159 | |||
Taxation |
27
|
(934,813) | (256,462) | |||
Profit after taxation | 2,283,448 | 2,451,697 | ||||
Profit from discontinued operations |
28
|
31,816 | 50,042 | |||
Profit arising on discontinuance of operations |
28
|
1,032,160 | – | |||
Profit for the year | 3,347,424 | 2,501,739 | ||||
Attributable to: | ||||||
Equity holders of the Group | 3,190,188 | 2,384,762 | ||||
Minority interest | 157,236 | 116,977 | ||||
3,347,424 | 2,501,739 | |||||
Earnings per N ordinary share (cents) | ||||||
Basic |
29
|
1,124 | 860 | |||
Fully diluted |
29
|
1,063 | 814 | |||
Headline earnings per N ordinary share (cents) |
|
|||||
Basic |
29
|
756 | 730 | |||
Fully diluted |
29
|
715 | 690 | |||
Dividend paid per A ordinary share (cents) | 14 | 7 | ||||
Dividend paid per N ordinary share (cents) | 70 | 38 | ||||
Proposed dividend per A ordinary share (cents) | 24 | 14 | ||||
Proposed dividend per N ordinary share (cents) | 120 | 70 | ||||
The accompanying notes are an integral part of these consolidated annual financial statements. |
CONSOLIDATED CASH FLOW STATEMENTS | ||||||
FOR THE YEARS ENDED MARCH 31, 2006 AND 2005 | ||||||
March
31
|
||||||
Notes
|
2006
|
2005
|
||||
R’000
|
R’000
|
|||||
Cash flows from operating activities | ||||||
Cash from operating activities |
30
|
4,019,905 | 3,051,265 | |||
Investment income received | 2,170 | 430 | ||||
Dividends received from equity-accounted companies | 44,589 | 5,632 | ||||
Cash generated from operating activities | 4,066,664 | 3,057,327 | ||||
Net finance costs paid | (78,480) | (214,923) | ||||
Taxation paid | (821,737) | (474,462) | ||||
Net cash from operating activities | 3,166,447 | 2,367,942 | ||||
Cash flows from investment activities | ||||||
Property, plant and equipment acquired | (809,661) | (577,542) | ||||
Proceeds from sale of property, plant and equipment | 46,025 | 28,120 | ||||
Intangible assets acquired | (106,805) | (63,384) | ||||
Acquisition of subsidiaries |
31
|
(42,919) | (270,845) | |||
Disposal of subsidiaries |
32
|
36,726 | 7,847 | |||
Additional investment in existing subsidiaries | (193,280) | (66,879) | ||||
Partial disposal of interest in subsidiaries | 10,000 | – | ||||
Partial disposal of interest in joint ventures |
33
|
751,845 | (188,097) | |||
Net investment in associated companies | (23,212) | (1,004) | ||||
Net cash movement in other investments and loans | (741) | 98,335 | ||||
Disposal of available-for-sale investments | – | 429,587 | ||||
Acquisition of available-for-sale investments | (3,417) | (273,245) | ||||
Net cash utilized in investing activities | (335,439 | (877,107) | ||||
Cash flows from financing activities | ||||||
Long term loans raised | 460,916 | 29,684 | ||||
Repayments of capitalized finance lease liabilities | (268,052) | (368,976) | ||||
Proceeds from share issue | 166,951 | 26,372 | ||||
Contributions by minority shareholders | 583 | 8,357 | ||||
Dividend paid by subsidiaries | (127,005) | (98,356) | ||||
Dividend paid by holding company | (208,871) | (105,645) | ||||
Other | – | (5,120) | ||||
Net cash from/(utilized in) financing activities | 24,522 | (513,684) | ||||
Net increase in cash and cash equivalents | 2,855,530 | 977,151 | ||||
Forex translation adjustments on cash and cash equivalents | (45,222) | 7,696 | ||||
Cash and cash equivalents at beginning of the year | 3,600,457 | 2,615,610 | ||||
Cash and cash equivalents at end of the year |
34
|
6,410,765 | 3,600,457 | |||
The accompanying notes are an integral part of these consolidated annual financial statements |
Share
capital and
premium
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Class
A
|
Class
N
|
Foreign
currency
translation
reserve
|
Hedging
reserve
|
Fair
value
reserve
|
Existing
control
business
combination
reserve
|
Share-based
compen-
sation
reserve
|
Retained
earnings
|
Minority
interest
|
Total
|
|||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
|||||||||||
Balance at April 1, 2004 | 14,243 | 4,577,786 | – | (40,099) | (16,945) | (2,404,797) | 21,965 | (385,799) | 245,369 | 2,011,723 | ||||||||||
Share capital movements | – | 760,985 | – | – | – | – | – | – | – | 760,985 | ||||||||||
Treasury share movements | – | 38,137 | – | – | – | – | – | – | – | 38,137 | ||||||||||
Share-based compensation | ||||||||||||||||||||
movements | – | – | – | – | – | – | 28,591 | – | – | 28,591 | ||||||||||
Foreign currency translation effect | – | – | (5,984) | – | – | – | – | – | 1,652 | (4,332) | ||||||||||
Share in equity-accounted direct | ||||||||||||||||||||
reserve movements | – | – | 568 | 1,024 | – | – | 5,818 | – | – | 7,410 | ||||||||||
Net fair value gains | – | – | – | 47 | 12,846 | – | – | – | – | 12,893 | ||||||||||
- Fair value adjustment to available- | ||||||||||||||||||||
for-sale investments, gross | – | – | – | 66 | 18,095 | – | – | – | – | 18,161 | ||||||||||
- Fair value adjustment to available- | ||||||||||||||||||||
for-sale investments, tax portion | – | – | – | (19) | (5,249) | – | – | – | – | (5,268) | ||||||||||
Cash flow hedges | – | – | – | 20,108 | – | – | – | – | 2,429 | 22,537 | ||||||||||
- Net fair value gains, gross | – | – | – | (4,642) | – | – | – | – | 2,429 | (2,213) | ||||||||||
- Net fair value gains, tax portion | – | – | – | 1,346 | – | – | – | – | – | 1,346 | ||||||||||
- Derecognized and added to asset, | ||||||||||||||||||||
gross | – | – | – | 11,690 | – | – | – | – | – | 11,690 | ||||||||||
- Derecognized and added to asset, | ||||||||||||||||||||
tax portion | – | – | – | (3,390) | – | – | – | – | – | (3,390) | ||||||||||
- Derecognized and reported in | ||||||||||||||||||||
income when recognition criteria | – | – | – | 21,273 | – | – | – | – | – | 21,273 | ||||||||||
failed, gross | ||||||||||||||||||||
- Derecognized and reported in | ||||||||||||||||||||
income when recognition criteria | – | – | – | (6,169) | – | – | – | – | – | (6,169) | ||||||||||
failed, tax portion | ||||||||||||||||||||
Other movements | – | – | – | – | 27,895 | (68,728) | – | (813) | (42,782) | (84,428) | ||||||||||
Release of fair value reserve | – | – | – | – | 27,895 | – | – | – | – | 27,895 | ||||||||||
Transactions with minorities and | ||||||||||||||||||||
successive acquisitions | – | – | – | – | – | (68,728) | – | – | – | (68,728) | ||||||||||
Other | – | – | – | – | – | – | (813) | (42,782) | (43,595) | |||||||||||
Profit for the year | – | – | – | – | – | – | – | 2,384,762 | 116,977 | 2,501,739 | ||||||||||
Dividends | – | – | – | – | – | – | – | (105,645) | (102,380) | (208,025) | ||||||||||
Other minority interest movements | – | – | – | – | – | – | – | – | 6,063 | 6,063 | ||||||||||
Balance at March 31, 2005 | 14,243 | 5,376,908 | (5,416) | (18,920) | 23,796 | (2,473,525) | 56,374 | 1,892,505 | 227,328 | 5,093,293 |
FOR THE YEARS ENDED MARCH 31, 2006 AND 2005 (continued) |
Share
capital and
premiun
|
|
|
|
|
|
|
|
|||||||||||||
Class
A
|
Class N
|
Foreign
currency
translation
reserve
|
Hedging
reserve
|
Fair
value
reserve
|
Existing
control
business
combination
reserve
|
Share
compen-
sation
reserve
|
Retaining
earnings
|
Minority
interest
|
Total
|
|||||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000 |
R’000
|
R’000
|
|||||||||||
Balance at April 1, 2005 | 14,243 | 5,376,908 | (5,416) | (18,920) | 23,796 | (2,473,525) | 56,374 | 1,892,505 | 227,328 | 5,093,293 | ||||||||||
Share capital movements | – | 69,723 | – | – | – | – | – | – | – | 69,723 | ||||||||||
Treasury share movements | – | 64,537 | – | – | – | – | – | – | – | 64,537 | ||||||||||
Share-based compensation | ||||||||||||||||||||
movements | – | 35,909 | – | – | – | – | 134,808 | – | – | 170,717 | ||||||||||
Foreign currency translation effect | – | – | 18,223 | – | – | – | – | – | 1,010 | 19,233 | ||||||||||
Purchase in existing subsidiary | – | – | – | – | – | (1,028,058) | – | – | (49,592) | (1,077,650) | ||||||||||
Sale of existing subsidiary | – | – | – | – | – | 908 | – | – | – | 908 | ||||||||||
Net fair value gains | – | – | – | – | (23,623) | – | – | – | – | (23,623) | ||||||||||
- Fair value adjustment to available- | ||||||||||||||||||||
for-sale investments, gross | – | – | – | – | (17,849) | – | – | – | – | (17,849) | ||||||||||
- Fair value adjustment to available- | ||||||||||||||||||||
for-sale investments, tax portion | – | – | – | – | 5,176 | – | – | – | – | 5,176 | ||||||||||
- Realization of fair value on sale of | ||||||||||||||||||||
available-for-sale investments, gross | – | – | – | – | (15,422) | – | – | – | – | (15,422) | ||||||||||
- Realization of fair value on sale of | ||||||||||||||||||||
available-for-sale investments, tax | – | – | – |
–
|
4,472 | – | – | – | – | 4,472 | ||||||||||
portion | ||||||||||||||||||||
Cash flow hedges | – | – | – | (1,273) | – | – | – | – | (1,109) | (2,382) | ||||||||||
- Net fair value gains, gross | – | – | – | 19,917 | – | – | – | – | (317) | 19,600 | ||||||||||
- Net fair value gains, tax portion | – | – | – | (5,776) | – | – | – | – | 98 | (5,678) | ||||||||||
- Derecognized and added to asset, | ||||||||||||||||||||
gross | – | – | – | (9,837) | – | – | – | – | (1,153) | (10,990) | ||||||||||
- Derecognized and added to asset, | ||||||||||||||||||||
tax portion | – | – | – | 2,853 | – | – | – | – | 263 | 3,116 | ||||||||||
- Derecognized and reported in | ||||||||||||||||||||
income, gross | – | – | – | (11,873) | – | – | – | – | – | (11,873) | ||||||||||
- Derecognized and reported in | ||||||||||||||||||||
income, tax portion | – | – | – | 3,443 | – | – | – | – | – | 3,443 | ||||||||||
Profit for the year | – | – | – | – | – | – | – | 3,190,188 | 157,236 | 3,347,424 | ||||||||||
Dividends | – | – | – | – | – | – | – | (208,871) | (127,514) | (336,385) | ||||||||||
Other minority interest movements | – | – | – | – | – | – | – | – | (35,812) | (35,812) | ||||||||||
Balance at March 31, 2006 | 14,243 | 5,547,077 | 12,807 | (20,193) | 173 | (3,500,675) | 191,182 | 4,873,822 | 171,547 | 7,289,983 | ||||||||||
The accompanying notes are an integral part of these consolidated annual financial statements. |
1. | NATURE OF OPERATIONS | |
Naspers Limited was incorporated in 1915 under the laws of the Republic of South Africa. The principal activities of Naspers and its operating subsidiaries, joint ventures and associated companies (collectively, “the group”) are the operation of pay television, internet and instant messaging subscriber platforms and the provision of related technologies, the publishing, distribution and printing of magazines, newspapers and books, and the provision of private education services. These activities are conducted primarily in South Africa, sub-Saharan Africa, Greece, Cyprus, Thailand, China, the Netherlands and the United States of America. | ||
2. | TRANSITION TO INTERNATIONAL FINANCIAL REPORTING STANDARDS (“IFRS”) | |
A. | Introduction | |
For the year ended March 31, 2005 the Naspers Limited group (“Naspers” or “the group”) prepared its financial statements under South African Statements of Generally Accepted Accounting Practice (“SA GAAP”) as effective at that date. In accordance with the JSE Limited (“JSE”) Listing Requirements the group is required to prepare its first annual consolidated financial statements in accordance with IFRS for the year ended March 31, 2006. | ||
As the group publishes comparative information in its financial statements, the date for transition to IFRS is April 1, 2004, which represents the beginning of the earliest period of comparative information to be presented as required in terms of the requirements of the JSE Limited and the Securities and Exchange Commission in the United States of America. | ||
In order to describe how Naspers’s reported results of operations and financial position are impacted by IFRS, the group has restated information previously published under SA GAAP to the equivalent basis under IFRS. This restatement follows the guidelines set out in IFRS 1 “First-time Adoption of International Financial Reporting Standards” (“IFRS 1”). | ||
B. | Transitional arrangements | |
The date of transition to IFRS for the group is April 1, 2004 and therefore, as required by IFRS 1, the group’s opening balance sheet at April 1, 2004 has been restated to reflect all existing IFRS statements and interpretations effective at March 31, 2006. However, IFRS 1 allows for a number of exemptions and exceptions from full retrospective application of IFRS. | ||
The group has adopted the following exemptions in accordance with IFRS 1: | ||
(a) |
Business combinations
|
|
The group has applied IFRS 3 “Business Combinations”
(“IFRS 3”) to all business combinations that have occurred since April
1,
2004 (the date of transition to IFRS). In addition, the group
has elected
to apply IFRS 3 retrospectively to all business combinations
that occurred
between December 20, 2002 and the date of transition to IFRS.
The group
therefore applied the principles of IFRS 3 with effect from December
20,
2002. This retrospective application of IFRS 3 ensured that all
the
significant business combination transactions entered into by
the group
over the past three years have been treated in a consistent
manner.
|
||
(b) | Fair value as deemed cost | |
The group has elected to measure certain
items of
property, plant and equipment at fair value and to use these
fair values
as the items’ deemed costs as at April 1, 2004. These items relate mainly
to land and buildings in the group’s private education
segment.
|
||
(c) | Cumulative translation differences | |
Naspers has elected not to apply the requirements
of IAS
21 “Effects of Changes in Foreign Exchange Rates” (“IAS 21”)
retrospectively for cumulative translation differences of all
foreign
operations. The group therefore set the cumulative translation
differences
to zero at April 1, 2004 and applied IAS 21 from this
date.
|
||
(d) | Exemption from restatement of comparatives for IAS 32 and IAS 39 | |
The group has elected to apply the exemption
that allows
it to apply the previous SA GAAP principles under AC 125 “Financial
Instruments: Disclosure and Presentation (“AC 125”) and AC 133 “Financial
Instruments: Recognition and Measurement” (“AC 133”) to derivatives,
financial assets and financial liabilities and to hedging relationships
for its comparative information relating to the financial year
ended March
31, 2005. It therefore only applied IAS 32 and IAS 39 with effect
from
April 1, 2005.
|
||
(e) | Share-based payment transactions | |
The group has applied the share-based payment
exemption,
therefore IFRS 2 “Share-based payments” (“IFRS 2”) was only applied to
equity instruments that were granted after November 7, 2002 but
that have
not vested by January 1, 2005. Naspers also did not apply IFRS
2 to
liabilities arising from share-based payment transactions that
were
settled before January 1, 2005. For instruments vesting on or
after
January 1, 2005, the amortization of the fair value charge has
been
recorded as an expense in the income statements in the respective
periods
and the cumulative effect of prior years in equity.
|
||
(f) | Decommissioning liabilities included in property, plant and equipment | |
The group has elected in terms of IFRS 1 not to apply the requirements of IFRIC 1 “Changes in Existing Decommissioning, Restoration and Similar Liabilities” (“IFRIC 1”) for changes in such liabilities that occurred before April 1, 2004. |
B. | Transitional arrangements (continued) | |
The group has applied the following exceptions from retrospective application in accordance with IFRS 1: | ||
(a) | Derecognition of financial assets and liabilities | |
The
application of the exemption from restating comparatives for
IAS 32 “Financial Instruments: Disclosure and Presentation” (“IAS 32”) and
IAS 39 “Financial Instruments: Recognition and Measurement” (“IAS 39”)
means that the group’s effective date for these standards was April 1,
2005. Financial assets and liabilities derecognized before April
1, 2005
have not been re- recognized under IFRS.
|
||
(b) | Hedge accounting | |
On
adoption of IFRS the group is not allowed to designate a
transaction as a hedge, if such transaction was not designated
as a hedge
and it qualified for hedge accounting in terms of AC 133 under
SA
GAAP.
|
||
(c) | Estimates | |
Estimates
under IFRS at April 1, 2004 are consistent with the
estimates made at the same date under SA GAAP. Naspers therefore
did not
adjust any estimates it had made under SA GAAP for information
it received
subsequent to the date of transition to IFRS.
|
||
(d) | Assets held for sale and discontinued operations | |
The
group has applied IFRS 5 “Non-current Assets Held for Sale and
Discontinued Operations” (“IFRS 5”) prospectively from April 1, 2005 to
all non-current assets held for sale and/or discontinued
operations.
|
||
C. | Reconciliation of Net Profit and Equity from SA GAAP to IFRS |
Reconciliation
of Net Profit
|
Year ended | ||||
March 31, 2005 | |||||
R’m | |||||
As previously reported under SA GAAP | |||||
- Attributable to Naspers shareholders | 2,600 | ||||
- Attributable to minority shareholders | 120 | ||||
2,720 | |||||
Adjusted for: | |||||
- share-based payments |
1
|
(128) | |||
- amortization of goodwill and intangible assets |
2
|
- | |||
- transactions with minority shareholders |
3
|
(59) | |||
- recognition of intangible assets |
4
|
(20) | |||
- property, plant and equipment |
5
&
6
|
(11) | |||
- currency translation differences |
7
|
4 | |||
- operating leases |
8
|
(4) | |||
- decommission liabilities |
9
|
- | |||
- discounting of financial liabilities |
10
|
(1) | |||
As reported under IFRS | 2,501 |
NOTES TO THE CONSOLIDATED ANNUAL FINANCIAL STATEMENTS | ||||||
(CONTINUED) | ||||||
TRANSITION TO INTERNATIONAL FINANCIAL REPORTING STANDARDS (continued) | ||||||
C. Reconciliation of Net Profit and Equity from SA GAAP to IFRS (continued) | ||||||
Reconciliation of Equity | March 31, 2005 | April 1, 2004 | ||||
R’m | R’m | |||||
As previously reported under SA GAAP | ||||||
- Naspers shareholders’ interest | 6,630 | 3,231 | ||||
- Minority shareholders’ interest | 223 | 237 | ||||
6,853 | 3,468 | |||||
Adjusted for: | ||||||
- share-based payments |
1
|
(155) | (62) | |||
- amortization of goodwill and intangible assets |
2
|
219 | 219 | |||
- transactions with minority shareholders |
3
|
(1,956) | (1,782) | |||
- recognition of intangible assets |
4
|
40 | 61 | |||
- property, plant and equipment |
5
&
6
|
116 | 128 | |||
- currency translation differences |
7
|
- | - | |||
- operating leases |
8
|
(21) | (18) | |||
- decommission liabilities |
9
|
(2) | (2) | |||
- discounting of financial liabilities |
10
|
(1) | - | |||
As reported under IFRS | 5,093 | 2,012 |
D. | IFRS adjustments and reclassifications | |
The group made the following adjustments to its SA GAAP financial statements in order to restate the information in terms of IFRS: | ||
(1) | IFRS 2: Share-based payments | |
The group grants share options to its employees
under a
number of equity compensation plans. In terms of SA GAAP, these
equity
compensation plans did not result in any expense being recorded
by the
group, other than costs incurred in administering the schemes
and a
dilution in earnings per share when the shares were delivered
to the
employee.
|
||
In
accordance with IFRS 2, the group has recognized a compensation
expense in the income statement, representing the fair value
of share
options granted to the group’s employees. A corresponding credit to equity
has been raised for equity-settled plans, whereas a corresponding
credit
to liabilities has been raised for cash-settled plans. The
fair value of
the options at the date of grant under equity-settled plans
is charged to
income over the relevant vesting periods, adjusted to reflect
actual and
expected levels of vesting. For cash-settled plans, the group
remeasures
the fair value of the liability at each reporting date and
at the date of
settlement, with any changes in fair value recognized in
income for the
period.
|
||
(2) |
IAS 38: Amortization of goodwill and
intangible
assets with indefinite useful lives
|
|
The group has adopted IFRS 3 “Business Combinations”
(“IFRS 3”), IAS 36 “Impairment of Assets” (“IAS 36”) and IAS 38
“Intangible Assets” (“IAS 38”) on April 1, 2004. As discussed previously
the group elected to apply IFRS 3 with effect from December
20, 2002 in
terms of the exemption provided under IFRS 1. Owing to this
application of
IFRS 3, the group has also applied the principles of IAS 36
and IAS 38
from that date.
|
||
|
||
(3) | IFRS 3: Transactions with minority shareholders | |
As discussed above the group has elected to apply the principles of IFRS 3 to all business combinations as from December 20, 2002. Under SA GAAP, before the adoption of AC 140 “Business Combinations” (“AC 140”), the group accounted for transactions with minority shareholders by allocating the cost of the transaction to identifiable tangible and intangible assets at their fair values at the transaction date and recognizing goodwill relating to the excess of the cost over the acquirer’s interest in the net fair value of the identifiable assets and liabilities. After the adoption of AC 140 on April 1, 2004, the group applied the modified parent company model and allocated the full excess of the cost of the transaction with minority shareholders over the acquirer’s interest in previously recognized assets and liabilities to goodwill under SA GAAP. |
(CONTINUED) |
D. | IFRS adjustments and reclassifications (continued) | |
(3) | IFRS 3: Transactions with minority shareholders (continued) | |
In
terms of IFRS 3, the group has elected to account for
transactions with minority shareholders as equity transactions
in terms of
the economic entity model. Under this model, any excess of
the cost of the
transaction over the acquirer’s interest in previously recognized assets
and liabilities is allocated to a separate component of
equity.
The
impact of the adoption of IFRS 3 as from December 20, 2002
has
led to the derecognition of all intangible assets, all adjustments
to the
fair value of tangible assets and all goodwill accounted
for under SA GAAP
that resulted from transactions with minority shareholders
since that
date. |
||
(4) | IAS 38: Recognition of intangible assets | |
Before the adoption of AC 131 “Business Combinations”
and AC 128 “Intangible Assets” on April 1, 2000, the group accounted for
all intangible assets purchased and acquired in business
combinations
against shareholders’ equity. In terms of the requirements of IFRS 1, IAS
38 should be applied retrospectively, requiring the group
to recognize all
intangible assets that have previously been recognized in
the group’s
financial statements and that meet the recognition and measurement
criteria of IAS 38. On transition to IFRS the group has therefore
re-instated all such intangible assets which were previously
accounted for
against shareholders’ equity under SA GAAP.
|
||
(5) |
IAS 16: Useful lives and residual
values
|
|
IAS 16 “Property, plant and equipment” (“IAS 16”)
differs in certain respects from the previous SA GAAP equivalent,
AC
123 “Property, plant and equipment” (“AC
123”), applied by the group until March 31, 2005. IAS 16 states
that an
entity is required to measure the residual value of an item
of property,
plant and equipment as the amount the entity estimates it
would receive
currently for the asset if the asset were already of the
age and in the
condition expected at the end of its useful life. The group
has previously
under SA GAAP accounted for residual values based on the
requirement of AC
123 that regards residual value as the net amount that the
entity expected
to obtain for the asset at the end of its useful life. The
group has
therefore reviewed its residual values for individual items
of property,
plant and equipment and adjusted the carrying value of some
items at the
date of transition accordingly in terms of the requirements
of IAS
16.
|
||
IAS 16 further requires that the useful
lives of the
individual components of property, plant and equipment items
be reviewed
at least annually, whereas the requirement under the previous
SA GAAP
equivalent, AC 123, has been to review the useful lives of
items of
property, plant and equipment on a non-mandatory periodic
basis. The group
has reassessed the useful lives of all individual components
of property,
plant and equipment and adjusted the carrying value of some
items at the
date of transition accordingly.
|
||
The adjustments to the residual values
and useful lives
of certain items of property, plant and equipment and the
corresponding
change in their carrying values at April 1, 2004 has also
impacted
depreciation charges subsequent to April 1, 2004.
|
||
(6) | IFRS 1 and IAS 16: Fair value as deemed cost | |
In terms of the requirements of IFRS
1 the group is
required to apply IAS 16 retrospectively. As explained in
the transitional
arrangements section, the group has elected to apply the
exemption under
IFRS 1 whereby the fair value of certain assets at April
1, 2004 is used
as its deemed cost on the transition date. The group adjusted
the carrying
values of the individual items of property, plant and equipment
for those
items to which the exemption was applied. The aggregate of
these fair
values were Rand 89.6 million and the total adjustment to
the carrying
amounts was Rand 36 million.
|
||
(7) |
IFRS 1 and IAS 21: Reset of cumulative
translation
differences
|
|
In terms of the requirements of IFRS
1 the group is
required to apply IAS 21 “The Effects of Changes in Foreign Exchange
Rates” (“IAS 21”) retrospectively. As explained in the transitional
arrangements section, the group has elected to apply the
exemption under
IFRS 1 whereby all cumulative translation differences for
all foreign
operations are deemed to be zero at the date of transition.
The group has
therefore reset its cumulative translation differences relating
to foreign
entities as previously recognized under SA GAAP. A corresponding
entry was
made to retained earnings.
|
||
(8) | IAS 17: Operating leases | |
The South African Institute of Chartered Accountants issued Circular 7/2005 during August 2005. The purpose of the circular was to clarify the requirements of IAS 17 “Leases” (“IAS 17”) in respect of operating leases, which include fixed rental increases. IAS 17 and its SA GAAP equivalent standard AC 105 “Leases” (“AC 105”) require that lease payments under an operating lease should be recognized as an expense on a straight-line basis over the lease term unless another systematic basis is more representative of the time pattern of the user’s benefit. In South Africa most lessees, including Naspers, have in the application of AC 105 recognized rental expenses with fixed rental increases on the basis of the cash flow in the lease agreements, interpreting that such an approach represented “another systematic basis” that was “more representative of the time pattern of the user’s benefits”. Circular 7/2005, however, clarified that the way many South African entities, including Naspers, applied the “other systematic basis” in terms of AC 105 was not consistent with the requirements of IAS 17 and AC as applied internationally. IAS 17 only permits a treatment other than straight-line recognition when another basis is more representative of the time pattern of the user’s benefit, which is unaffected by the timing of payments. |
(CONTINUED) |
D. | IFRS adjustments and reclassifications (continued) | |
(8) | IAS 17: Operating leases (continued) | |
Naspers
applied the principles of IAS 17, as clarified by Circular
7/2005,
to all its lease agreements with fixed rental increases on
adoption of IFRS. The requirements of IAS 17 were applied
retrospectively
and an adjustment to retained earnings at the transition
date was
accounted for. The net profit for the year ended March 31,
2005 was
adjusted accordingly.
|
||
(9) | IFRIC 1: Decommissioning, restoration and similar liabilities | |
IFRS 1 requires that the group apply the
requirements of
IFRIC 1 retrospectively. As explained in the transitional arrangements
section, the group has elected to apply the exemption under
IFRS 1,
whereby the group need not account for changes in decommissioning,
restoration and similar liabilities that occurred before the
date of
transition to IFRS. The group identified only one such liability,
pertaining to leasehold premises and related improvements.
The value of
the assets are immaterial to the group.
|
||
(10) | IAS 39: Discounting of programme and film rights liabilities | |
The group has certain programme and film
rights
liabilities that are classified as financial liabilities in
terms of IAS
39. IAS 39 requires that financial liabilities be measured
at amortized
cost using the effective interest method. Certain programme
and film
rights liabilities have settlement dates that are not short
term in
nature, therefore these liabilities have been discounted in
terms of IAS
39. These liabilities were not previously discounted in terms
of the
group’s SA GAAP reporting.
|
||
|
||
In
the process of transition to IFRS, the group identified
instances where reclassifications were required between certain
balance
sheet items compared with the classifications that were previously
presented under SA GAAP. The following reclassifications were
made by the
group in restating its balance sheet under IFRS.
|
||
(11) | Reclassification of computer software from property, plant and equipment to intangible assets | |
The group reclassified certain computer
software from
“property, plant and equipment” to “intangible assets” on its balance
sheet. Computer software is required to be classified as an
intangible
asset in terms of IAS 38, unless the software is an integral
part of the
related hardware. This adjustment had no impact on the group’s income
statements or its net equity.
|
||
(12) | Reclassification between non-current and current assets and liabilities | |
The group reclassified certain assets and
liabilities
from non-current assets and liabilities to current assets and
liabilities,
respectively. The reason for these reclassifications was to
accurately
reflect the nature of certain assets and liabilities between
its current
and non-current portions as required by IAS 1. Certain derivative
financial assets were reclassified from current assets to non-current
assets. This reclassification had no impact on the group’s income
statements or its net equity.
|
||
(13) | Reclassification of deferred income and provisions | |
The group reclassified credit balances
relating to
deferred income that were included under “accounts receivable” to “accrued
expenses” on its balance sheet. This reclassification had no impact on
the
group’s income statements or its net equity. A reclassification was
also
made between “accrued expenses” and “provisions” on the balance sheet
relating to a warranty provision.
|
||
The
following represent the significant presentation adjustments
that have been made to the group’s income statement:
|
||
(1) | Presentation of expenses | |
The
group previously applied the provisions of AC 101 “Presentation of
Financial Statements” (“AC 101”) under SA GAAP to present its expenditure
items on the face of its income statement. IAS 1 “Presentation of
Financial Statements” (“IAS 1”) provides additional guidance relating to
the presentation of expenditure in its income statement. In
applying this
guidance certain reclassifications were made between “cost of providing
services and sale of goods”, “selling, general and administration
expenses” and “other (losses) / gains - net”.
|
||
(2) | Reallocation of depreciation, amortization and impairment captions | |
Depreciation and amortization expenses
that were
separately disclosed on the face of the SA GAAP income statement
have been
reallocated to “cost of providing services and sale of goods” and
“selling, general and administration expenses” on the face of the IFRS
income statement. Impairments and adjustments to goodwill and
other
intangible assets have been reallocated to the caption “other (losses) /
gains - net”.
|
||
(3) | Share of equity accounted results presented net of taxation | |
Under SA GAAP the group previously presented
its share
of equity-accounted results gross of its share of the associated
companies’ taxation charges, which were included under “taxation” in the
group’s income statement. In terms of IAS 1, the group is required
to
present its share of equity-accounted results relating to associated
companies after taxation and minority interests in the associates.
The
group therefore reclassified these taxation expenses from “taxation” to
“share of equity- accounted results” to reflect a post-taxation
result.
|
(CONTINUED) |
D. | IFRS adjustments and reclassifications (continued) | |
|
||
(4) | Exceptional items | |
|
||
Under
SA GAAP the group previously presented certain items that are
of such nature or incidence that their separate disclosure
is relevant to
explain the group’s performance and make comparisons of operating margins
more meaningful under a heading “exceptional items” on the face of its
income statement. Under IFRS the group is not allowed to aggregate
such
items under “exceptional items”, therefore such items have been presented
separately on the face of the income statement under headings
such as
“profit on sale of investments” and “dilution profits” to provide a
description of each item’s nature. Certain items previously included under
“exceptional items” that are of an operational nature have been
reclassified to “other (losses) / gains - net” and are therefore included
in operating profit under IFRS.
|
||
Certain
presentation changes have been made to the group’s cash
flow statement. The most significant adjustment related to
the
classification of dividends paid by the group. Under SA GAAP
the group
previously presented dividends paid to shareholders as part
of its
operating activities, as it assisted readers of the financial
statements
to determine the ability of the group to pay dividends out
of operating
cash flows. Under IFRS the group elected to present dividends
paid as part
of financing activities in terms of IAS 7 “Cash Flow Statements” (“IAS 7”)
as it is a cost to obtain financial resources. Dividends paid
of Rand 204
million for the year ended March 31, 2005 have been reclassified
from
operating to financing activities. A number of additional immaterial
adjustments and reclassifications were also made to the group’s SA GAAP
cash flow statement in order to present it on an IFRS
basis. |
||
3.
|
PRINCIPAL
ACCOUNTING
POLICIES
|
|
The consolidated annual financial statements
of
the group are presented in accordance with, and comply with,
International
Financial Reporting Standards (“IFRS”) and International Financial
Reporting Interpretations Committee (IFRIC) interpretations
issued and
effective at the time of preparing these financial statements.
The
disclosure required by IFRS1 “First time adoption of IFRS” concerning the
transition from SA GAAP to IFRS is provided in note 2. The
consolidated
financial statements are prepared according to the historic
cost
convention as modified by the revaluation of available-for-sale
financial
assets and financial assets and liabilities (including derivative
instruments) at fair value through profit or loss.
The preparation of the consolidated financial
statements
necessitates the use of estimates, assumptions and judgments.
These
estimates and assumptions affect the reported amounts of assets,
liabilities and contingent liabilities at the balance sheet
date as well
as affecting the reported income and expenses for the year.
Although
estimates are based on management’s best knowledge and judgment of current
facts as at the balance sheet date, the actual outcome may
differ from
these estimates, possibly significantly. Refer to the individual
notes for
details of estimates, assumptions and judgments used.
|
||
(a) |
Basis of consolidation
|
|
The consolidated annual financial statements
include the
results of Naspers Limited and its subsidiaries, associates,
joint
ventures and related share incentive trusts.
|
||
Subsidiaries
|
||
The consolidated annual financial statements
include the
results Naspers Limited and its subsidiaries. Subsidiaries
are those
companies in which the group, directly or indirectly, has an
interest of
more than half of the voting rights, or otherwise has the power
to
exercise control over their operations. The existence and effect
of
potential voting rights that are presently exercisable or convertible
without restriction are considered when assessing whether the
group
controls another entity. Subsidiaries are consolidated from
the date that
effective control is transferred to the group and are no longer
consolidated from the date that effective control ceases. Similarly,
the
results of a subsidiary divested during an accounting period
are included
in the consolidated financial statements only to the date of
disposal. For
certain entities, the group has entered into contractual arrangements
(such as nominee relationships and escrow arrangements) which
allow the
group, along with its direct interests in such entities, to
control a
majority of the voting rights or otherwise have power to exercise
control
over the operations of such entities. Because the group controls
such
entities in this manner they are considered to be subsidiaries
and are
therefore consolidated in the annual financial statements.
All intergroup transactions and balances
are eliminated
as part of the consolidation process. The interests of minority
shareholders in the consolidated equity and results of the
group are shown
separately in the consolidated balance sheet and income statement,
respectively. Where the losses attributable to the minority
shareholders
in a consolidated subsidiary exceed their interest in that
subsidiary, the
excess, and any further losses attributable to them, are recognized
by the
group and allocated to those minority interests only to the
extent that
the minority shareholders have a binding obligation and are
able to fund
the losses. Where the group previously did not recognize the
minority
shareholders’ portion of losses and the subsidiary subsequently turns
profitable, the group recognizes all the profits until the
minority
shareholders’ share of losses previously absorbed by the group has been
recovered.
The
purchase method of accounting is used to account for the
acquisition of subsidiaries by the group. The cost of an
acquisition is
measured as the fair value of the assets given, equity instruments
issued
and liabilities incurred or assumed at the date of exchange,
plus costs
directly attributable to the acquisition. Identifiable assets
acquired and
liabilities and contingent liabilities assumed in a business
combination
are measured initially at their fair values at the
acquisition date, irrespective of the extent
of any minority
|
(CONTINUED) |
3. |
PRINCIPAL
ACCOUNTING
POLICIES (continued)
|
|
(a) |
Basis of consolidation
(continued)
|
|
Subsidiaries
(continued)
|
||
interest.
The excess of the cost of acquisition over the fair value
of the group’s share of the identifiable net assets acquired is recorded
as goodwill. If the cost of acquisition is less than the
fair value of the
net assets of the subsidiary acquired, the difference is
recognized
directly in the income statement.
The
group applies the economic entity model in accounting for
transactions with minority shareholders. In terms of this
model, minority
shareholders are viewed as equity participants of the group
and all
transactions are therefore accounted for as equity transactions
and
included in the statement of changes in equity. On acquisition
of an
interest from a minority shareholder, any excess of the cost
of the
transaction over the acquirer’s proportionate share of the net asset value
acquired is allocated to a separate component of equity.
Dilution profits
and losses relating to non-wholly owned subsidiary entities
are similarly
accounted for in the statement of changes in equity in terms
of the
economic entity model.
Where
necessary, accounting policies for subsidiaries have been
changed to ensure consistency with the policies adopted by
the
group.
|
||
Associated companies
|
||
Investments
in associated companies are accounted for under the
equity method. Associated companies are those companies in
which the group
generally has between 20% and 50% of the voting rights, or
over which the
group exercises significant influence, but which it does
not control.
Equity-accounting
involves recognizing in the income statement the
group’s share of the associate’s post-acquisition results net of taxation
and minority interests in the associate. The group’s share of
post-acquisition movements in reserves is accounted for in
the reserves of
the group. The group’s interest in the associate is carried on the balance
sheet at cost, adjusted for the group’s share of the change in
post-acquisition net assets, and inclusive of goodwill and
other
identifiable intangible assets recognized on acquisitions.
Where the
group’s share of losses exceeds the carrying amount of its investment,
the
carrying amount of the investment as well as any loans to
the associate
are reduced to nil and no further losses are recognized,
unless the group
has incurred obligations to the associate or the group has
guaranteed or
committed to satisfy obligations of the associate. Unrealized
gains and
losses on transactions between the group and its associates
are eliminated
to the extent of the group’s interest in the associates, unless the loss
provides evidence of an impairment of the asset transferred.
|
||
Joint ventures
|
||
The
group’s interest in jointly controlled entities is accounted
for by way of proportionate consolidation. The group combines
its share of
the joint ventures’ individual income and expenses, assets and liabilities
and cash flows on a line-by-line basis with similar items
in the group’s
financial statements. The group recognizes the portion of
gains or losses
on the sale of assets by the group to the joint venture that
is
attributable to the other venturers. The group does not recognize
its
share of gains or losses from the joint venture that result
from the
purchase of assets by the group from the joint venture until
it resells
the assets to an independent third party. However, if a loss
on the
transaction provides evidence of a reduction in the net realizable
value
of current assets or an impairment loss, the loss is recognized
immediately.
|
||
(b) | Investments | |
The
group classifies its investments in debt and equity securities
into the following categories: at fair value through profit
and loss,
held-to-maturity, available-for-sale and loans and receivables.
The
classification is dependent on the purpose for which the investments
were
acquired. Management determines the classification of its investments
at
the time of purchase and re-evaluates such designation on an
annual
basis.
At
fair value through profit and loss assets has two
sub-categories: financial assets held for trading and those
designated at
fair value through profit or loss at inception. A financial
asset is
classified into this category at inception if acquired principally
for the
purpose of selling in the short term, if it forms part of a
portfolio of
financial assets in which there is evidence of short term profit-taking,
or if so designated by management. For the purpose of these
financial
statements short-term is defined as a period of three months
or less. The
group does not hold financial assets for trading, therefore
assets held as
at fair value through profit and loss are designated as such
on initial
recognition. Derivatives are also classified as held for trading
unless
they are designated as hedges.
Investments
with a fixed maturity that management has the intent
and ability to hold to maturity are classified as held-to-maturity
and are
included in non-current
assets, except for maturities within 12 months from the
balance sheet date, which are classified as current assets.
Loans and
receivables are non-derivative financial assets with fixed
or determinable
payments that are not quoted in an active market other than
those that the
group intends to sell in the short term or that it has designated
as at
fair value through income or available-for-sale. All other
investments,
including those that are intended to be held for an indefinite
period of
time, which may be sold in response to needs for liquidity,
changes in
fair value or interest rates, are classified as available-for-sale.
Available for sale assets are included in non-current assets
unless
management has the express intention of holding the investment
for less
than 12 months from the balance sheet date or unless they
will need to be
sold to raise operating capital, in which case they are included
in
current assets.
|
3. |
PRINCIPAL
ACCOUNTING
POLICIES (continued)
|
|
(b) |
Investments
(continued)
|
|
Purchases
and sales of investments are recognized on the trade
date, which is the date that the group commits to purchase
or sell the
asset. Investments are initially recognized at fair value
plus, in the
case of all financial assets not carried at fair value
through profit or
loss, transaction costs that are directly attributable
to their
acquisition. At fair value through profit and loss and
available-for-sale
investments are subsequently carried at fair value. Held-to-maturity
investments and loans and receivables are carried at
amortized cost using
the effective yield method. Realized and unrealized gains
and losses
arising from changes in the fair value of at fair value
through profit and
loss investments are included in the income statement
in the period in
which they arise. Unrealized gains and losses arising
from changes in the
fair value of investments classified as available-for-sale
are recognized
in equity.
The
fair values of investments are based on quoted bid prices
or
amounts derived from cash flow models. Fair values for
unlisted equity
securities are estimated using applicable price/earnings
or price/cash
flow ratios refined to reflect the specific circumstances
of the issuer.
Equity securities for which fair values cannot be measured
reliably are
recognized at cost less impairment. When securities classified
as
available-for-sale are sold or impaired, the accumulated
fair value
adjustments are included in the income statement as “profit / loss on sale
of investments”
Investments
are derecognized when the rights to receive cash flows
from the investments have expired or where they have
been transferred and
the group has also transferred substantially all risks
and rewards of
ownership.
|
||
(c) |
Property, plant and
equipment
|
|
Property,
plant and equipment are stated at cost, being the
purchase cost plus any cost to prepare the assets for their
intended use,
less accumulated depreciation and any accumulated impairment
losses. Cost
includes transfers from equity of any gains/losses on qualifying
cash flow
hedges of foreign currency purchase costs. Property, plant
and equipment,
with the exception of land, are depreciated in equal annual
amounts over
each asset’s estimated useful economic life. Land is not depreciated
as it
is deemed to have an indefinite life. Depreciation periods
vary in
accordance with the conditions in the relevant industries,
but are subject
to the following maximum
limits:
|
Land & Buildings: | Factory buildings | 50 years | |||
Other buildings | 50 years | ||||
Manufacturing equipment: | Printing presses | 25 years | |||
Production equipment | 25 years | ||||
Office equipment: | 20 years | ||||
Furniture: | 20 years | ||||
Computer equipment: | Manufacturing | 20 years | |||
Office | 20 years | ||||
Vehicles: | 12 years | ||||
Transmission equipment: | Set-top boxes | 20 years | |||
Transponders and transmitters | 20 years |
Major
leasehold improvements are amortized over the shorter of
their respective lease periods and estimated useful economic
life.
Concession
assets are capitalized and depreciated over the shorter
of their useful life of five years and the remaining concession
period.
Borrowing
costs directly attributable to the acquisition,
construction or production of qualifying assets are capitalized
as part of
the cost of those assets. Capitalization of such borrowing
costs ceases
when the assets are substantially ready for their intended
use or sale.
All other borrowing costs are expensed in the period in which
they are
incurred.
Subsequent
costs are included in the asset’s carrying amount or
recognized as a separate asset, as appropriate, only when
it is probable
that future economic benefits associated with the item will
flow to the
group and the cost of the item can be measured reliably.
All other repairs
and maintenance are charged to the income statement during
the financial
period in which they are incurred. The cost of major renovations
is
included in the carrying amount of the asset when it is probable
that
future economic benefits will flow to the group and the cost
can be
reliably measured. Major renovations are depreciated over
the remaining
useful economic life of the related
asset.
|
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(c) | Property, plant and equipment (continued) | |
The carrying values of property, plant and equipment are reviewed periodically to assess whether or not the net recoverable amount has declined below the carrying amount. In the event of such impairment, the carrying amount is reduced and the reduction is charged as an expense against income. | ||
The assets’ residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date. Gains and losses on disposals are determined by comparing the proceeds with the asset’s carrying amount. | ||
(d) | Leased assets | |
Leases of property, plant and equipment, except land, are classified as finance leases where, substantially all risks and rewards associated with ownership of an asset are transferred from the lessor to the group as lessee. Assets classified as finance leases are capitalized at the lower of the fair value of the leased asset and the estimated present value of the underlying minimum lease payments, with the related lease obligation recognized at the estimated present value of the minimum lease payments. Bank rates are used to calculate present values of minimum lease payments. Capitalized leased assets are depreciated over their estimated useful lives, limited to the duration of the lease agreement. | ||
Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the finance balance outstanding. The corresponding rental obligations, net of finance charges, are included in other long-term payables. The interest element of the finance cost is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. | ||
Leases of assets under which substantially all the risks and rewards of ownership are effectively retained by the third-party lessor are classified as operating leases. Operating lease rentals (net of any incentives received from the lessor) are charged to the income statement on a straight-line basis over the period of the lease. | ||
(e) | Goodwill and other intangible assets | |
Goodwill represents the excess of the cost of an acquisition over the fair value of the group’s share of the net identifiable assets of the acquired subsidiary, associate or joint venture at the date of acquisition. Goodwill on acquisition of subsidiaries and joint ventures is included in “goodwill” on the balance sheet. Goodwill on acquisitions of associates is included in ‘investments in associates’. Separately recognized goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. Impairment losses on goodwill are not reversed. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold. | ||
Goodwill is allocated to cash-generating units for the purpose of impairment testing. Impairment is determined by assessing the recoverable amount of the cash-generating unit to which the goodwill relates. Where the recoverable amount of the cash-generating unit is less than the carrying amount, an impairment loss is recognized. | ||
Patents, brand names, trademarks, title rights, concession rights, software and other similar intangible assets acquired are capitalized at cost. Intangible assets with indefinite useful lives are not amortized, but tested annually for impairment and carried at cost less accumulated impairment losses. Intangible assets with finite useful lives are being amortized using the straight-line method over their estimated useful lives. The carrying amount of each intangible asset is reviewed annually and adjusted for impairment where the carrying amount exceeds the recoverable amount. The useful lives and residual values of intangible assets are reassessed on an annual basis. Amortization periods for intangible assets with finite useful lives vary in accordance with the conditions in the relevant industries, but are subject to the following maximum limits: | ||
Patents
|
5 years | ||
Title rights | 10 years | ||
Brand names & trademarks | 20 years | ||
Software | 5 years | ||
Intellectual property rights | 7 years | ||
Concession rights | 20 years | ||
Subscriber base | 8 years |
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(f) | Programme and film rights | |
Purchased programme and film rights are stated at acquisition costs less accumulated amortization. The group has certain programme and film rights liabilities that are classified as financial liabilities in terms of IAS 39 which requires that financial liabilities be measured at amortized cost using the effective interest method. Certain programme and film rights liabilities have settlement dates that are long term in nature; therefore these liabilities are recorded as non-current liabilities and have been discounted in terms of IAS 39. Licenses are recorded as assets and liabilities for rights acquired, and obligations incurred under license agreements when the license period begins and the cost of each programme is known or reasonably determinable. Sports rights are written off on initial broadcasting of the event whereas general entertainment and films are amortized either on a straight- line basis over the duration of the license or based on broadcasts where the number of screenings are restricted. Amortization of programme and film rights is included in the cost of providing services and sale of goods. The costs of in-house programmes are expensed as incurred. | ||
(g) | Impairment | |
Financial assets | ||
The group assesses at each balance sheet date whether there is any objective evidence that an investment or group of investments is impaired. If any such evidence exists, the entity applies the following principles for each class of financial assets to determine the amount of any impairment loss: | ||
Financial assets carried at amortized cost | ||
If there is objective evidence that an impairment loss on loans and receivables or held-to-maturity investments carried at amortized cost has been incurred, the amount of the loss is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows (excluding future credit losses that have not been incurred) discounted at the financial asset’s original effective interest rate (ie the effective interest rate computed at initial recognition). The carrying amount of the asset is reduced directly through profit and loss. If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, the previously recognized impairment loss shall be reversed through profit and loss. The reversal shall not result in a carrying amount of the financial asset that exceeds what the amortized cost would have been had the impairment not been recognized at the date the impairment is reversed. The reversal is recognized in the income statement in the same line as the original impairment charge. | ||
Available-for-sale financial assets | ||
When a decline in the fair value of an available-for-sale financial asset has been recognized directly in equity and there is objective evidence that the asset is impaired, the cumulative loss that had been recognized directly in equity shall be removed from equity and recognized in profit or loss even though the financial asset has not been derecognized. | ||
Impairment losses recognized in profit or loss for an investment in an equity instrument classified as available for sale shall not be reversed through profit or loss. | ||
If, in a subsequent period, the fair value of a debt instrument classified as available for sale increases and the increase can be objectively related to an event occurring after the impairment loss was recognized in profit or loss, the impairment loss shall be reversed, with the amount of the reversal recognized in profit or loss. | ||
Long lived assets | ||
The group evaluates the carrying value of assets with finite useful lives annually and when events and circumstances indicate that the carrying value may not be recoverable. Indicators of possible impairment include, but are not limited to: significant underperformance relative to expectations based on historical or projected future operating results; significant changes in the manner of use of the assets or the strategy for the group’s overall business; significant negative industry or economic trends; a significant and sustained decline in an investment’s share price or market capitalization relative to its net asset value. Assets that have an indefinite useful life are not subject to amortization and are tested annually for impairment. | ||
An impairment loss is recognized in the income statement when the carrying amount of an asset exceeds its recoverable amount. An asset’s recoverable amount is the higher of the amount obtainable from the sale of an asset in an arm’s length transaction between knowledgeable willing parties, or its value in use. Value in use is the present value of estimated future cash flows expected to arise from the continuing use of an asset and from its disposal at the end of its useful life. The estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows. | ||
An impairment loss recognized for an asset in prior years is reversed if there has been a change in the estimates used to determine the asset’s recoverable amount since the last impairment loss was recognized and the recoverable amount exceeds the new carrying amount. The reversal of the impairment is limited to the carrying amount that would have been determined (net of depreciation or | ||
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(g) | Impairment (continued) | |
Long lived assets (continued) | ||
amortization) had no impairment loss been recognized in prior years. The reversal of such an impairment loss is recognized in the income statement in the same line item as the original impairment charge. | ||
(h) | Development activities | |
Research and development costs | ||
Research expenditure is recognized as an expense as incurred. Costs incurred on development projects (relating to the design and testing of new or improved products) are recognized as intangible assets when it is probable that the project will be profitable considering its commercial and technical feasibility and its costs can be measured reliably. Other development expenditures that do not meet these criteria are recognized as an expense as incurred. Development costs previously recognized as an expense are not recognized as an asset in a subsequent period. Capitalized development costs are recorded as intangible assets and amortized from the point at which the asset is ready for use on a straight-line basis over its useful life, not exceeding the limits stated in note (e). Development assets are tested for impairment annually, and the impairment loss is recognized in the income statement when the carrying amount of the asset exceeds its recoverable amount. This loss is also reversed if there has been a change in the estimates used to determine the asset’s recoverable amount since the last impairment loss was recognized and the recoverable amount exceeds the new carrying amount. The reversal of the impairment is limited to the carrying amount that would have been determined (net of depreciation or amortization) had no impairment loss been recognized in prior years. The reversal of such an impairment loss is recognized in the income statement in the same line item as the original impairment charge. | ||
Software development costs | ||
Costs that are directly associated with the production of identifiable and unique software products controlled by the group, and that will probably generate economic benefits exceeding costs beyond one year, are recognized as intangible assets. Direct costs include the software development team’s employee costs and an appropriate portion of relevant overheads. All other costs associated with developing or maintaining computer software programmes are recognized as an expense as incurred. | ||
Website development costs | ||
Website development costs are capitalized as intangible assets if it is probable that the expected future economic benefits attributable to the asset will flow to the group, and its cost can be measured reliably, otherwise these costs are charged against operating profit as the expenditure is incurred. | ||
(i) | Inventory | |
Inventory is stated at the lower of cost or net realizable value. The cost of inventory is determined by means of the first-in-first-out basis or the weighted average method. The majority of inventory is valued using the first-in-first-out basis, but for certain inventories with a specific nature and use which differs significantly from other classes of inventory, the weighed average is used. The cost of finished products and work-in-progress comprises raw materials, direct labour, other direct costs and related production overheads, but excludes finance costs. Costs of inventories include the transfer from equity of any gains or losses on qualifying cash flow hedges relating to inventory purchases. Net realizable value is the estimate of the selling price, less the costs of completion and selling expenses. Provisions are made for obsolete, unusable and unsaleable inventory and for latent damage first revealed when inventory items are taken into use or offered for sale. | ||
(j) | Trade receivables | |
Trade receivables are recognized at fair value less provision made for impairment. A provision for impairment of trade receivables is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of receivables. The amount of the provision is the difference between the carrying amount and the estimated recoverable amount. | ||
(k) | Cash and cash equivalents | |
Cash and cash equivalents are carried in the balance sheet at cost. Cash and cash equivalents comprise cash on hand, deposits held at call with banks and investments in money market instruments with maturities of three months or less at the date of purchase. Certain cash balances are restricted from immediate use according to terms with banks or other financial institutions. For cash flow purposes, cash and cash equivalents are presented net of bank overdrafts. |
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(l) | Borrowings | |
Borrowings are recognized initially at fair value, net of transaction costs incurred. Borrowings are subsequently stated at amortized cost using the effective yield method; any difference between proceeds and the redemption value is recognized in the income statement over the period of the borrowings. | ||
(m) | Provisions | |
Provisions are recognized when the group has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate of the amount of the obligation can be made. | ||
The group recognizes the estimated liability on all products still under warranty at the balance sheet date. The group recognizes a provision for onerous contracts when the expected benefits to be derived from a contract are less than the unavoidable costs of meeting the obligations under the contract. Restructuring provisions are recognized in the period in which the group becomes legally or constructively committed to payment. Costs related to the ongoing activities of the group are not provided in advance. | ||
(n) | Taxation | |
Taxation rates | ||
The normal South African company tax rate used for the year ending March 31, 2006 is 29% (2005: 30%). Deferred tax assets and liabilities for South African entities at March 31, 2006 have been calculated using this rate, being the rate that the group expects to apply to the periods when the assets are realized or the liabilities are settled. Secondary tax on companies is calculated at 12,5%, and capital gains tax is calculated at 50% of the company tax rate. International tax rates vary from jurisdiction to jurisdiction. | ||
Deferred taxation | ||
Deferred taxation is provided in full, using the balance sheet liability method, for all timing differences arising between the tax bases of assets and liabilities and their carrying values for financial reporting purposes. Currently enacted, or where appropriate, substantially enacted tax rates are used to determine deferred taxation. | ||
Using this method, the group is required to make provision for deferred taxation, in relation to an acquisition, on the difference between the fair values of the net assets acquired and their tax base. Provision for taxes, mainly withholding taxes, which could arise on the remittance of retained earnings, is only made if there is a current intention to remit such earnings. | ||
The principal timing differences arise from depreciation on property, plant and equipment, other intangibles, provisions and other current liabilities, income received in advance and tax losses carried forward. Deferred taxation assets are recognized to the extent that it is probable that future taxable profit will be available against which timing differences and unused tax losses can be utilized. | ||
Deferred taxation is provided on temporary differences arising on investments in subsidiaries and associates, except where the timing of the reversal of the temporary difference is controlled by the group and it is probable that the temporary difference will not reverse in the foreseeable future. | ||
Secondary tax on companies (“STC”) | ||
Dividends declared by South African companies are subject to STC, but the STC liability is reduced by dividends received during the dividend cycle. Where the dividends received exceed dividends declared within a cycle, there is no liability to pay STC. The potential tax benefit related to excess dividends received are carried forward to the next dividend cycle. Where dividends declared exceed the dividends received during a cycle, STC is payable at the current STC rate. The STC expense is included in the taxation charge in the income statement in the period that the dividend is paid. Deferred tax assets are recognized on unutilized STC credits to the extent that it is probable that the group will declare future dividends to utilize such STC credits. |
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | ||
(o) | Foreign currencies | ||
The consolidated financial statements are presented in Rands which is the Company’s functional and presentation currency. However, the group separately measures the transactions of each of its material operations using the functional currency determined for that specific entity, which in most instances, but not always, is the currency of the primary economic environment in which the operation conducts its business. | |||
For transactions and balances | |||
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year- end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the income statement, except when deferred in equity as qualifying cash flow hedges and qualifying net investment hedges. | |||
Translation differences on non-monetary items, such as equities held at fair value through profit or loss, are reported as part of the fair value gain or loss. Translation differences on non-monetary items, such as equities classified as available-for-sale financial assets, are included in the fair value reserve in equity. | |||
For translation of group companies | |||
The results and financial position of all the group entities (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows: | |||
(i) | assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet; | ||
(ii) | income and expenses for each income statement are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the dates of the transactions); and | ||
(iii) | all resulting exchange differences are recognized as a separate component of equity. | ||
On consolidation, exchange differences arising from the translation of the net investment in foreign entities, and of borrowings and other currency instruments designated as hedges of such investments, are taken to shareholders’ equity. When a foreign operation is sold, such exchange differences are recognized in the income statement as part of the gain or loss on sale. | |||
Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as the foreign entity’s assets and liabilities and are translated at the closing rate. | |||
(p) | Derivative financial instruments | ||
The group uses derivative instruments to reduce exposure to fluctuations in foreign currency exchange rates and interest rates. These instruments mainly comprise foreign exchange contracts, interest rate caps and interest rate swap agreements. Foreign exchange contracts protect the group from movements in exchange rates by fixing the rate at which a foreign currency asset or liability will be settled. Interest rate caps and swap agreements protect the group from movements in interest rates. It is the policy of the group not to trade in derivative financial instruments for economically speculative purposes. | |||
The group documents at the inception of the transaction the relationship between hedging instruments and hedged items, as well as its risk management objective and strategy for undertaking various hedge transactions. The group also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are expected to be and have been highly effective in offsetting changes in fair values or cash flows of hedged items. The fair values of various derivative instruments used for hedging purposes are disclosed in note 37. Movements on the hedging reserve are shown in the statement of changes in shareholders’ equity. | |||
Derivative financial instruments are recognized in the balance sheet at fair value. The method of recognizing the resulting gain or loss is dependent on the nature of the item being hedged. The group designates derivatives as either (1) a hedge of the fair value of a recognized asset or liability or firm commitment (fair value hedge), or (2) a hedge of a forecasted transaction or of the foreign currency risk of a firm commitment (cash flow hedge), or (3) a hedge of a net investment in a foreign entity on the date a derivative contract is entered into. | |||
Changes in the fair value of derivatives that are designated and qualify as fair value hedges and that are highly effective, are recorded in the income statement, along with changes in the fair value of the hedged asset or liability that is attributable to the hedged risk. | |||
Changes in the fair value of derivatives that are designated and qualify as cash flow hedges and that are highly effective are recognized in equity, and the ineffective part of the hedge is recognized in the income statement. Where the forecasted transaction |
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(p) | Derivative financial instruments (continued) | |
or firm commitment of which the foreign currency risk is being hedged results in the recognition of an asset or a liability, the gains and losses previously deferred in equity are transferred from equity and included in the initial measurement of the cost of the asset or liability. Otherwise, amounts deferred in equity are transferred to the income statement and classified as income or expense in the same periods during which the hedged transaction affects the income statement. | ||
Certain derivative transactions, while providing effective economic hedges under the group’s risk management policies, do not qualify for hedge accounting. Changes in the fair value of any derivative instrument that do not qualify for hedge accounting are recognized immediately in the income statement. | ||
When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognized when the committed or forecasted transaction ultimately is recognized in the income statement. When a committed or forecasted transaction is no longer expected to occur, the cumulative gain or loss that was reported in equity is immediately transferred to the income statement. | ||
Hedges of net investments in foreign entities are accounted for similarly to cash flow hedges. Where the hedging instrument is a derivative, any gain or loss on the hedging instrument relating to the effective portion of the hedge is recognized in equity; the gain or loss relating to the ineffective portion is recognized immediately in the income statement. However, where the hedging instrument is not a derivative, all foreign exchange gains and losses arising on translation are recognized in the income statement. | ||
Embedded derivatives are derivative instruments that are embedded in another contract or host contract. The group separates an embedded derivative from its host contract and accounts for it separately, when its economic characteristics are not clearly and closely related to those of the host contract. These separated embedded derivatives are classified as trading assets or liabilities and marked to market through the income statement, provided that the combined contract is not measured at fair value with changes through the income statement. | ||
(q) | Revenue recognition | |
Product sales | ||
Sales are recognized upon delivery of products and customer acceptance, net of sales taxes, VAT and discounts, and after eliminating sales within the group. | ||
Subscription fees | ||
Pay-television and Internet subscription fees are earned over the period the services are provided. Subscription revenue arises from the monthly billing of subscribers for pay-television and internet services provided by the group. Revenue is recognized in the month the service is rendered. Any subscription revenue received in advance of the service being provided is recorded as deferred revenue and recognized in the month the service is provided. | ||
Advertising revenues | ||
The group mainly derives advertising revenues from advertisements published in its newspapers and magazines, broadcasted on its pay television platforms and shown online on its websites and instant messaging windows. Advertising revenues from pay television and print media products are recognized upon showing or publication over the period of the advertising contract. Publication is regarded to be when the print media product has been delivered to the retailer and is available to be purchased by the general public. Online advertising revenues are recognized over the period in which the advertisements are displayed. | ||
Printing and distribution | ||
Revenues from print and distribution services are recognized upon completion of the services and delivery of the related product and customer acceptance, net of taxes, VAT and discounts, and after elimination of sales within the group. The recognition of print services revenue is based upon delivery of the product to the distribution depot and acceptance by the distributor of the client, or where the customer is responsible for the transport of the customers’ products, acceptance by the customer or its nominated transport company. Revenues from distribution services are recognized upon delivery of the product to the retailer and acceptance thereof. |
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(q) | Revenue recognition (continued) | |
Printing and distribution (continued) | ||
Print and distribution services are separately provided by different entities within the group and separately contracted for by third party customers. Where these services are provided to the same client, the terms of each separate contract are consistent with contracts where an unrelated party provides one of the services. Revenue is recognized separately for print and distribution services as the contracts are separately negotiated based on fair value for each service. | ||
Technology contracts and licensing | ||
For contracts with multiple obligations (e.g. maintenance and other services), and for which vendor-specific objective evidence of fair value for the undelivered elements exists, revenue from product licenses are recognized when delivery has occurred, collection of the receivables is probable, the fee is fixed or determinable and objective evidence exists to allocate the total fee to all delivered and undelivered elements of the arrangement. Generally, the group has vendor-specific objective evidence of the fair value of the maintenance element of software arrangements based on the renewal rates for maintenance in future years as specified in the contracts. In such cases, the maintenance revenue is deferred at the outset of the arrangement and is recognized rateably over the period during which the maintenance is to be provided. That period generally commences on the date that the software is delivered. Vendor-specific objective evidence of fair value for the service element is determined based on the price charged when those services are sold separately. The group recognizes revenue allocated to maintenance and support fees, for ongoing customer support and product updates rateably over the period of the relevant contracts. Payments for maintenance and support fees are generally made in advance and are non-refundable. For revenue allocated to consulting services and for consulting services sold separately, the group recognizes revenue as the related services are performed. | ||
The group enters into arrangements with network operators whereby application software is licensed to network operators in exchange for a percentage of the subscription revenue they earn from their customers. Where all of the software under the arrangement has been delivered, the revenue is recognized as the network operator reports to the group its revenue share, which is generally done on a quarterly basis. Under arrangements where the group has committed to deliver unspecified future applications, the revenue earned on the delivered applications is recognized on a subscription basis over the term of the arrangement. | ||
Instant messaging services | ||
The group’s activities include operating instant messaging platforms from which it derives revenues from provision of mobile and telecommunications value-added services and internet value-added services. | ||
Mobile and telecommunication value-added services revenues are derived principally from providing users with mobile instant messaging services, mobile chat services and other mobile value-added services. These services are substantially billed on a monthly subscription basis with certain portions billed on a per message basis (“Mobile and Telecom Service Fees”). These services are predominantly delivered through the platforms of various mobile operators and they also collect the Mobile and Telecom Service Fees on behalf of the group. Mobile and Telecom Service Fees are recognized at the amount invoiced to the group’s customers by the various mobile operators, less any sales taxes. Fixed commissions, other expenses and bad debt expenses are recorded as an element of cost of providing services. | ||
Revenue from internet value-added services (“Internet Service Fees”) are derived from subscriptions received or receivable from the provision of a comprehensive customer service platform that utilizes instant messaging and online entertainment services. Similar to mobile and telecommunication value-added services these services are substantially delivered to the group’s customers through the platforms of various mobile operators with monthly subscriptions paid or payable by the users. In addition, a small portion of the Internet Service Fees is prepaid by the customers to the group in the form of prepaid point cards. Revenue related to these prepaid services are recorded as deferred revenue and amortized on a straight-line basis into income over the estimated usage period. | ||
Tuition fees | ||
Tuition fees are non-refundable and are recognized on a percentage of completion method over the term of the applicable course for face to face learning, and for distance learning it is recognized as a percentage of cost. | ||
(r) | Other income | |
Interest and dividends received on available for sale financial assets are included in investment income and not as part of the fair value movement in equity. | ||
Interest income | ||
Interest is accrued on a time-proportion basis, recognizing the effective yield on the underlying assets. | ||
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(r) | Other income (continued) | |
Dividend income | ||
Dividends are recognized when the right to receive payment is established. | ||
(s) | Employee benefits | |
Retirement benefits | ||
The group provides retirement benefits for its full-time employees, primarily by means of monthly contributions to a number of defined contribution pension and provident funds in the countries in which the group operates. The assets of these funds are generally held in separate trustee-administered funds. The group’s contributions to retirement funds are recognized as an expense in the period in which employees render the related service. | ||
Medical aid benefits | ||
The group’s contributions to medical aid benefit funds for employees are recognized as an expense in the period during which the employees render services to the group. | ||
Post-retirement medical aid benefit | ||
Some group companies provide post-retirement health-care benefits to their retirees. The entitlement to post-retirement health-care benefits is based on the employee remaining in service up to retirement age and completing a minimum service period. The expected costs of these benefits are accrued over the period of employment, using an accounting methodology similar to that for defined benefit pension plans. Independent qualified actuaries carry out annual valuations of these obligations. All actuarial gains and losses are recognized immediately in the income statement. The actuarial valuation method used to value the obligations is the Projected Unit Credit Method. Future benefits are projected using specific actuarial assumptions and the liability to in-service members is accrued over their expected working lifetime. These obligations are unfunded. | ||
(t) | Equity compensation benefits | |
The group grants share options/share appreciation rights (SARs) to its employees under a number of equity compensation plans. In accordance with IFRS 2, the group has recognized an employee benefit expense in the income statement, representing the fair value of share options/SARs granted to the group’s employees. A corresponding credit to equity has been raised for equity-settled plans, whereas a corresponding credit to liabilities has been raised for cash-settled plans. The fair value of the options/SARs at the date of grant under equity-settled plans is charged to income over the relevant vesting periods, adjusted to reflect actual and expected levels of vesting. For cash-settled plans, the group re-measures the fair value of the recognized liability at each reporting date and at the date of settlement, with any changes in fair value recognized in profit or loss for the period. A share option scheme/SAR is considered equity-settled when the option/gain is settled by the issue of a Naspers N share. They are considered cash-settled when they are settled in cash or any other asset, ie not by the issue of a Naspers N share. | ||
(u) | Segment reporting | |
The primary segmental reporting has been prepared based on the group’s method of internal reporting, which disaggregates its business by service or product. The secondary segmental reporting has been prepared on a geographical basis. Inter-segment transfers or transactions are entered into under normal commercial terms and conditions that would also be available to unrelated third parties. These inter- and intra group transactions are eliminated on consolidation. | ||
(v) | Discontinuing operations | |
A discontinuing operation results from the sale or abandonment of an operation that represents a separate, major line of business and for which the assets, net profits or losses and activities can be distinguished physically, operationally and for reporting purposes. The results of discontinuing operations up to the point of sale or abandonment, net of taxation, are separately disclosed. | ||
(w) | Advertising expenses | |
Advertising expenses are expensed in the financial period in which they are incurred. | ||
(x) | Treasury shares | |
Where
subsidiaries hold shares in the holding company’s equity
share capital, the consideration paid to acquire these shares
including
any attributable incremental external costs is deducted from
total
shareholders’ equity as treasury shares. Where such shares are
subsequently sold or reissued, any consideration received is
included in
shareholders’ equity. Shares issued to or held by share incentive plans
within the group are treated as treasury shares until such time
when
participants pay for and take delivery of such shares.
The same applies to treasury shares held by joint
ventures.
|
(CONTINUED) |
3. | PRINCIPAL ACCOUNTING POLICIES (continued) | |
(y) | Recently issued accounting standards | |
The International Accounting Standards Board (“IASB”) issued a number of standards, amendments to standards and interpretations during 2005 and 2006. These amendments will therefore be implemented by the group during the financial year starting April 1, 2006. | ||
The amendment to IAS 19 – “Employee Benefits”, has been issued to allow the option of recognizing actuarial gains and losses in full in the period in which they occur, outside profit or loss, in a statement of recognized income and expenses. The amendment was issued during December 2004 with immediate effect. The group will continue to apply option of recognizing the actuarial gains in losses in the income statement. | ||
The amendments that have been made to IAS 39 included amendments to the accounting of Cash Flow Hedges of Forecasted Intragroup Transactions, the scope of IAS 39 to include Financial Guarantee Contracts and the amendment to the Fair Value Option. These amendments were made during April, August and June 2005 with immediate effect. The group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of these amendments. | ||
The amendment to IAS 1 – “Presentation of Financial Statements: Capital Disclosures” states that an entity shall disclose information that enables users of its financial statements to evaluate the entity’s objectives, policies and processes for managing capital. The group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of these amendments. | ||
IFRS 7 – “Financial Instruments: Disclosures” was issued August 18, 2005, with an effective date of January 1, 2007. This new standard adds certain new disclosures about financial instruments to those currently required by IAS 32 - Financial Instruments: Presentation. The group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of these amendments. | ||
The IASB has also amended the accounting treatment of monetary items in IAS 21 – “The Effect of Changes in Foreign Exchange Rates” during December 2005 with immediate effect. The amendment stated that if a monetary item forms part of an entity’s investment in a foreign operation, the accounting treatment in the consolidated financial statements should not be dependent on the currency of the monetary item. Also, the accounting should not depend on which entity within the group conducts a transaction with the foreign operation. The group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of the standard. | ||
IFRIC Interpretation 4 - “Determining whether an Arrangement contains a Lease” was issued by the IASB and is effective for annual periods beginning on or after January 1, 2006, and the Interpretation specifies that an arrangement that meets certain criteria is, or contains, a lease that should be accounted for in accordance with IAS 17 – “Leases”. The group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of the standard. | ||
IFRIC Interpretation 6 – “Liabilities arising from Participating in a Specific Market – Waste Electronic and Electronic Equipment” clarifies when certain producers of electrical goods are required to recognize a liability under IAS 37 for the cost of waste management relating to the decommissioning of waste electrical and electronic equipment supplied to private households. IFRIC 6 is effective for annual periods beginning on or after December 1, 2005. The group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of the standard. | ||
IFRIC Interpretation 8 – “Scope of IFRS 2” clarifies that IFRS 2 – “Share-based Payment” applies to arrangements where an entity makes share-based payments for apparently nil or inadequate consideration. IFRIC 8 is effective for annual periods beginning on or after May 1, 2006, and the group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of the standard. | ||
IFRIC Interpretation 9 – “Reassessment of Embedded Derivatives” clarifies that an entity shall assess whether an embedded derivative is required to be separated from the host contract and accounted for as a derivative when the entity first becomes a party to the contract. Subsequent reassessment is prohibited unless there is a change in the terms of the contract that significantly modifies the cash flows that otherwise would be required under the contract, in which case reassessment is required. IFRIC 9 is effective for annual periods beginning on or after June 1, 2006, and the group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of the standard. | ||
AC 503 – “Accounting for Black Economic Empowerment (“BEE”) Transactions” states that if equity instruments are granted at a discount to a BEE partner, this must be expensed. BEE credentials acquired as part of a business combination shall be subsumed in goodwill and not recognized as a separate intangible asset. Where the BEE transaction includes service conditions, the fair value of the equity instruments shall be measured at grant date and the expense should be recognized over the period of the service conditions. Where the BEE transaction includes no service conditions, the fair value of the equity instruments shall be measured at grant date and the expense should be recognized immediately on grant date. AC 503 is effective for annual periods beginning on or after May 1, 2006, and the group will adopt these amendments during its financial year ending March 31, 2007 and is currently evaluating the effects of the standard. | ||
(CONTINUED) |
4. | SIGNIFICANT ACQUISITIONS AND DIVESTITURES | |
Financial year ended March 31, 2006: | ||
On April 1, 2005, Media24 Limited (“Media24”) acquired an additional interest of 7.5% in its subsidiary, Paarl Media Holdings (Proprietary) Limited (“Paarl Media”), for a purchase consideration of Rand 180 million in cash. This increased Media24’s effective financial interest in Paarl Media to 92.11%. This transaction was accounted for as a common control transaction, and the excess of the purchase consideration over the net asset value was recognized in equity. | ||
During February 2006, MIH QQ (BVI) Limited acquired a 25% interest in ChineseAll for a cash consideration of Rand 24.6 million. The total purchase consideration was allocated based upon an appraisal, as follows: net assets (Rand 1.7 million) and goodwill (Rand 22.9 million). | ||
During October 2005, the company disposed of its investment in Computicket (Proprietary) Limited for a cash consideration of Rand 67.5 million. A profit on sale of investments of Rand 56.7 million was realized on this transaction and is included in profit from continuing operations. | ||
On November 7, 2005, the group publicly announced that it had entered into an agreement in terms of which it would sell its entire interest in United Broadcasting Corp. and MKSC World Dot Com Co. to True Corp. for a consideration of approximately US$164 million. A profit on discontinuance of operations of Rand 1,032.2 million was realized on the transaction. Details relating to this transaction are highlighted in note 28 to the consolidated annual financial statements. | ||
During December 2005 the company acquired 100% of the equity of Orbicom (Proprietary) Limited (“Orbicom”) from MTN Group Limited (“MTN”) for a cash consideration of Rand 44.2 million. The total purchase consideration was allocated based upon appraisal, as follows: net assets (Rand 35.1 million) and goodwill (Rand 9.1 million). | ||
Subsequent to March 31, 2006, Naspers Limited acquired, through its offshore subsidiary MIH B.V., a 30% stake in leading Brazilian media company Abril S.A. (“Abril”), for a cash consideration of Rand 2,557.3 million. Irdeto Eindhoven B.V. acquired the Cryptotec Conditional Access business from Koninklijke Philips Electronics NV for a cash consideration of Rand 230.7 million. MIH subscribed for new shares equal to a 25% interest in Tixa Tech Group Inc. for a cash consideration of Rand 60.5 million. | ||
Financial year ended March 31, 2005: | ||
On April 1, 2004, Media24 Limited acquired the remaining 50% interest it did not already own in Alchemy Publishing (Proprietary) Limited for a cash consideration of Rand 4.6 million. The total purchase consideration of Rand 4.6 million was allocated based upon an appraisal, as follows: net assets (Rand 0.7 million) and goodwill (Rand 3.9 million). | ||
On April 13, 2004, Johnnic Communications Limited (“Johncom”) exercised a call option on Naspers relating to 39.1% of the M-Net and SuperSport ordinary shares acquired from minority shareholders in terms of the Section 311 schemes of arrangement concluded during March 2004. Naspers sold 33,686,280 M-Net and SuperSport shares respectively for a total cash consideration of Rand 286.3 million resulting in a loss of Rand 27.9 million on disposal. Naspers retained an effective 60.12% interest in both M-Net and SuperSport. | ||
Tencent Holdings Limited (“Tencent”) completed an initial public offering of shares on June 16, 2004 and listed on the Hong Kong Stock Exchange. The group’s interest in Tencent was diluted from 50% to approximately 36.1%. Tencent’s net proceeds were approximately HK$1.64 billion. The group realized a dilution profit of Rand 358.4 million. The group exercised joint control over the operations of Tencent until June 16, 2004 and therefore proportionately consolidated the results of Tencent until that date. After the listing of Tencent the group retained significant influence over Tencent’s financial and operating policies, therefore Tencent was equity accounted by the group from June 16, 2004. | ||
NetMed NV (“NetMed”) announced on June 19, 2003, that subject to the fulfillment of certain conditions precedent, it had reached an agreement with Teletypos SA (“Teletypos”), in terms of which Teletypos will exchange its interest in MultiChoice Hellas SA for approximately €6.6 million in cash and a 12.5% equity interest in NetMed. On September 22, 2004 the last regulatory approvals and conditions precedent were fulfilled, therefore this transaction was accounted for in the year ended March 31, 2005. The group realized a profit of Rand 215.7 million on the dilution of its interest in NetMed. Goodwill of Rand 312.9 million was accounted for on the acquisition of the remaining interest that the group did not already own in MultiChoice Hellas. | ||
Beijing Media Corporation Limited (“BMC”) completed an initial public offering of shares on December 22, 2004 and listed on the Hong Kong Stock Exchange. The group acquired an interest of 9.9% in BMC through its participation in the initial public offering. The group paid Rand 273.2 million in cash for its interest. The group has classified the investment as an available-for-sale investment and is carrying it on its balance sheet at fair value. | ||
On February 1, 2005, MWEB Holdings (Proprietary) Limited (“MWEB”) acquired from Tiscali International BV its South African ISP business (“Tiscali”) for a purchase consideration of Rand 309.3 million in cash. | ||
4. | SIGNIFICANT ACQUISITIONS AND DIVESTITURES (continued) | |
The fair value of the identifiable assets and liabilities of Tiscali as at the date of the acquisition were: |
Recognized
|
Carrying
|
|||||||
on
acquisition
|
value
|
|||||||
R’000
|
R’000
|
|||||||
Property,
plant and equipment
|
6,368
|
30,079
|
||||||
Subscriber
base
|
224,013
|
-
|
||||||
Deferred
tax
|
(49,831)
|
10,260
|
||||||
Cash
and cash deposits
|
39,160
|
39,160
|
||||||
Other
current assets
|
3,633
|
3,633
|
||||||
Current
liabilities
|
(52,622)
|
(60,511)
|
||||||
Fair
value of net assets
|
170,721
|
22,621
|
||||||
Goodwill
arising on acquisition
|
138,579
|
|||||||
Purchase
consideration
|
309,300
|
|||||||
The
cash outflow on acquisition is as follows:
|
R’000
|
|||||||
Net
cash acquired with the Tiscali business
|
39,160
|
|||||||
Cash
paid
|
(309,300)
|
|||||||
Net
cash outflow
|
(270,140)
|
The
purchase agreement contained terms where any excess
in net
asset value acquired greater than Rand 44.5 million
would be payable on a
rand for rand basis to the seller. The group paid
an additional Rand 11.7
million on closing of the transaction. This was recorded
as an adjustment
to goodwill. Included in the goodwill recognized
are certain intangible
assets that cannot be individually separated and
reliable measured from
the acquiree due to their nature. These assets consist
of synergy
benefits. benefits
|
|
During the 2005 financial year the company disposed of the balance of its investment in Liberty Media Corporation for a consideration of Rand 141.6 million. A profit on sale of investments of Rand 18.7 million was realized on this transaction. |
Subsequent
events disclosure
|
|
|
|
During
August 2006, MIH Print Media Holdings Limited (“MIH Print Media”) acquired
a 20.2% interest in Titan, a leading company in the
field of Chinese
sports publishing, for a cash consideration of approximately
Rand 114.5
million. It is anticipated that through a further
acquisition MIH Print
Media’s shareholding will increase to 37%.
|
|
In
September 2006, Naspers announced that, in furtherance
of its empowerment
objectives, the group intents to implement a Broad-Based
Black Economic
Empowerment ownership initiative in relation to Media24
Limited
(“Media24”) and MultiChoice South Africa
(“MCSA”).
|
|
The
BEE transactions are expected to result in the acquisition
by qualifying
Black Persons and Black Groups of ordinary shares
in the issued share
capital of Welkom Yizani Investments Limited (“Welkom Yizani”), which will
hold ordinary shares in the issued share capital
of Media24 Holdings
(Proprietary) Limited (“Media24 Holdings”), the holding company of
Media24 as well as Phuthuma Nathi Investments Limited
(“Phuthuma Nathi”),
which will hold ordinary shares in the issued share
capital of MultiChoice
South Africa Holdings (Proprietary) Limited (“MCSA Holdings”), the holding
company of MCSA.
|
|
Naspers
will sell up to 14.6 million shares in Media24 Holdings
to Welkom Yizani
for a consideration of approximately Rand 730 million.
Welkom Yizani will
fund the acquisition through cash and the issuance
of preference shares to
Naspers. MIHH will sell up to 45 million shares in
MCSA Holdings to
Phuthuma Nathi, for a consideration of approximately
Rand 2,250 million.
Phuthuma Nathi will fund the acquisition through
cash and the issuance of
preference shares to MIHH.
|
|
The
empowerment transactions are subject to Welkom Yizani
and Phuthuma Nathi
undertaking public offers to the General Black Public
to subscribe for
ordinary shares in Welkom Yizani and Phuthuma Nathi.
The number of Media24
Holdings and MCSA Holdings ordinary shares to be
acquired by Welkom Yizani
and Phuthuma Nathi will depend on the amount raised by
Welkom Yizani
and Phuthuma Nathi in terms of the public offers.
The closing date for the
public offers is expected to be at the end of October
2006. The public
offers may not ultimately be undertaken and the final
terms of the
empowerment transactions are subject to change.
|
|
(CONTINUED |
March
31
|
||||||
5. | PROPERTY, PLANT & EQUIPMENT |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Land and buildings - owned | 648,013 | 571,547 | ||||
Cost price | 744,504 | 668,664 | ||||
Accumulated depreciation | 96,491 | 97,117 | ||||
Land and buildings - leased | 128,047 | 95,621 | ||||
Cost price | 157,581 | 116,363 | ||||
Accumulated depreciation | 29,534 | 20,742 | ||||
Manufacturing equipment - owned | 847,715 | 520,885 | ||||
Cost price | 1,303,009 | 973,918 | ||||
Accumulated depreciation | 455,294 | 453,033 | ||||
Manufacturing equipment - leased | 69,811 | 76,323 | ||||
Cost price | 148,768 | 149,819 | ||||
Accumulated depreciation | 78,957 | 73,496 | ||||
Transmission equipment - owned | 99,625 | 105,936 | ||||
Cost price | 356,374 | 555,464 | ||||
Accumulated depreciation | 256,749 | 449,528 | ||||
Transmission equipment - leased | 1,211,234 | 1,369,372 | ||||
Cost price | 2,689,472 | 2,734,447 | ||||
Accumulated depreciation | 1,478,238 | 1,365,075 | ||||
Vehicles, computer and office equipment - owned | 596,413 | 545,016 | ||||
Cost price | 1,769,894 | 1,724,852 | ||||
Accumulated depreciation | 1,173,481 | 1,179,836 | ||||
Vehicles, computer and office equipment - leased | 6,367 | 11,365 | ||||
Cost price | 9,359 | 22,055 | ||||
Accumulated depreciation | 2,992 | 10,690 | ||||
Subtotal | 3,607,225 | 3,296,065 | ||||
Work-in-progress | 81,284 | 148,598 | ||||
Net book value | 3,688,509 | 3,444,663 | ||||
Total cost price | 7,260,245 | 7,094,180 | ||||
Total accumulated depreciation | 3,571,736 | 3,649,517 | ||||
Net book value | 3,688,509 | 3,444,663 |
NOTES TO THE CONSOLIDATED ANNUAL FINANCIAL STATEMENTS | ||||||||||||||
(CONTINUED) | ||||||||||||||
5. |
PROPERTY,
PLANT & EQUIPMENT (Continued)
|
|||||||||||||
Vehicles,
|
||||||||||||||
|
|
|
|
Land
&
|
Manufacturing
|
Transmission
|
computers
|
Total
|
Total
|
|||||
Buildings
|
equipment
|
equipment
|
|
office
equipment
|
2006
|
2005
|
||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
|||||||||
Cost | ||||||||||||||
Opening balance | 785,027 | 1,123,737 | 3,289,911 | 1,746,907 | 6,945,582 | 6,508,523 | ||||||||
Disposal of interest in joint ventures | (10,453) | (25,629) | (326,207) | (66,377) | (428,666) | (53,977) | ||||||||
Foreign currency translation effects | (2,052) | (1,708) | (104,170) | (26,535) | (134,465) | 27,403 | ||||||||
Reallocation | (7,505) | 129 | 30,715 | (23,339) | - | - | ||||||||
Impairment | - | - | - | - | - | (4,748) | ||||||||
Acquisition of subsidiaries | 6 | - | 3,248 | 27,631 | 30,885 | 7,588 | ||||||||
Disposal of subsidiaries | - | - | - | (16,896) | (16,896) | (2,419) | ||||||||
Acquisitions | 148,413 | 401,956 | 196,397 | 281,647 | 1,028,413 | 606,369 | ||||||||
Disposals | (11,351) | (46,708) | (44,048) | (143,785) | (245,892) | (143,157) | ||||||||
Closing balance | 902,085 | 1,451,777 | 3,045,846 | 1,779,253 | 7,178,961 | 6,945,582 | ||||||||
Work-in-progress March 31, 2006 | 81,284 | 148,598 | ||||||||||||
TOTAL COST | 7,260,245 | 7,094,180 | ||||||||||||
Accumulated depreciation | ||||||||||||||
Opening balance | 117,859 | 526,529 | 1,814,603 | 1,190,526 | 3,649,517 | 3,197,386 | ||||||||
Disposal of interest in joint ventures | (9,820) | (25,629) | (250,131) | (52,848) | (338,428) | (11,488) | ||||||||
Foreign currency translation effects | (1,949) | (1,700) | (76,997) | (22,266) | (102,912) | 30,405 | ||||||||
Reclassifications | 726 | (470) | 10,220 | (10,476) | - | - | ||||||||
Impairment | - | - | - | 326 | 326 | (1,270) | ||||||||
Reversal of previous impairment | (673) | - | - | (1,402) | (2,075) | - | ||||||||
Acquisition of subsidiaries | - | - | - | - | - | 543 | ||||||||
Disposal of subsidiaries | - | - | - | (12,968) | (12,968) | (745) | ||||||||
Depreciation | 25,168 | 81,479 | 281,697 | 207,202 | 595,546 | 555,533 | ||||||||
Disposals | (5,286) | (45,958) | (44,405) | (121,621) | (217,270) | (120,847) | ||||||||
Closing balance | 126,025 | 534,251 | 1,734,987 | 1,176,473 | 3,571,736 | 3,649,517 | ||||||||
Cost | 902,085 | 1,451,777 | 3,045,846 | 1,779,253 | 7,178,961 | 6,945,582 | ||||||||
Accumulated depreciation | 126,025 | 534,251 | 1,734,987 | 1,176,473 | 3,571,736 | 3,649,517 | ||||||||
Net book value | 776,060 | 917,526 | 1,310,859 | 602,780 | 3,607,225 | 3,296,065 | ||||||||
Work-in-progress | 81,284 | 148,598 | ||||||||||||
Total Net book value | 3,688,509 | 3,444,663 |
(CONTINUED) |
5. | PROPERTY, PLANT & EQUIPMENT (continued) | |
In
terms of IAS 8 “Accounting Policies, Changes in Accounting
Estimates and Errors” an assessment of the expected future benefits
associated with property, plant and equipment was determined.
Based on the
latest available and reliable information there was a
change in the
estimated useful life and residual value which resulted
in a decrease in
depreciation of Rand 0.3 million (2005: increase of Rand
13.3
million).
During
the financial year ended March 31, 2006, the group
recognized an impairment of property, plant and equipment
with a net book
value of Rand 0.3 million (2005: Rand 3.5 million).
The impairment loss
has been included in “other (losses) / gains - net” in the income
statement. The recoverable amount has been determined
based on a value in
use calculation. The impairment resulted from the recoverable
amount of
the assets being lower than the carrying value thereof.
The
group has pledged property, plant and equipment with
a carrying
value of Rand 452.4 million at March 31, 2006 (2005:
Rand 464.9 million)
as security against certain term loans and overdrafts
with
banks.
Registers
containing additional information on land and buildings
are available for inspection at the registered
offices of the respective
group companies. The directors are of the opinion
that the recoverable
amount of each class of property exceeds the carrying
amount at which it
is included in the balance
sheet.
|
6. | GOODWILL | |
March
31
|
||||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Cost | ||||||
Opening balance | 867,045 | 813,528 | ||||
Foreign currency translation effects | (3,736) | (1,704) | ||||
Acquisitions | 2,500 | 3,578 | ||||
Disposal of subsidiaries | - | (356) | ||||
Disposal of interest in joint ventures | (2,284) | (96,360) | ||||
Acquisition of subsidiaries | 9,145 | 150,662 | ||||
Successive acquisition | (5,915) | (2,303) | ||||
Closing balance | 866,755 | 867,045 | ||||
Accumulated impairment | ||||||
Opening balance | 8,011 | - | ||||
Impairment | 69,009 | 8,011 | ||||
Closing balance | 77,020 | 8,011 | ||||
Net book value | 789,735 | 859,034 |
The
group recognized impairment losses on goodwill of
Rand 69.0
million (2005: Rand 8.0 million) during the financial
year ended March 31,
2006, due to the fact that the recoverable amount
of certain
cash-generating units were less than their carrying
value. The impairment
charges have been included in “other (losses) / gains - net” in the income
statement. The recoverable amounts have been based
on value in use
calculations.
|
(CONTINUED) |
6. | GOODWILL | |
The changes in the carrying amount of goodwill on a segmental basis for the year ended March 31, 2006 are as follows: |
Electronic
media
|
Print
media
|
|||||||||||||
Conditional
|
Newspapers, | |||||||||||||
Pay
|
Access
|
|
magazines and | |||||||||||
television
|
Internet
|
Systems
|
printing
|
Books
|
Education
|
Total
|
||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
||||||||
Net book value | ||||||||||||||
Opening balance | 375,546 | 258,791 | 54,618 | 75,089 | 11,536 | 83,454 | 859,034 | |||||||
Foreign currency translation effects | (3,005) | – | (731) | – | – | – | (3,736) | |||||||
Impairment | (9,144) | – | – | – | (3,980) | (55,885) |
(69,009)
|
|||||||
Acquisitions | – | – | – | – | 2,500 | – |
2,500
|
|||||||
Acquisition of subsidiaries | 9,145 | – | – | – | – | – |
9,145
|
|||||||
Successive acquisition | – | (7,889) | – | 1,974 | – | – | (5,915) | |||||||
Disposal of interest in joint ventures | (2,284) | – | – | – | – | – | (2,284) | |||||||
Closing balance | 370,258 | 250,902 | 53,887 | 77,063 | 10,056 | 27,569 | 789,735 |
Impairment testing of goodwill |
Basis
of
|
Discount
|
Growth
rate
|
||||||
Net
book
|
determination
|
rate
|
used
to
|
|||||
value
|
of
recoverable
|
applied
to
|
extrapolate
|
|||||
R’000
|
amount
|
cash
flows
|
cash
flows
|
|||||
Cash-generating unit | ||||||||
Multichoice Cyprus Limited | 42,388 | Value in use | 14.0% | 3.6% | ||||
Electronic Media Network Limited & SuperSport International | ||||||||
Holdings Limited | 327,870 | Value in use | 16.6% | 4.0% | ||||
Irdeto Access BV | 53,887 | Value in use | 10.7% | 2.5% | ||||
M-Web Holdings Limited | 250,902 | Value in use | 20.7% | 4.0% | ||||
Boland Newspapers (Proprietary) Limited | 23,581 | Value in use | 13.5% | 4.0% | ||||
Paarl Media Holdings (Proprietary) Limited | 34,669 | Value in use | 13.5% | 4.0% | ||||
Natal Witness Printing and Publishing Company (Proprietary) | ||||||||
Limited | 14,370 | Value in use | 13.5% | 4.0% | ||||
Educor Holdings Limited | 27,569 | Value in use | 16.5% | 4.0% | ||||
Via Afrika Limited | 8,056 | Value in use | 14.2% | 4.0% | ||||
Various other units | 6,443 | Value in use | various | various | ||||
789,735 |
(CONTINUED) |
7. | OTHER INTANGIBLE ASSETS | |
Intellectual
|
||||||||||||||||
property
|
Brand
|
|||||||||||||||
rights
&
|
Subscriber
|
names
and
|
Concession
|
Total
|
Total
|
|||||||||||
patents
|
base
|
title
rights
|
rights
|
Software
|
2006
|
2005
|
||||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
||||||||||
Cost | ||||||||||||||||
Opening balance | 119,055 | 226,340 | 203,954 | 12,579 | 76,243 | 638,171 | 356,888 | |||||||||
Disposal of interest in joint | ||||||||||||||||
ventures | - | - | - | (11,792) | - | (11,792) | - | |||||||||
Foreign currency translation | ||||||||||||||||
effects | (1,029) | - | - | (787) | - | (1,816) | (1,825) | |||||||||
Acquisition of subsidiaries | - | - | - | - | - | - | 246,806 | |||||||||
Disposal of subsidiaries | (1,000) | - | - | - | (2,578) | (3,578) | - | |||||||||
Acquisitions | 27,830 | 1,387 | 5,443 | - | 66,221 | 100,881 | 52,650 | |||||||||
Disposals | 527 | - | 97 | - | (7,803) | (7,179) | (16,348) | |||||||||
Work in Progress | - | - | - | - | 8,102 | 8,102 | - | |||||||||
Closing balance | 145,383 | 227,727 | 209,494 | – | 140,185 | 722,789 | 638,171 | |||||||||
Accumulated amortization | ||||||||||||||||
Opening balance | 82,300 | 8,845 | 141,811 | 5,819 | 32,053 | 270,828 | 226,631 | |||||||||
Disposal of interest in joint | ||||||||||||||||
ventures | – | – | – | (5,852) | – | (5,852) | – | |||||||||
Foreign currency translation | ||||||||||||||||
effects | (358) | – | – | (390) | – | (748) | (1,878) | |||||||||
Impairment | 131 | – | 707 | – | – | 838 | 4,992 | |||||||||
Reversal of previous | ||||||||||||||||
impairment | – | – | – | – | (413) | (413) | – | |||||||||
Disposal of subsidiaries | (50) | – | 10 | – | (899) | (939) | – | |||||||||
Disposals | 527 | – | 97 | – | (6,710) | (6,086) | (16,348) | |||||||||
Amortization | 10,530 | 45,741 | 11,023 | 423 | 27,995 | 95,712 | 57,431 | |||||||||
Closing balance | 93,080 | 54,586 | 153,648 | – | 52,026 | 353,340 | 270,828 | |||||||||
Net book value | 52,303 | 173,141 | 55,846 | – | 88,159 | 369,449 | 367,343 |
The
group recognized impairment losses on other intangible
assets
of Rand 0.8 million (2005: Rand 5.0 million) during
the financial year
ended March 31, 2006, due to the fact that the recoverable
amounts of
certain cash-generating units were less than their
carrying values. The
impairment charges have been included in “other (losses) / gains - net” on
the income statement. The recoverable amounts have
been based on value in
use calculations with discount rates comparable to
those used in assessing
the impairment of goodwill.
In
terms of IAS 8 “Accounting Policies, Changes in Accounting
Estimates and Errors” an assessment of the expected future benefits
associated with other intangible assets were determined.
Based on the
latest available and reliable information there was
a change in the
estimated useful life which resulted in a decrease
in amortization of Rand
12.6 million (2005: nil).
|
||
(CONTINUED) |
8. | INVESTMENT AND LOANS | |
March
31
|
||||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Investments in associates | ||||||
Listed | 1,249,055 | 805,048 | ||||
Unlisted | 59,110 | 32,640 | ||||
1,308,165 | 837,688 | |||||
Investments and loans | ||||||
Loans to related parties | ||||||
Unlisted | 23,114 | 24,779 | ||||
At fair value through profit & loss investments | ||||||
Listed | – | 8,111 | ||||
Unlisted | 32,031 | 30,458 | ||||
32,031 | 38,569 | |||||
Available-for-sale investments | ||||||
Listed | – | 313,763 | ||||
Unlisted | 387 | 1,033 | ||||
387 | 314,796 | |||||
Originated loans | ||||||
Unlisted | 19,331 | 23,127 | ||||
Total investments and loans | 74,863 | 401,271 | ||||
Investments classified on balance sheets | ||||||
Non-current | 74,863 | 393,160 | ||||
Current | – | 8,111 | ||||
74,863 | 401,271 |
The
market value of the group’s listed investments at March 31,
2006 amounted to Rand 6,505.5 million (2005: Rand
3,208.0 million).
Tencent Holdings Limited contributed Rand 6,309.5
million (2005: Rand
2,886.1 million) and Beijing Media Corporation Limited
Rand 196.0 million
(2005: Rand 313.8 million). The valuation of total
unlisted investments
and loans, as approved by the director’s of the respective group companies
amounted to Rand 134.0 million (2005: Rand 112.0
million).
During
the financial year ended March 31, 2005, the investment
in
Beijing Media Corporation Limited was held as an
Available-for-sale
investment, at a value of Rand 313.8 million. This
investment was
reclassified to Investments in associates during
the financial year ended
March 31, 2006, as significant influence is established
through
co-operation agreements, board representation,
and the placement
of key management. Unrealized gains and losses,
to the
value of Rand 41.7 million, that arose from the
changes in the fair value
of this investment were previously accounted for
in equity, but have been
transferred to the carry value of the investment
in
associate.
|
||
(CONTINUED) |
8. | INVESTMENT AND LOANS (Continued) | |
The
following information relates to Naspers Limited’s financial
interest in its significant subsidiaries, over
which the group has voting
control through its direct and indirect interests
in respective
intermediate holding companies and other
entities:
|
||
Effective
|
||||||||||||
percentage
|
Country
of
|
Functional
|
||||||||||
Name
of subsidiary
|
interest*
|
Nature of business |
incorporation
|
currency
|
D
or I
|
|||||||
2006
|
2005
|
|||||||||||
%
|
%
|
|||||||||||
LISTED COMPANIES | ||||||||||||
MultiChoice Cyprus Limited | 26.4 | 26.4 | Subscription Television | Cyprus | CYP |
I
|
||||||
UNLISTED COMPANIES | ||||||||||||
Media24 Limited | 100.0 | 100.0 | Print media Company | South Africa | ZAR |
D
|
||||||
Paarl Media Holdings (Proprietary) | ||||||||||||
Limited | 92.1 | 83.8 | Printing | South Africa | ZAR |
I
|
||||||
Touchline Media (Proprietary) | ||||||||||||
Limited | 100.0 | 100.0 | Publishing of magazines | South Africa | ZAR |
I
|
||||||
Boland Koerante (Proprietary) Limited | 75.0 | 75.0 | Publishers of newspapers | South Africa | ZAR |
I
|
||||||
Via Afrika Limited | 100.0 | 100.0 | Publishing of books | South Africa | ZAR |
I
|
||||||
Educor Holdings (Proprietary) Limited | 100.0 | 100.0 | Education | South Africa | ZAR |
I
|
||||||
MIH Investments (Proprietary) | ||||||||||||
Limited | 100.0 | 100.0 | Investment Holding company | South Africa | ZAR |
D
|
||||||
MIH Holdings Limited | 100.0 | 100.0 | Holding Company | South Africa | ZAR |
I
|
||||||
MultiChoice Africa (Proprietary) | ||||||||||||
Limited | 100.0 | 100.0 | Subscription Television | South Africa | ZAR |
I
|
||||||
M-Web Holdings (Proprietary) | ||||||||||||
Limited | 100.0 | 100.0 | Internet content provider | South Africa | ZAR |
I
|
||||||
MIH (BVI) Limited | 100.0 | 100.0 | Investment Holding | British Virgin Islands | USD |
I
|
||||||
Myriad International Holdings BV | 100.0 | 100.0 | Investment Holding | The Netherlands | EUR |
I
|
||||||
MultiChoice Africa Limited | 100.0 | 100.0 | Investment Holding | Mauritius | USD |
I
|
||||||
NetMed NV | 74.5 | 74.5 | Investment Holding | The Netherlands | EUR |
I
|
||||||
NetMed Hellas SA | 74.5 | 74.5 | Subscription Television | Greece | EUR |
I
|
||||||
MultiChoice Hellas SA | 44.9 | 44.9 | Subscription Television | Greece | EUR |
I
|
||||||
Entriq Inc. | 100.0 | 100.0 | Technology development | USA | USD |
I
|
||||||
Irdeto Access BV | 100.0 | 100.0 | Technology development | The Netherlands | USD |
I
|
||||||
M-Web (Thailand) Limited | 100.0 | 100.0 | Internet content provider | Thailand | THB |
I
|
||||||
MultiChoice Cyprus Holdings Limited | 51.7 | 51.7 | Holding Company | Cyprus | CYP |
I
|
||||||
Shanghai Sportcn.com Information | ||||||||||||
Technology Company Limited | 87.7 | 87.7 | Online sport content | China | CNY |
I
|
D | – Direct interest |
I | – Combined direct and indirect effective interest |
* |
–
The
percentage interest shown is the financial effective
interest, after adjusting for the interests of the group’s equity
compensation
plans
treated as treasury
shares.
|
(CONTINUED) |
8. | INVESTMENT AND LOANS (Continued) | |
The
following information relates to Naspers Limited’s financial
interest in its significant joint ventures, over
which the group has joint
voting control through its direct and indirect
interests in respective
intermediate holding companies and other
entities:
|
||
Effective percentage |
Country
of
|
Functional
|
D
or
|
|||||||||
Name of joint venture | interest* | Nature of business |
incorporation
|
currency
|
I
|
|||||||
2006
|
2005
|
|||||||||||
%
|
%
|
|||||||||||
LISTED COMPANIES | ||||||||||||
United Broadcasting Corporation Public | ||||||||||||
Company Limited | – | 30.6 | Subscription television | Thailand | THB | I | ||||||
UNLISTED COMPANIES | ||||||||||||
MNH Holdings (1998) (Proprietary) Limited | 50.0 | 50.0 | Investment Holding Company | South Africa | ZAR | D | ||||||
Electronic Media Network Limited | 60.1 | 60.1 | Pay TV content provider | South Africa | ZAR | I | ||||||
SuperSport International Holdings Limited | 60.1 | 60.1 | Pay TV content provider | South Africa | ZAR | I | ||||||
MultiChoice Supplies (Proprietary) Limited | 50.0 | 50.0 | Set-top box rentals | South Africa | ZAR | I | ||||||
Thailand | ||||||||||||
KSC Commercial Internet Company Limited | – | 40.6 | Internet service provider | THB | I | |||||||
Myriad International Programming Services BV | 80.0 | 80.0 | Programme and Film Rights | Netherlands | EUR | I | ||||||
The Natal Witness Printing and Publishing | Publishing and printing of | |||||||||||
Company (Proprietary) Limited | 50.0 | 50.0 | newspapers | South Africa | ZAR | I |
D | – Direct interest |
I | – Combined direct and indirect effective interest |
* | – The percentage interest shown is the financial effective interest, after adjusting for the interests of the group’s equity compensation plans treated as treasury shares. |
The
group has pledged a 29.98% interest in Electronic Media Network
Limited and SuperSport International Holdings Limited as security
with a
bank against a term
loan.
|
Additional joint venture disclosure |
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
Balance sheet information | ||||
Non-current assets | 340,680 | 391,918 | ||
Current assets | 879,660 | 1,119,611 | ||
Non-current liabilities | 64,184 | 420,078 | ||
Current liabilities | 813,915 | 838,182 | ||
Income statement information | ||||
Revenue | 2,277,088 | 1,992,190 | ||
Net profit | 356,060 | 211,199 |
(CONTINUED) |
Name of associated company |
Effective
percentage
|
Nature
of business
|
Country
of
incorporation
|
Functional
currency
|
D
or I
|
|||||||
2006
%
|
2005
%
|
|||||||||||
LISTED COMPANIES | ||||||||||||
Peoples Republic | ||||||||||||
Tencent Holdings Limited |
36.1
|
35.6
|
Instant-messaging services | of China |
CNY
|
I
|
||||||
Print media advertising and print | Peoples Republic | |||||||||||
Beijing Media Corporation Limited |
9.9
|
9.9
|
related services | of China |
HKD
|
I
|
||||||
UNLISTED COMPANIES | ||||||||||||
The Hometrader (Eastern Cape) (Proprietary) | ||||||||||||
Limited |
25.0
|
25.0
|
Production of newspaper inserts | South Africa |
ZAR
|
I
|
||||||
Alibiprops 12 (Proprietary) Limited |
19.6
|
49.0
|
Educational book retailer | South Africa |
ZAR
|
I
|
||||||
Peoples Republic | ||||||||||||
Chinese All |
25.0
|
0.0
|
Internet related services | of China |
CNY
|
I
|
||||||
Internet Music Company (Proprietary) | ||||||||||||
Limited |
34.0
|
0.0
|
Internet related services | South Africa |
ZAR
|
I
|
||||||
Free State Cheetahs (Proprietary) Limited |
14.7
|
14.7
|
Rugby operations | South Africa |
ZAR
|
I
|
||||||
Griqualand West Rugby (Proprietary) | ||||||||||||
Limited |
14.7
|
14.7
|
Rugby operations | South Africa |
ZAR
|
I
|
||||||
Natal Sharks (Proprietary) Limited |
24.0
|
24.0
|
Rugby operations | South Africa |
ZAR
|
I
|
8. |
INVESTMENT
AND LOANS
(Continued)
|
|
March
31
|
||||||
2006
|
2005
|
|||||
Investments in associated companies |
R’000
|
R’000
|
||||
Opening balance | 837,688 | 29,438 | ||||
Associated companies acquired - gross consideration | 325,404 | 729,413 | ||||
Net assets acquired | – | 659,881 | ||||
Goodwill and intangibles recognized | 383,688 | 68,347 | ||||
Deferred taxation recognized | (61,642) | – | ||||
Other | 3,358 | 1,185 | ||||
Associated companies sold | (1,388) | (10,084) | ||||
Share of current year other reserve movements | (50) | 4,415 | ||||
Share of equity-accounted results | 154,155 | 88,597 | ||||
Net income before amortization | 145,984 | 93,583 | ||||
Net (loss) before amortization | (269) | – | ||||
Taxation | 8,440 | (4,986) | ||||
Equity accounted results due to purchase accounting | (2,878) | – | ||||
Amortization of other intangible assets | (3,184) | – | ||||
Realization of deferred taxation | 306 | – | ||||
Dividends received | (44,589) | (4,091) | ||||
Foreign currency translation adjustments | 39,823 | – | ||||
Closing balance | 1,308,165 | 837,688 | ||||
The
group recognized Rand 151.3 million (2005: Rand 88.6 million)
as its’ share of equity-accounted results in the income
statement.
|
||||||
Additional associate disclosure | ||||||
The following are the combined summarized balance sheets and income statements of the associated companies as per their financial statements: |
March
31
|
|||||
2006
|
2005
|
||||
Balance sheet information |
R’000
|
R’000
|
|||
Non-current assets | 882,808 | 307,076 | |||
Current assets | 3,488,656 | 1,963,300 | |||
Total assets | 4,371,464 | 2,270,376 | |||
Non-current liabilities | 124,503 | 205,669 | |||
Current liabilities | 848,425 | 5,931 | |||
Total liabilities | 972,928 | 211,600 | |||
Total shareholders’ equity | 3,398,536 | 2,058,776 | |||
Total equity and liabilities | 4,371,464 | 2,270,376 | |||
Income statement information | |||||
Revenue | 1,764,681 | 703,389 | |||
Operating profit | 495,013 | 231,470 | |||
Net profit | 484,477 | 244,929 | |||
(CONTINUED) |
8. |
INVESTMENT
AND LOANS
(Continued)
|
|
The
following are entities with more than 50% ownership,
which are
not consolidated due to immaterial operations:
|
||
Name of entity |
Effective
percentage interest %
|
Country of incorporation | ||
M-Web Zimbabwe (Proprietary) Limited |
70.0
|
Zimbabwe | ||
Betung Cable (China) Limited |
100.0
|
Hong Kong |
Name of entity |
Effective
percentage interest %
|
Country of incorporation | ||
MultiChoice Namibia (Proprietary) Limited |
49.0
|
South Africa | ||
Details Nigeria (Proprietary) Limited |
49.0
|
Nigeria | ||
Multichoice Hellas SA |
44.9
|
Greece | ||
Afribooks (Proprietary) Limited |
40.0
|
South Africa | ||
MultiChoice Cyprus Limited |
26.4
|
Cyprus |
Name of entity |
Effective
percentage interest %
|
Country of incorporation | ||
Beijing Media Corporation Limited |
9.9
|
China |
8. |
INVESTMENT
AND LOANS
(Continued)
|
March
31
|
||||
Investments and loans |
2006
|
2005
|
||||
Loans to related parties |
R’000
|
R’000
|
||||
Uppercase Media (Proprietary) Limited | 6,733 | 9,504 | ||||
Natal Witness Printing and Publishing Company (Proprietary) Limited | 5,000 | 5,000 | ||||
8 Ink Publishing (Proprietary) Limited | 6,642 | 3,629 | ||||
KSC Commercial Internet Company Limited | – | 4,269 | ||||
Shape SA (Proprietary) Limited | 1,050 | 200 | ||||
East African Magazines (Proprietary) Limited | 2,706 | – | ||||
Other | 983 | 2,177 | ||||
Total loans to related parties | 23,114 | 24,779 | ||||
At fair value through profit & loss investments | ||||||
Sanlam Dividend Income Fund | 32,029 | 30,458 | ||||
Andreou & Paraskevaides Enterprises Limited | – | 7,151 | ||||
Other | 2 | 960 | ||||
Total at fair value through profit & loss investments | 32,031 | 38,569 | ||||
Less: Short term portion | – | (8,111) | ||||
Long term at fair value through profit & loss investments | 32,031 | 30,458 | ||||
Available-for-sale investments and loans | ||||||
Beijing Media Corporation Limited | – | 313,763 | ||||
Other | 387 | 1,033 | ||||
Long-term available for sale investments and loans | 387 | 314,796 | ||||
Originated loans | ||||||
Thebe Scitech (Proprietary) Limited | 13,000 | 15,000 | ||||
Other | 6,331 | 8,127 | ||||
Total originated loans | 19,331 | 23,127 |
(CONTINUED) |
March
31
|
||||||
9. | PROGRAMME AND FILM RIGHTS |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Cost price | ||||||
- programme rights | 1,015,155 | 722,104 | ||||
- film rights | 504,365 | 559,702 | ||||
1,519,520 | 1,281,806 | |||||
Accumulated amortization | ||||||
- programme rights | (518,732) | (296,430) | ||||
- film rights | (233,610) | (218,812) | ||||
(752,342) | (515,242) | |||||
Net book value | ||||||
- programme rights | 496,423 | 425,674 | ||||
- film rights | 270,755 | 340,890 | ||||
767,178 | 766,564 | |||||
Classified on the balance sheet as follows: | ||||||
- non-current assets | 171,145 | 47,558 | ||||
- current assets | 596,033 | 719,006 | ||||
767,178 | 766,564 | |||||
10. | DEFERRED TAXATION | |||||
Opening balance | 388,634 | 428,879 | ||||
Acquisition of subsidiaries and joint ventures | (5,087) | (49,833) | ||||
Disposal of subsidiaries and joint ventures | (7,677) | (1,280) | ||||
Accounted for in income statement | (29,450) | 8,388 | ||||
Accounted for against reserves | 10,687 | 2,281 | ||||
Foreign currency translation effects | (22,035) | 199 | ||||
Closing balance | 335,072 | 388,634 |
(CONTINUED) |
10. |
DEFERRED
TAXATION
(Continued)
|
|
The
deferred tax assets and liabilities and movement
thereon are
attributable to the following items:
|
||
April
1, 2005
|
Charged
to
income
|
Charged
to
equity
|
Acquisition
of
subisidiary
and
joint
venture
|
Disposal
of
subsidiary
and
joint
venture
|
|
Foreign
exchange
adjustment
|
March
31,
2006
|
|||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
||||||||||
Deferred taxation assets | ||||||||||||||||
Property, plant and equipment | 51,825 | 48,896 | – | – | 1,514 | (10,161) | 92,074 | |||||||||
Intangible assets | 13,926 | (693) | – | – | 278 | 16,775 | 30,286 | |||||||||
Receivables and current assets | 47,875 | (8,267) | – | 12,485 | 12,895 | (21,585) | 43,403 | |||||||||
Provisions and other current liabilities | 188,196 | 2,068 | – | (11,505) | (182) | 52,717 | 231,294 | |||||||||
Programme and film rights | 69,555 | 44,357 | – | – | – | (81,343) | 32,569 | |||||||||
Income received in advance | 81,373 | 20,781 | – | – | 745 | (946) | 101,953 | |||||||||
Tax losses carried forward | 998,597 | (210,101) | – | – | (9,011) | (108,691) | 670,794 | |||||||||
Capitalized finance leases | 252,325 | (19,575) | – | – | – | (22,276) | 210,474 | |||||||||
Derivative assets | (21,807) | 49,343 | – | – | – | – | 27,536 | |||||||||
Hedging reserve | – | (23) | 10,224 | – | – | – | 10,201 | |||||||||
STC credits | 93,989 | 14,862 | – | – | – | – | 108,851 | |||||||||
Other | – | (3,490) | – | – | – | 9,250 | 5,760 | |||||||||
1,775,854 | (61,842) | 10,224 | 980 | 6,239 | (166,260) | 1,565,195 | ||||||||||
Valuation allowance | 919,133 | (49,733) | – | – | 1,460 | (143,414) | 727,446 | |||||||||
856,721 | (12,109) | 10,224 | 980 | 4,779 | (22,846) | 837,749 | ||||||||||
Deferred taxation liabilities | ||||||||||||||||
Property, plant and equipment | 307,944 | 26,035 | – | 6,067 | – | (6,596) | 333,450 | |||||||||
Intangible assets | 65,431 | 2,595 | – | 56 | – | (65,398) | 2,684 | |||||||||
Receivables and current assets | 6,891 | (8,454) | – | (56) | 12,456 | 64,403 | 75,240 | |||||||||
Provisions and other current liabilities | 519 | – | – | – | – | – | 519 | |||||||||
Capitalized finance leases | 68,796 | (6,198) | – | – | – | (6,014) | 56,584 | |||||||||
Derivative assets | 4,543 | 16,878 | – | – | – | – | 21,421 | |||||||||
Hedging reserve | 1,744 | – | (463) | – | – | – | 1,281 | |||||||||
Programme and film rights | 20,403 | (10,032) | – | – | – | – | 10,371 | |||||||||
Other | (8,184) | (3,483) | – | – | – | 12,794 | 1,127 | |||||||||
468,087 | 17,341 | (463) | 6,067 | 12,456 | (811) | 502,677 | ||||||||||
Net deferred taxation | 388,634 | (29,450) | 10,687 | (5,087) | (7,677) | (22,035) | 335,072 |
(CONTINUED) |
10. |
DEFERRED
TAXATION
(Continued)
|
|
Valuation
allowances are created against the net deferred
tax
assets, when it is probable that the deferred
tax assets will not be
realized in the near future, due to the timing
on available tax loss
carry-forwards that arose on these losses.
Further valuation allowances
have been raised when it is uncertain if future
taxable profits will be
available to utilize unused tax losses and
timing differences:
|
||
South
Africa
R’000
|
Rest
of
Africa
R’000
|
Greece
and
Cyprus
R’000
|
Thailand
R’000
|
Netherlands
R’000
|
USA
R’000
|
Total
R’000
|
||||||||
Valuation allowance |
362,306
|
6,470
|
101,620
|
33,278
|
63,876
|
159,896
|
727,446
|
|||||||
The group has tax loss carry-forwards of approximately Rand 2,313.1 million (2005: Rand 3,345.9 million). A summary of the tax loss carry-forwards at March 31, 2006 by tax jurisdiction and the expected expiry dates are set out below: | ||||||||||||||
South
|
Rest
of
|
Greece
|
||||||||||||
Africa
|
Africa
|
and
Cyprus
|
Thailand
|
Netherlands
|
USA
|
Total
|
||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
||||||||
Expires in year one | – | – | 30,410 | 11,565 | – | – | 41,975 | |||||||
Expires in year two | – | – | 67,978 | 9,265 | – | – | 77,243 | |||||||
Expires in year three | – | – | 22 | 7,081 | – | – | 7,103 | |||||||
Expires in year four | – | 19,898 | 33,776 | 5,356 | – | – | 59,030 | |||||||
Expires in year five | – | – | 9 | 11 | – | – | 20 | |||||||
Expires after year five | 1,265,101 | 143,259 | – | – | 309,606 | 409,746 | 2,127,712 | |||||||
1,265,101 | 163,157 | 132,195 | 33,278 | 309,606 | 409,746 | 2,313,083 |
The
ultimate outcome of additional taxation assessments may vary
from the amounts accrued. However, management believes that
any additional
taxation liability over and above the amount accrued would
not have a
material adverse impact on the group’s income statement and balance
sheet.
|
||||||||||||||
Deferred
tax assets and liabilities are offset when the income tax
relates to the same fiscal authority and there is a legal right
to offset
at settlement. The following amounts are shown in the consolidated
balance
sheets:
|
2006
|
2005
|
|||
R’000
|
R’000
|
|||
Classification on balance sheet | ||||
Deferred tax assets |
837,749
|
856,721
|
||
Deferred tax liabilities |
(502,677)
|
(468,087)
|
||
Net deferred tax assets |
335,072
|
388,634
|
The
group charged deferred income tax of Rand 10.7 million (2005:
Rand 2.3 million) to equity as a result of changes in the
fair value of
derivative financial instruments where the forecasted transaction
or
commitment has not resulted in an asset or
liability.
|
||||||||||||||
(CONTINUED) |
11. | INVENTORY |
March
31
|
||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Carry value | ||||||
Raw materials | 157,809 | 101,126 | ||||
Finished products, trading inventory and consumables | 302,783 | 216,244 | ||||
Work-in-progress | 26,136 | 17,824 | ||||
Decoders, internet and associated components | 136,383 | 170,028 | ||||
Gross Inventory | 623,111 | 505,222 | ||||
Provision for slow-moving and obsolete inventories |
(118,635)
|
(121,755)
|
||||
Net Inventory | 504,476 | 383,467 |
12. TRADE RECEIVABLES | |
Carry
value
|
||||
Trade
accounts receivable, gross
|
1,747,922 | 1,651,260 | ||
Less:
provision for impairment of receivables
|
(211,078) | (238,687) | ||
1,536,844 | 1,412,573 |
13. | OTHER RECEIVABLES | |||||
Prepayments and accrued income | 237,042 | 235,060 | ||||
Receivables from minority shareholders | 8,917 | 851 | ||||
Staff debtors | 8,587 | 9,226 | ||||
VAT and related taxes receivable | 28,821 | 30,808 | ||||
Other receivables | 216,360 | 134,302 | ||||
499,727 | 410,247 |
(CONTINUED) |
14. RELATED PARTY TRANSACTIONS AND BALANCES |
March
31
|
||||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Sale
of goods and services to related parties
|
Notes
|
|||||
Electronic Media Network Limited |
[a]
|
50,431 | 43,212 | |||
Supersport International Holdings Limited |
[a]
|
3,490 | 15,673 | |||
Myriad International Programming Services BV |
[a]
|
– | 2,615 | |||
United Broadcasting Corporation Public Company Limited |
[a]
|
159 | 6,361 | |||
Jane Raphaely & Associates (Proprietary) Limited |
[b]
|
13,405 | 10,252 | |||
New Media Publishers (Proprietary) Limited |
[b]
|
39,702 | 32,885 | |||
East African Magazines (Proprietary) Limited |
[b]
|
204 | 1,016 | |||
8 Ink (Proprietary) Limited |
[b]
|
4,939 | 2,455 | |||
Capital Media (Proprietary) Limited |
[b]
|
1,822 | 2,183 | |||
Rodale & Touchline Publishers (Proprietary) Limited |
[b]
|
11,336 | 12,214 | |||
Shape (Proprietary) Limited |
[b]
|
3,956 | 4,854 | |||
Uppercase Media (Proprietary) Limited |
[b]
|
17,120 | 10,244 | |||
CTP Limited |
[b]
|
13,334 | – | |||
Associated Magazines (Proprietary) Limited |
[b]
|
1,722 | – | |||
161,620 | 143,964 |
Notes: |
Purchase of goods and services | ||||||||
Electronic Media Network Limited and Supersport International | ||||||||
Holdings Limited |
[a]
|
2,182,677 | 1,909,895 | |||||
CTP Limited |
[b]
|
12,897 | – | |||||
New Media Publishers (Proprietary) Limited |
[b]
|
5,513 | 4,292 | |||||
Natal Witness Printing and Publishing Company (Propietary) | ||||||||
Limited |
[b]
|
4,672 | 1,365 | |||||
2,205,759 | 1,915,552 |
[a] | Channel and programming rights purchased by MultiChoice Africa (Proprietary) Limited. |
[b] | Media 24 Limited purchases goods and services from a number of its related parties mainly for the printing and distribution of magazines and newspapers. |
(CONTINUED) |
14. | RELATED PARTY TRANSACTIONS AND BALANCES (continued) |
Other transactions with related parties | |
Tencent Holdings Limited (“Tencent”) | |
The group entered into a number of intellectual property and know-how licensing agreements with Tencent. On June 27, 2002, Tencent granted a sole and exclusive license to a group company to use, and to authorize its affiliates (“the operators”) which carry on business in sub-Saharan Africa (including South Africa), Indonesia, Thailand, Greece and Cyprus to use certain proprietary intellectual property and know-how of Tencent for a license fee computed at 40% of gross revenue derived by the operators by using this proprietary information. The agreement is for a term of 15 years and expires in 2017. | |
MultiChoice Nigeria Limited (MCN) | |
The group has a loan of Rand 39.0 million (2005: Rand 35.6 million) with MCN’s minority shareholder which bears interest at 10.22%. An impairment charge of Rand 30.9 million was raised during the year against the outstanding balance as this was not deemed recoverable. The remaining balance of Rand 8.1 million is due by March 31, 2007. | |
MultiChoice Ghana Limited (MGL) | |
An advance of US$0.4 million was made during the 2004 financial year to a minority shareholder in MGL. The MGL minority shareholders’ loan bears interest at 1% above LIBOR and is secured by a pledge of shares in MGL. There was no outstanding balance on this advance at March 31, 2006. | |
Antenna TV (Antenna) | |
In prior years, NetMed NV entered into agreements with Antenna for the purchase of a 5% interest (plus a 10% option) in NetMed NV and for the right to distribute three Antenna channels. In October 2001, Antenna concluded the transaction for the acquisition of 5% of the shares in NetMed NV for a consideration of approximately Rand 94.7 million (US$12 million). Two channels were aired in the current year. On January 2, 2006, Antenna exercised a put option to sell the above stake to Myriad International Holdings BV at a price equal to the fair value of each share. At March 31, 2006, the valuation process in respect of determining the fair value of each share, was still in progress. | |
Electronic Media Network Limited (M-Net) | |
M-Net reduced its capital by paying a total of Rand 84.3 million to its shareholders in March 2006. The group participated in this transaction to the extent of its shareholding in M-Net. | |
SuperSport International Holdings Limited (SuperSport) | |
SuperSport reduced its capital by paying a total of Rand 62.4 million to its shareholders in March 2006. The group participated in this transaction to the extent of its shareholding in SuperSport. | |
M-Net and SuperSport ceded forward exchange contracts (FEC’s) totaling US$49.9 million on March 31, 2003 at no consideration to the group. The FEC’s ceded are at an average rate of Rand 12.16 and matured between November 28, 2003 and March 31, 2005. |
March
31
|
||||||
14. | RELATED PARTY TRANSACTIONS AND BALANCES (continued) |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
The balances of advances, deposits, receivables and payables between | ||||||
the group and related parties are as follows: | ||||||
Receivables | ||||||
Electronic Media Network Limited | 2,176 | 2,477 | ||||
SuperSport International Holdings Limited | 1,301 | – | ||||
United Broadcasting Corporation Public Company Limited | – | 7,432 | ||||
KSC Commercial Internet Company Limited | – | 2,082 | ||||
Capital Media (Proprietary) Limited | – | 487 | ||||
Jane Raphaely & Associates (Proprietary) Limited | 2,381 | 1,984 | ||||
New Media Publishers (Proprietary) Limited | 8,096 | 6,315 | ||||
Rodale & Touchline Publishers (Proprietary) Limited | 3,246 | 2,554 | ||||
Shape (Proprietary) Limited | 965 | 728 | ||||
East African Magazines (Proprietary) Limited | – | 2,008 | ||||
Associated Magazines (Proprietary) Limited | 1,517 | 2,056 | ||||
Minority shareholder loans | – | 37,555 | ||||
Other related parties | 157 | 1,233 | ||||
19,839 | 66,911 | |||||
Payables | ||||||
Electronic Media Network Limited | 84,270 | 72,613 | ||||
SuperSport International Holdings Limited | 3,476 | 2,934 | ||||
Alibiprops 12 (Proprietary) Limited | 586 | 3,673 | ||||
Natal Witness Printing and Publishing Company (Propietary) Limited | 7,925 | – | ||||
Jane Raphaely & Associates (Proprietary) Limited | 1,238 | 1,043 | ||||
Rodale & Touchline Publishers (Proprietary) Limited | – | 1,241 | ||||
Multichoice Eastern Cape (Proprietary) Limited (Transkei) | – | 1,358 | ||||
Uppercase Media (Proprietary) Limited | 2,544 | – | ||||
CTP Limited | 1,857 | – | ||||
New Media Publishers (Proprietary) Limited | 1,709 | – | ||||
Other related parties | 833 | 3,532 | ||||
104,438 | 86,394 |
NOTES TO THE CONSOLIDATED ANNUAL FINANCIAL STATEMENTS | ||||||
(CONTINUED) | ||||||
14.
|
RELATED PARTY TRANSACTIONS AND BALANCES (continued) | |||||
March
31
|
||||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Directors’ emoluments | ||||||
Executive directors: | ||||||
Remuneration for other services paid by subsidiary companies | 314 |
4,023
|
||||
Non-executive directors: | ||||||
Fees for services as directors | 3,082 |
2,805
|
||||
Fees for services as directors of subsidiary companies | 2,030 |
2,120
|
||||
5,426 |
8,948
|
(CONTINUED) |
14. | RELATED PARTY TRANSACTIONS AND BALANCES (continued) |
Directors’
emoluments
(continued)
|
The
individual directors received the following remuneration and
emoluments during the current financial year:
|
||||||||||||||
|
||||||||||||||
Executive directors |
Salary
R’000
|
Bonuses
and
performance
related
fees
R’000
|
Pension
Contributions
R’000
|
Total
R’000
|
||||||||||
2006 | ||||||||||||||
JP Bekker | – | – | – | – | ||||||||||
SJZ Pacak | 1,957 | 2,200 | 196 | 4,353 | ||||||||||
1,957 | 2,200 | 196 | 4,353 | |||||||||||
2005 | ||||||||||||||
JP Bekker | – | – | – | – | ||||||||||
SJZ Pacak | 1,846 | 2,000 | 177 | 4,023 | ||||||||||
1,846 | 2,000 | 177 | 4,023 | |||||||||||
Non-executive directors |
Directors’
fees
R’000
|
Committee1
and
trustee2
fees
R’000
|
Total
2006
R’000
|
Directors’
fees
R’000
|
Committee1
and
trustee2
fees
R’000
|
Total
2005
R’000
|
||||||||
T Vosloo3,4,5 | 1,863 | – | 1,863 | 1,788 | – | 1,788 | ||||||||
JJM van Zyl3,4,5 | 535 | 460 | 995 | 629 | 355 | 984 | ||||||||
E Botha4 | 157 | – | 157 | 265 | – | 265 | ||||||||
LN Jonker | 175 | – | 175 | 130 | – | 130 | ||||||||
NP van Heerden | 175 | – | 175 | 130 | 105 | 235 | ||||||||
BJ van der Ross | 175 | 4 | 179 | 130 | 39 | 169 | ||||||||
GJ Gerwel3,4,6 | 435 | 60 | 495 | 570 | 51 | 621 | ||||||||
HSS Willemse | 175 | 3 | 178 | 130 | 3 | 133 | ||||||||
F du Plessis | 175 | 220 | 395 | 140 | 155 | 295 | ||||||||
FTM Phaswana | 175 | – | 175 | 130 | – | 130 | ||||||||
RCC Jafta | 175 | 150 | 325 | 140 | 35 | 175 | ||||||||
4,215 | 897 | 5,112 | 4,182 | 743 | 4,925 | |||||||||
|
||||||||||||||
Notes
on non-executive directors’
remuneration
|
||||||||||||||
Note 1: |
Committee
fees include fees for the attendance of the audit
committee, the human resources committee, the budget
committee and the executive committee
meetings of the board.
|
|||||||||||||
Note 2: |
Trustee
fees include fees for the attendance of the various
retirement fund trustee meetings of the group’s retirement funds,
as well as for the attendance of
Welkom trustee meetings.
|
|||||||||||||
Note 3: |
Directors
fees include fees for services as directors of Media24
Limited.
|
|||||||||||||
Note 4: |
Directors
fees includes fees for services as directors of Via
Afrika Limited.
|
|||||||||||||
Note 5: |
Directors
fees includes fees for services as directors of MIH
Holdings Limited and MIH BV.
|
|||||||||||||
Note 6: | Directors fees include fees for services as directors of Educor Holdings Limited. |
Purchase
|
Number
of
|
Purchase
|
Release
|
|||||
Name
|
date
|
N
- shares
|
price
|
period
|
||||
JP Bekker ¹ |
01/10/2002
|
1,634,941
|
R22,39
-
|
01/10/2006
-
|
||||
R24,50
|
01/10/2007
|
|||||||
17/12/2002
|
1,490,854
|
R29,09
-
|
17/12/2006
-
|
|||||
R31,54
|
17/12/2007
|
|||||||
|
||||||||
SJZ Pacak |
02/01/2003
|
333,334
|
R23,50
|
02/01/2007 - | ||||
02/01/2008 | ||||||||
09/09/2004
|
100,000
|
R50.00
|
09/09/2007 - | |||||
09/09/2009 |
1. | The managing director of Naspers has allocations, as indicated above, in the share incentive scheme, in terms of which Naspers Class N ordinary shares can be acquired at certain prices, with vesting of three tranches taking place over periods of five years. The purchase prices relating to the allocations were set at the middle market price of the shares on the purchase date, but increased by anticipated inflation over the course of the vesting periods of three, four and five years respectively for each of the tranches. Inflation expectations were calculated by the Bureau for Economic Research of the University of Stellenbosch. The managing director does not earn any remuneration from the group, in particular no salary, bonus, car scheme, medical or pension contributions of any nature whatever are payable. The managing director’s contract is for a five-year period starting on October 1, 2002. No compensation will apply to termination. |
Directors’ interest in MIH Holdings Share Incentive Scheme |
Directors’ interest in SuperSport Share Incentive Scheme |
(CONTINUED) |
Directors’ interest in M-Net Share Incentive Scheme |
Directors’ interests in Naspers shares |
March
31, 2006
|
March
31, 2005
|
|||||||||||||||
Naspers
A ordinary shares
|
Naspers
A ordinary shares
|
|||||||||||||||
Beneficial
|
Non-beneficial
|
Beneficial
|
Non-beneficial
|
|||||||||||||
Name | Direct | Indirect | Direct | Indirect | Direct | Indirect | Direct | Indirect | ||||||||
JJM van Zyl |
745
|
– | – | – |
745
|
– | – | – |
The
directors of Naspers had the following interest in Naspers N
ordinary shares as at 31 March:
|
||||||||||||||||
March
31, 2006
|
March
31, 2005
|
|||||||||||||||
Naspers
N ordinary shares
|
Naspers
N ordinary shares
|
|||||||||||||||
Beneficial
|
Non-beneficial
|
Beneficial
|
Non-beneficial
|
|||||||||||||
Name |
Direct
|
Indirect
|
Direct
|
Indirect
|
Direct
|
Indirect
|
Direct
|
Indirect
|
||||||||
T Vosloo | 25,000 | 250,000 | – | – | 25,000 | 300,000 | – | – | ||||||||
JP Bekker | – | – | – | 4,917,316 | 314,754 | – | – | 3,532,756 | ||||||||
SJZ Pacak | 94,510 | 291,267 | – | 122,707 | 44,733 | 262,078 | – | 135,007 | ||||||||
JJM van Zyl | 50,361 | 173,793 | – | – | 50,361 | 173,793 | – | – | ||||||||
E Botha | – | – | – | – | 15,332 | – | – | – | ||||||||
LN Jonker | 1,000 | – | – | 67,000 | 1,000 | – | – | 67,000 | ||||||||
NP van Heerden | – | 1,300 | – | – | – | – | – | 2,300 | ||||||||
BJ van der Ross | – | – | – | – | – | – | – | – | ||||||||
GJ Gerwel | – | – | – | – | – | – | – | – | ||||||||
HSS Willemse | – | – | – | – | – | – | – | – | ||||||||
F du Plessis | – | – | – | 500 | – | – | – | 500 | ||||||||
FTM Phaswana | 630 | – | – | – | 630 | – | – | – | ||||||||
RCC Jafta | – | – | – | – | – | – | – | – |
(CONTINUED) |
(CONTINUED) |
March
31
|
||||||
15. | SHARE CAPITAL AND PREMIUM |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Authorized | ||||||
1,250,000 Class A ordinary shares of R20 each | 25,000 | 25,000 | ||||
500,000,000 Class N ordinary shares of 2c each | 10,000 | 10,000 | ||||
35,000 | 35,000 | |||||
Issued | ||||||
712,131 Class A ordinary shares of R20 each (2005: 712,131) | 14,243 | 14,243 | ||||
315,113,700 Class N ordinary shares of 2c each (2005: 314,548,700) | 6,302 | 6,291 | ||||
20,545 | 20,534 | |||||
Share premium | 6,278,880 | 6,173,258 | ||||
6,299,425 | 6,193,792 | |||||
Less: 24,558,886 Class N ordinary shares held as treasury shares | ||||||
(2005: 31,959,017 Class N ordinary shares) | (738,105) | (802,641) | ||||
5,561,320 | 5,391,151 |
(CONTINUED) |
15. | SHARE CAPITAL AND PREMIUM (continued) |
Unissued share capital | |
The directors of the company have unrestricted authority until after the following annual general meeting to allot and issue the unissued 537,869 Class A ordinary shares and 184,886,300 Class N ordinary shares in the company, subject to the provisions of section 221 of the Companies Act, 1973, and the JSE Listing Requirements. | |
Share Incentive Plans holding Naspers Class N ordinary shares |
N
shares
|
N
shares
|
|||
Movement in Class N ordinary shares in issue during the year | ||||
Shares in issue at April 1 | 314,548,700 | 296,816,639 | ||
Shares issued to acquire M-Net/SuperSport shares from minority shareholders | – | 17,532,061 | ||
Shares issued to Share Incentive Trusts | 565,000 | 200,000 | ||
Shares in issue at March 31 | 315,113,700 | 314,548,700 | ||
Movement in Class N ordinary shares held as treasury shares during the year | ||||
Shares held as treasury shares at April 1 | 31,959,017 | 35,197,406 | ||
Shares acquired by M-Net and SuperSport equity compensation plans | – | 1,089,686 | ||
Shares issued to Share Incentive Trusts | 565,000 | 200,000 | ||
Shares acquired by entities in the group | – | 86,573 | ||
Shares sold in open market | (486,972) | – | ||
Shares acquired by participants from equity compensation plans | (7,478,159) | (4,614,648) | ||
Shares held as treasury shares at March 31 | 24,558,886 | 31,959,017 | ||
Net number of shares in issue at March 31 | 290,554,814 | 282,589,683 |
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
Share premium | ||||
Balance at April 1 | 6,173,258 | 5,412,628 | ||
Share premium on share issues | 69,766 | 762,574 | ||
Share issue expenses | (53) | (1,944) | ||
On vesting of shares - transfer to share premium | 35,909 | - | ||
Balance at March 31 | 6,278,880 | 6,173,258 |
March
31
|
||||||
16. | OTHER RESERVES |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Other reserves on the balance sheet comprise: | ||||||
Fair value reserve | 173 | 23,796 | ||||
Hedging reserve | (20,193) | (18,920) | ||||
Foreign currency translation reserve | 12,807 | (5,416) | ||||
Other reserves | (3,500,675) | (2,473,525) | ||||
Share-based compensation reserve | 191,182 | 56,374 | ||||
(3,316,706) | (2,417,691) |
(CONTINUED) |
18. | POST-RETIREMENT LIABILITIES |
18.1 Medical liability | |
The group operates a number of post-retirement medical benefit schemes. The obligation of the group to pay medical aid contributions after retirement is no longer part of the conditions of employment for new employees. A number of pensioners and current employees, however, remain entitled to this benefit. The entitlement to this benefit for current employees is dependent upon the employees remaining in service until retirement age and completing a minimum service period. The group provides for post-retirement medical aid benefits on the accrual basis determined each year by an independent actuary. The directors believe that adequate provision has been made for future liabilities. | |
Media24 Limited and Via Afrika Limited entered into agreements during the year ended March 31, 2004 with certain employees to terminate their future participation in the post-retirement medical aid benefits plan, in exchange for certain future contributions to endowment policies for these employees. At March 31, 2006 the group had a liability of Rand 17.9 million (2005: Rand 21.6 million) relating to these future contributions to be made in a further three installments over the next three years. | |
|
|
March
31
|
|||
Post-retirement medical liability: |
|
2006
|
2005
|
|
R’000
|
R’000
|
|||
Opening balance | 161,298 | 171,070 | ||
Additional provisions charged to income statement | 20,689 | 3,894 | ||
Provisions reversed to income statement | (3,019) | (693) | ||
Provisions credited/charged to other accounts | - | (6,661) | ||
Provisions utilized | (12,953) | (6,256) | ||
Partial disposal of interest in joint venture | (4,026) | - | ||
Foreign currency translation effect | (360) | (56) | ||
161,629 | 161,298 | |||
Less: Short-term portion | (8,164) | - | ||
Closing balance | 153,465 | 161,298 | ||
The principal actuarial assumptions used for accounting purposes were: | ||||
Health care cost inflation | 6.5% | 7.0% | ||
Discount rate | 7.5% | 8.5% | ||
Continuation at retirement | 100% | 100% | ||
Average retirement age | 60 | 60 |
18.2 Pension and provident benefits |
March
31
|
||||||
19. | LONG-TERM LIABILITIES |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Interest-bearing: Capitalized finance leases | 1,443,636 | 1,723,656 | ||||
Total liabilities | 1,731,711 | 1,983,108 | ||||
Less: current portion | (288,075) | (259,452) | ||||
Interest-bearing: Concession liabilities | – | 15,489 | ||||
Total liabilities | – | 15,559 | ||||
Less: current portion | – | (70) | ||||
Interest-bearing: Loans and other | 722,006 | 423,160 | ||||
Total liabilities | 1,053,326 | 636,199 | ||||
Less: current portion | (331,320) | (213,039) | ||||
Non-interest-bearing: Programme and film rights | 149,971 | 53,925 | ||||
Total liabilities | 636,827 | 458,575 | ||||
Less: current portion | (486,856) | (404,650) | ||||
Non-interest-bearing: Loans and other | 39,948 | 59,418 | ||||
Total liabilities | 633,239 | 99,723 | ||||
Less: current portion | (593,291) | (40,305) | ||||
Net long-term liabilities | 2,355,561 | 2,275,648 |
(CONTINUED) |
19. | LONG-TERM LIABILITIES (continued) | |||||||||||
Interest-bearing: Capitalized finance leases | ||||||||||||
Year
of
|
||||||||||||
final
|
Year-end
|
2006
|
2005
|
|||||||||
Type of lease | Currency |
repayment
|
interest
rate
|
R’000
|
R’000
|
|||||||
Land and buildings | ZAR |
2010
|
14.0%
|
14,262 | 15,869 | |||||||
ZAR |
2007
|
21.5%
|
26,925 | 35,795 | ||||||||
ZAR |
2012
|
17.0%
|
52,808 | 53,133 | ||||||||
ZAR |
2023
|
10.5%
|
123,742 | 119,503 | ||||||||
217,737 | 224,300 | |||||||||||
Manufacturing equipment | ZAR |
2007
|
10.0%
|
– | 2,462 | |||||||
ZAR |
2008
|
10.0%
|
– | 2,991 | ||||||||
ZAR |
2010
|
10.9%
|
1,714 | – | ||||||||
1,714 | 5,453 | |||||||||||
Transmission equipment and satellites | EUR |
various
|
5.0%
|
68 | 6,637 | |||||||
THB |
various
|
various
|
– | 1,781 | ||||||||
USD |
2012
|
8.2%
|
537,287 | 613,738 | ||||||||
EUR |
2013
|
9.0%
|
268,754 | 322,660 | ||||||||
EUR |
2013
|
4.0%
|
59,153 | 72,071 | ||||||||
USD |
2013
|
4.0%
|
219,873 | 249,753 | ||||||||
EUR |
2011
|
4.0%
|
94,385 | 117,696 | ||||||||
EUR |
2010
|
10.0%
|
274,542 | 296,212 | ||||||||
USD |
2012
|
6.5%
|
53,864 | 67,958 | ||||||||
1,507,926 | 1,748,506 | |||||||||||
Vehicles, computers and office equipment | ZAR |
various
|
10.5%
|
3,040 | 3,567 | |||||||
ZAR |
various
|
various
|
1,294 | 1,282 | ||||||||
4,334 | 4,849 | |||||||||||
Total capitalized finance leases | 1,731,711 | 1,983,108 |
(CONTINUED) |
19. | LONG-TERM LIABILITIES (continued) | |||||
Interest-bearing: Capitalized finance leases (continued) |
2006
|
2005
|
||||
R’000
|
R’000
|
|||||
Minimum installments | ||||||
Payable within year one | 407,545 | 415,457 | ||||
Payable within year two | 383,943 | 415,419 | ||||
Payable within year three | 373,141 | 386,239 | ||||
Payable within year four | 323,619 | 375,127 | ||||
Payable within year five | 271,344 | 324,355 | ||||
Payable after year five | 567,699 | 847,897 | ||||
2,327,291 | 2,764,494 | |||||
Future finance costs on finance leases | (595,580) | (781,386) | ||||
Present value of finance lease liabilities | 1,731,711 | 1,983,108 | ||||
Present value | ||||||
Payable within year one | 288,075 | 259,452 | ||||
Payable within year two | 288,945 | 277,245 | ||||
Payable within year three | 301,468 | 273,935 | ||||
Payable within year four | 273,757 | 287,294 | ||||
Payable within year five | 240,527 | 256,931 | ||||
Payable after year five | 338,939 | 628,251 | ||||
Present value of finance lease liabilities | 1,731,711 | 1,983,108 |
(CONTINUED) |
19. | LONG-TERM LIABILITIES (continued) | |||||||||||
Interest-bearing: Concession liabilities | ||||||||||||
Year of final | Year-end | 2006 | 2005 | |||||||||
Type of concession liability |
Currency
|
repayment | interest rate | R’000 | R’000 | |||||||
Licence concession liability |
THB
|
2014
|
13.0%
|
– | 6,546 | |||||||
Licence concession liability |
THB
|
2019
|
13.0%
|
– | 9,013 | |||||||
– | 15,559 |
Asset
|
Year
of final
|
Year-end
|
2006
|
2005
|
||||||||
Loan |
secured
|
Currency
|
repayment
|
interest
rate
|
R’000
|
R’000
|
||||||
Secured | ||||||||||||
Term loan: Investec Bank Limited |
Investments
|
ZAR
|
2008
|
9.0%
|
400,098 | 300,000 | ||||||
Term loan: ABSA Bank Limited |
Investments
|
USD
|
2011
|
6.9%
|
309,208 | – | ||||||
Term loan: Nedbank Limited |
Receivables
|
ZAR
|
2006
|
15.5%
|
– | 244,382 | ||||||
Installment sale: Wesbank Limited |
Machinery
|
ZAR
|
2010
|
11.0%
|
446 | 9,242 | ||||||
Hire purchase: Nedbank Limited |
Vehicles
|
ZAR
|
2008
|
9.5%
|
35 | – | ||||||
Bond finance: Nedbank Limited |
Land
|
ZAR
|
2012
|
9.4%
|
5,990 | – | ||||||
Loan from minority shareholders |
Land
|
ZAR
|
2012
|
12.9%
|
– | 6,699 | ||||||
Unsecured | ||||||||||||
Term loan: FirstRand Bank Limited |
ZAR
|
2006
|
10.2%
|
– | 68,768 | |||||||
Term loan: CommerzBank and Futuregrowth |
ZAR
|
2007
|
10.5%
|
35,143 | 77,931 | |||||||
Term loan: ABSA Bank Limited |
ZAR
|
2009
|
15.6%
|
195,295 | 183,200 | |||||||
Term loan: Nedbank Limited |
ZAR
|
2012
|
14.7%
|
43,279 | 42,194 | |||||||
Term loan: Rand Merchant Bank, Commerz Bank and |
ZAR
|
2009
|
8.9%
|
196,844 | – | |||||||
Standard Bank | ||||||||||||
Term loan: Bangkok Bank plc |
THB
|
2008
|
4.8%
|
– | 2,834 | |||||||
Loan: Afrinacol Investment Limited |
ZAR
|
None
|
11.0%
|
7,314 | 7,314 | |||||||
Other loans |
various
|
various
|
various
|
1,226 | 1,751 | |||||||
Loans from minority shareholders |
ZAR
|
various
|
various
|
23,184 | 26,782 | |||||||
Preference share investments |
ZAR
|
2012
|
14.7%
|
(16,532) | (28,068) | |||||||
Right to subscription shares |
ZAR
|
various
|
various
|
(148,204) | (306,830) | |||||||
1,053,326 | 636,199 |
(CONTINUED) |
19. | LONG-TERM LIABILITIES (continued) | |||||||||||
Non-interest bearing: Programme and film rights | ||||||||||||
Year
of final
|
2006
|
2005
|
||||||||||
Liabilities | Currency |
repayment
|
R’000
|
R’000
|
||||||||
Unsecured | ||||||||||||
Programme and film rights liabilities |
EUR
|
2009
|
302,403 |
214,633
|
||||||||
USD
|
Various
|
334,424 |
243,942
|
|||||||||
636,827 |
458,575
|
|||||||||||
Non-interest-bearing: Loans and other | ||||||||||||
Final
|
2006
|
2005
|
||||||||||
Loans and liabilities |
Currency
|
repayment
|
R’000
|
R’000
|
||||||||
Gordon Sports Properties |
ZAR
|
2013
|
683 | 783 | ||||||||
Tiscali International BV |
ZAR
|
2006
|
– | 40,114 | ||||||||
Customer deposit |
THB
|
–
|
– | 36,909 | ||||||||
Service Leaving Indemnity |
EUR
|
–
|
10,398 | 9,272 | ||||||||
Loans from minority shareholders |
various
|
various
|
29,068 | 12,645 | ||||||||
NetMed shareholders’ liability |
EUR
|
–
|
593,090 | – | ||||||||
633,239 | 99,723 | |||||||||||
Total long-term liabilities | ||||||||||||
Repayment terms of long-term liabilities (excluding capitalised finance leases) | ||||||||||||
-
|
payable within year one | 1,411,467 | 657,994 | |||||||||
-
|
payable within year two | 420,036 | 255,390 | |||||||||
-
|
payable within year three | 233,344 | 104,413 | |||||||||
-
|
payable within year four | 89,200 | 71,111 | |||||||||
-
|
payable within year five | 89,261 | 1,299 | |||||||||
-
|
payable after year five | 80,084 | 119,849 | |||||||||
2,323,392 | 1,210,056 | |||||||||||
Interest rate profile of long-term liabilities (Long- and short-term portion, including capitalised finance leases) | ||||||||||||
- Loans at fixed rates: 1 - 12 months | 211,811 | 132,656 | ||||||||||
- Loans at fixed rates: more than 12 months | 1,837,197 | 2,081,435 | ||||||||||
- Interest free loans | 1,270,066 | 558,298 | ||||||||||
- Loans linked to variable rates | 736,029 | 420,775 | ||||||||||
4,055,103 | 3,193,164 |
20. PROVISIONS
|
||||||||||||||||||||
The
following account balances have been determined based on
management’s estimates and assumptions:
|
||||||||||||||||||||
April
1,
2005
R’000
|
Additional
provisions
raised
R’000
|
Unutilized
provisions
reversed
to
income
R’000
|
Credited/
charged
to
other
accounts
R’000
|
Provisions
utilized
R’000
|
Foreign
currency
translation
R’000
|
March
31,
2006
R’000
|
Less
short-term
portion
R’000
|
Long-term
portion
R’000
|
||||||||||||
Group | ||||||||||||||||||||
Warranties | 3,889 | – | (247) | – | (626) | (13) | 3,003 | (3,003) | – | |||||||||||
Pending litigation | 25,862 | 7,622 | (8,107) | 1,683 | (2,429) | (83) | 24,548 | (16,337) | 8,211 | |||||||||||
Discontinued operations | 4,267 | – | – | – | (4,267) | – | – | – | – | |||||||||||
Reorganization | 808 | – | – | – | (808) | – | – | – | – | |||||||||||
Onerous contracts | 27,016 | 2,224 | (11,257) | (1,494) | (4,158) | (891) | 11,440 | (6,640) | 4,800 | |||||||||||
Ad valorem duties | 23,100 | – | – | – | – | – | 23,100 | – | 23,100 | |||||||||||
Redundancy | 583 | – | – | – | (577) | (6) | – | – | – | |||||||||||
Contract dispute | 9,316 | – | (9,921) | – | 605 | – | – | – | ||||||||||||
Decommissioning costs | 2,556 | 1,058 | – | – | – | (66) | 3,548 | – | 3,548 | |||||||||||
Other | 1,675 | – | – | – | – | 735 | 2,410 | (2,410) | – | |||||||||||
99,072 | 10,904 | (19,611) | (9,732) | (12,865) | 281 | 68,049 | (28,390) | 39,659 |
April
1,
2004
|
Additional
provisions
raised
|
Unutilized
provisions
reversed
to
income
|
Provisions
utilized
|
Foreign
currency
translation
|
March
31,
2005
|
Less
short-term
portion
|
Long-term
portion
|
|||||||||
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
R’000
|
|||||||||
Group | ||||||||||||||||
Warranties | 3,891 | 247 | – | (188) | (61) | 3,889 | (3,889) | – | ||||||||
Pending litigation | 22,341 | 9,163 | (4,065) | (1,445) | (132) | 25,862 | (21,830) | 4,032 | ||||||||
Discontinued operations | 20,786 | – | – | (16,519) | – | 4,267 | (4,267) | – | ||||||||
Reorganization | 871 | 808 | – | (871) | – | 808 | (808) | – | ||||||||
Onerous contracts | 14,514 | 14,868 | – | (2,141) | (225) | 27,016 | (18,222) | 8,794 | ||||||||
Ad valorem duties | 23,100 | – | – | – | – | 23,100 | (23,100) | – | ||||||||
Redundancy | 592 | 9 | – | – | (18) | 583 | (583) | – | ||||||||
Contract dispute | 9,465 | – | – | – | (149) | 9,316 | (9,316) | – | ||||||||
Decommissioning costs | 2,415 | – | – | – | 141 | 2,556 | – | 2,556 | ||||||||
Other | 4,990 | – | (3,315) | – | – | 1,675 | – | 1,675 | ||||||||
102,965 | 25,095 | (7,380) | (21,164) | (444) | 99,072 | (82,015) | 17,057 |
(CONTINUED) |
20. | PROVISIONS (continued) |
Further details describing the provisions at March 31, 2006 are included below: | |
Irdeto provides a 12 month warranty on all hardware provided. | |
The group is currently involved in various litigation matters. The litigation provision has been made based on legal counsel and management’s estimates of costs and claims relating to these actions (refer note 22). | |
The provision for onerous contracts relates to obligations that the group has in terms of lease agreements, but the premises have been vacated. The group is liable for the rent under these contracts. The obligation will be settled over the remaining lease periods until 2010. | |
The provision of Ad Valorem relates to an investigation by tax authorities in to the value ascribed to digital satellite decoders purchased for onward sale to major retailers. The provision was raised for the payment of these duties. | |
The provision for decommissioning relates to the estimated costs of decommissioning rented buildings. The lease agreements require that we return the rented buildings in the original state. | |
Other provisions relate to various liabilities of the group with uncertain timings and amounts. | |
21.
|
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES |
March
31
|
||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Deferred income | 949,503 | 837,100 | ||||
Accrued expenses | 1,052,584 | 1,106,737 | ||||
Amounts owing in respect of investments acquired | 44,370 | 55,674 | ||||
Taxes and social security | 245,742 | 199,595 | ||||
Bonus provision | 142,488 | 59,813 | ||||
Provision for leave | 110,235 | 83,192 | ||||
Other personnel provisions | 41,749 | 27,514 | ||||
Cash-settled share-based payment liability (short-term) | 23,191 | 107,030 | ||||
Other current liabilities | 304,346 | 315,926 | ||||
2,914,208 | 2,792,581 |
22. | COMMITMENTS AND CONTINGENCIES | |
The group is subject to contingencies, which occur in the normal course of business including legal proceedings, and claims that cover a wide range of matters. These contingencies include contract and employment claims, product liability and warranty. None of these claims are expected to result in a material gain or loss to the group. | ||
(a) | Capital expenditure | |
Commitments in respect of contracts placed for capital expenditure at March 31, 2006 amounted to Rand 445.4 million (2005: Rand 446.5 million). | ||
(b) | Programme and film rights | |
At March 31, 2006 the group had entered into contracts for the purchase of programme and film rights. The group’s commitments in respect of these contracts amounted to Rand 1,425.9 million (2005: Rand 1,483.1 million). | ||
(c) | Set-top boxes | |
At March 31, 2006 the group had entered into contracts for the purchase of set-top boxes (decoders). The group’s commitments in respect of these contracts amounted to Rand 265.7 million (2005: Rand 97.5 million). |
(CONTINUED) |
22. | COMMITMENTS AND CONTINGENCIES (continued) |
(d) Other commitments | |
At March 31, 2006 the group had entered into contracts for the receipt of various services. These service contracts are for the receipt of advertising, security, cleaning, computer support services and contractual relationships with customers, suppliers and employees. The group’s commitments in respect of these agreements amounted to Rand 363.7 million (2005: Rand 358.3 million). | |
(e)
Operating lease commitments
|
March
31
|
|||
The group has the following operating lease liabilities at 31 March 2006 and 2005: |
2006
|
2005
|
||
R’000
|
R’000
|
|||
Minimum operating lease payments | ||||
Payable in year one | 134,501 | 312,161 | ||
Payable in year two | 103,783 | 285,472 | ||
Payable in year three | 61,572 | 247,499 | ||
Payable in year four | 28,855 | 184,718 | ||
Payable in year five | 15,487 | 163,581 | ||
Payable after five years | 14,864 | 317,966 | ||
359,062 | 1,511,397 |
(CONTINUED) |
22. | COMMITMENTS AND CONTINGENCIES (continued) |
(f) Litigation claims (continued) | |
Cyprus | |
A. Lumiere TV Public Company Limited | |
In February 2006, NetMed NV (“NetMed”) became aware of the fact that Lumiere TV Public Company Limited (“LTV”), its co-shareholder in MultiChoice Holdings (Cyprus) Limited (“Holdings”) (which, in turn, owns the majority of the shares in a listed entity, MultiChoice (Cyprus) Public Company Limited (“MCC”)) , had entered into arrangements with CYTA (the Cyprus Telecommunications Authority) which NetMed believed were in conflict with LTV’s contractual obligations to NetMed, Holdings, MCC and certain of NetMed’s affiliates, specifically such obligations as flow from a Shareholders’ Agreement dated June 23, 2000 between NetMed, LTV and Holdings (“the Shareholders Agreement”), a Channel Distribution Agreement of June 21, 2004 between MCC and LTV (the “CDA”) and a programme supply agreement dated January 1, 2004 between LTV and affiliates of NetMed (the “PSA”). | |
Pursuant to the abovementioned facts the following proceedings have been instituted: | |
1. | NetMed and Holdings have commenced arbitration proceedings under the auspices of the London Court of International Arbitration (“LCIA”) against LTV, claiming, inter alia, an injunction to restrain LTV from breaching its contractual obligations under the Shareholders Agreement as well as damages for breach of contract. |
2. | MCC and NetMed are also participating in an enquiry launched by the CPC (the Cypriot Competition Protection Committee) as to the validity, from a competition law perspective, of the proposed arrangements between LTV and CYTA. |
3. | Holdings and MCC have instituted legal proceedings against LTV’s erstwhile nominees on the Holdings and MCC boards of directors (who had resigned in February when news of the proposed arrangements with CYTA became public) on the basis that they had breached their fiduciary duties as directors. |
4. | Holdings and NetMed have instituted injunction proceedings against LTV in Cyprus in support of the Arbitration referred to in 1 above. |
5. | In March 2006, LTV proposed a public offer in terms whereof it offered the shareholders of MCC to acquire their shares in MCC either for cash or for shares in LTV. The Public Offer is conditional, inter alia, upon the CPC declaring the CDA and the non-compete provisions in the Shareholders’ Agreement to be invalid. The validity of these agreements is currently being reviewed by the CPC and NetMed, MCC and Holdings are participating in the hearings relating thereto. The public offer terminated on June 5, 2006. |
(CONTINUED) |
22. | COMMITMENTS AND CONTINGENCIES (continued) | |
(g) | Guarantees | |
At March 31, 2006 the group had provided guarantees of Rand 26.0 million (2005: Rand 33.3 million) mainly in respect of office rental, services and other contracts. | ||
(h) | Assets pledged as security | |
The group pledged property, plant and equipment, investments, cash and cash equivalents and accounts receivable with a net carrying value of Rand 1,562.0 million at March 31, 2006 (2005: Rand 538.8 million) to a number of banks as security for certain term loans and bank overdrafts. | ||
The group plans to fund the above commitments and liabilities out of existing loan facilities and internally generated funds. | ||
March
31
|
||||||
23. | REVENUE |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Revenues - continuing operations | ||||||
Subscription revenue | 8,236,706 | 7,136,234 | ||||
Hardware sales | 510,325 | 436,646 | ||||
Technology revenue | 390,714 | 280,872 | ||||
Circulation revenue | 915,077 | 796,745 | ||||
Advertising revenue | 2,489,890 | 2,035,946 | ||||
Distribution revenue | 139,765 | 97,452 | ||||
Printing revenue | 751,476 | 654,824 | ||||
Book publishing & book sales revenue | 856,858 | 709,822 | ||||
Tuition fees | 485,943 | 480,381 | ||||
e-Commerce revenue | 304,253 | 229,645 | ||||
Other revenue | 625,417 | 659,280 | ||||
15,706,424 | 13,517,847 | |||||
Revenue - discontinuing operations | ||||||
United Broadcasting Corporation | 307,163 | 374,238 | ||||
MKSC World Dot Com Company | 51,510 | 66,663 | ||||
358,673 | 440,901 | |||||
Other revenues include revenues from decoder maintenance, backhaul charges and financing service fees. | ||||||
Barter revenue | ||||||
Amount of barter revenue included in total revenue | 47,239 | 38,430 | ||||
Amount of barter revenue included in deferred income | 9,106 | 4,457 | ||||
(CONTINUED) | ||||||
March
31
|
||||||
24. | EXPENSES BY NATURE |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Operating profit includes the following items: | ||||||
Depreciation classification | ||||||
Cost of providing services and sale of goods | 411,653 | 366,676 | ||||
Selling, general and administration expenses | 157,186 | 148,765 | ||||
568,839 | 515,441 | |||||
Amortization classification | ||||||
Cost of providing services and sale of goods | 59,625 | 6,380 | ||||
Selling, general and administration expenses | 35,664 | 50,512 | ||||
95,289 | 56,892 | |||||
Operating leases | ||||||
Buildings | 113,035 | 120,686 | ||||
Satellite and transponders | 5,940 | 35,102 | ||||
Other equipment | 23,070 | 21,985 | ||||
142,045 | 177,773 | |||||
Transportation | ||||||
Net transportation costs (including fuel) | 222,635 | 77,416 | ||||
Auditors’ remuneration | ||||||
Audit fees | 33,028 | 23,937 | ||||
Audit related fees | 4,092 | 8,679 | ||||
Tax fees | 4,167 | 6,043 | ||||
All other fees | 8,496 | 5,539 | ||||
49,783 | 44,198 | |||||
Forex profits/(losses) | ||||||
On capitalization of forward exchange contracts in hedging transactions | 5,069 | 2,525 | ||||
On derecognition of embedded derivatives | (127,822) | (204,726) | ||||
Other | 4,043 | (485) | ||||
(118,710) | (202,686) | |||||
(CONTINUED) | ||||||
March
31
|
||||||
24. | EXPENSES BY NATURE (continued) |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Staff costs | ||||||
As at March 31, 2006, the group had 12,067 (2005: 12,072) permanent employees. | ||||||
The total cost of employment of all employees, including directors, was as follows: | ||||||
Salaries, wages and bonuses | 2,434,244 | 2,025,953 | ||||
Retirement benefit costs (defined contribution plan) | 177,937 | 170,414 | ||||
Retirement benefit costs (defined benefit plan) | 764 | 2,431 | ||||
Medical aid fund contributions | 153,434 | 125,189 | ||||
Post-retirement benefits | 19,007 | 6,706 | ||||
Training costs | 26,179 | 26,819 | ||||
Share-based compensation charges | 135,494 | 129,989 | ||||
Total staff costs | 2,947,059 | 2,487,501 | ||||
Fees paid to non-employees for | ||||||
administration, management and technical | ||||||
services | 201,093 | 137,367 | ||||
Research and development costs | 54,921 | 10,104 | ||||
Advertising expenses | 491,091 | 443,056 | ||||
Programme & film rights directly expensed | 3,205,132 | 3,273,609 | ||||
Amortization of programme & film rights | 1,125,783 | 1,114,939 | ||||
Cost of inventories recognized as expense in ’providing services’ | 2,226,031 | 1,091,570 |
(CONTINUED) |
March
31
|
||||||
25. | OTHER (LOSSES) / GAINS - NET |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Dividends - listed investments | 574 | – | ||||
Dividends - unlisted investments | 1,596 | 780 | ||||
Profit on sale of assets | 15,370 | 7,392 | ||||
Fair value adjustment for shareholders’ liabilities | 49,764 | – | ||||
Impairment losses | (69,152) | (20,045) | ||||
Impairment of goodwill and other intangible assets | (69,847) | (13,003) | ||||
Impairment of property, plant & equipment and other assets | (326) | (5,333) | ||||
Reversal of impairment of property, plant & equipment and other assets | 2,488 | – | ||||
Other impairments | (1,467) | (1,709) | ||||
Compensation received from third parties for property, | ||||||
plant & equipment impaired, lost or stolen | 1,841 | 171 | ||||
Other (losses) / gains - net | (7) | (11,702) | ||||
26. | FINANCE COSTS - NET | |||||
Interest paid | ||||||
Loans and overdrafts | 212,056 | 216,004 | ||||
Finance lease equipment | 176,601 | 173,296 | ||||
Other | 9,164 | 23,921 | ||||
397,821 | 413,221 | |||||
Interest capitalized to fixed assets | (4,074) | – | ||||
Preference dividends and rights | (118,451) | (126,920) | ||||
275,296 | 286,301 | |||||
Interest received | ||||||
Loans and bank accounts | (279,458) | (176,056) | ||||
Net (profit) / loss from foreign exchange translation | 21,819 | (2,100) | ||||
On translation of normal assets and liabilities | 72,034 | (27,335) | ||||
On translation of transponder leases | (49,164) | 25,950 | ||||
On translation of loans | (1,051) | (715) | ||||
Net (profit) / loss from fair value adjustments on derivative | ||||||
financial instruments | (6,225) | 108,859 | ||||
On translation of forward exchange contracts | 57,682 | 167,703 | ||||
On accounting for embeddeded derivatives | (63,907) | (58,844) | ||||
Finance costs - net | 11,432 | 217,004 |
(CONTINUED) | ||||||
March
31
|
||||||
27. | TAXATION |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Normal taxation | ||||||
South Africa | 726,067 | 211,004 | ||||
Current year | 739,734 | 265,051 | ||||
Prior year | (13,667) |
(54,047)
|
||||
Foreign taxation | 158,066 | 16,006 | ||||
Current year | 153,563 | 105,025 | ||||
Prior year | 4,503 |
(89,019)
|
||||
Secondary taxation on companies | 21,230 | 37,840 | ||||
Income taxation for the year | 905,363 | 264,850 | ||||
Deferred taxation | 29,450 | (8,388) | ||||
Current year | (20,519) | 286,888 | ||||
Change in rate | 35,472 | (5,829) | ||||
Prior year | (73,495) |
(391,825)
|
||||
Foreign | 87,992 | 102,378 | ||||
Total tax per income statement | 934,813 | 256,462 | ||||
Reconciliation of taxation | ||||||
Taxation at statutory rates | 1,061,313 | 674,899 | ||||
Adjusted for: | ||||||
Non-deductable expenses | 47,037 | 138,218 | ||||
Non-taxable income | (124,086) |
(172,977)
|
||||
Unprovided timing differences | 5,433 | 161,631 | ||||
Assessed losses utilized | (120,748) |
(29,095)
|
||||
Assessed losses expired | – | (4,049) | ||||
Prior year adjustments | (82,659) |
(534,890)
|
||||
Other taxes | 113,051 | 28,555 | ||||
Changes in taxation rates | 35,472 | (5,829) | ||||
Taxation provided in income statement | 934,813 | 256,462 |
(CONTINUED) |
28. DISCONTINUING OPERATIONS |
Selected financial information relating to these operations: | ||||
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
Profit from discontinued operations | ||||
Revenue | 358,673 | 440,901 | ||
Cost of providing services and sale of goods | (249,416) | (316,908) | ||
Selling, general and administration expenses | (43,244) | (56,697) | ||
Other (losses)/gains - net | 5,710 | (441) | ||
Operating profit | 71,723 | 66,855 | ||
Finance Costs - net | (8,476) | (16,809) | ||
Profit before taxation | 63,247 | 50,046 | ||
Taxation | (19,029) | (4) | ||
Net profit for the year | 44,218 | 50,042 | ||
Attributable to: | ||||
Equity holders of the Group | 43,107 | 50,352 | ||
Minority interest | 1,111 | (310) | ||
44,218 | 50,042 | |||
Profit arising on discontinuance of operations | ||||
Profit on disposal of United Broadcasting Corporation | 972,882 | – | ||
Profit on disposal of MKSC World Dot Com Company | 59,278 | – | ||
1,032,160 | – | |||
Cash flow information | ||||
Amounts of net cash flow relating to the discontinued operation: | ||||
Operating cash flow | 79,104 | 98,311 | ||
Investing activities | (33,015) | (31,730) | ||
Financing activities | (6,247) | (8,636) | ||
Net cash flow | 39,842 | 57,945 |
Lyceum College |
(CONTINUED)
|
||||||
March
31
|
||||||
29. | EARNINGS PER SHARE |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Earnings | ||||||
Net profit attributable to shareholders | 3,190,188 | 2,384,762 | ||||
Headline adjustments | ||||||
Profits | (82,836) | (375,425) | ||||
Reversal of impairment charge | (1,473) | – | ||||
Disposal of investments and businesses | (65,821) | (440) | ||||
Profit on sale of assets | (15,542) | (6,949) | ||||
Dilution profits | – | (368,036) | ||||
Losses | 2,023 | 7,042 | ||||
Impairment of assets | 225 | 3,716 | ||||
Impairment of associates | – | 1,709 | ||||
Impairment of investments | 1,467 | – | ||||
Impairment of other assets | 331 | 1,617 | ||||
Impairment and reversal of impairment of goodwill | 69,009 | 8,011 | ||||
Profit arising on discontinuance of operations | (1,032,160) | – | ||||
Headline earnings | 2,146,224 | 2,024,390 | ||||
Headline profit from discontinued operations | (31,816) | (50,042) | ||||
Headline earnings from continuing operations | 2,114,408 | 1,974,348 | ||||
Number of N ordinary shares in issue at year end | 290,554,814 | 282,589,683 | ||||
Adjusted for movement in shares held by share trusts | (6,835,955) | (5,296,139) | ||||
Weighted average number of N ordinary shares in issue during the year | 283,718,859 | 277,293,544 | ||||
Adjusted for effect of future share based compensation payments | 16,523,922 | 15,832,724 | ||||
Diluted weighted average number of N ordinary shares in issue during the year | 300,242,781 | 293,126,268 | ||||
Earnings per N ordinary share (cents) | ||||||
Basic | 1,124 | 860 | ||||
Fully diluted | 1,063 | 814 | ||||
Headline earnings per N ordinary share (cents) | ||||||
Basic | 756 | 730 | ||||
Fully diluted | 715 | 690 | ||||
Discontinuing operations | ||||||
Headline earnings per N ordinary share (cents) | ||||||
Basic | 11 | 18 | ||||
Fully diluted | 11 | 17 |
(CONTINUED) |
March
31
|
||||||
30. | CASH FROM OPERATING ACTIVITIES |
2006
|
2005
|
|||
R’000
|
R’000
|
|||||
Operating profit per income statement | 3,004,050 | 2,468,841 | ||||
Operating profit from discontinued operations | 59,311 | 66,855 | ||||
3,063,361 | 2,535,696 | |||||
Adjustments: | ||||||
- Non-cash and other | 832,854 | 728,425 | ||||
Profit on sale of property, plant and equipment | (21,079) | (6,949) | ||||
Depreciation and amortization | 691,258 | 612,964 | ||||
Share-based compensation expenses | 112,560 | 129,989 | ||||
Other | 50,115 | (7,579) | ||||
- Working capital | 123,690 | (212,856) | ||||
Cash movement in trade and other receivables | (389,247) | (147,026) | ||||
Cash movement in payables, provisions and accruals | 479,272 | (138,785) | ||||
Cash payments for programme and film rights | 171,781 | 90,019 | ||||
Cash movement in inventories | (138,116) | (17,064) | ||||
Cash from operating activities | 4,019,905 | 3,051,265 | ||||
31. | ACQUISITION OF SUBSIDIARIES | |||||
Fair value of assets and liabilities acquired: | ||||||
Property, Plant and Equipment | 30,885 | 7,045 | ||||
Intangible assets | – | 246,806 | ||||
Net current assets/(liabilities) | 21,036 | (39,600) | ||||
Deferred taxation | (5,087) | (49,833) | ||||
Long-term liabilities | – | (885) | ||||
46,834 | 163,533 | |||||
Minority shareholders’ interest | – | (5,000) | ||||
Goodwill | 9,145 | 152,365 | ||||
Purchase consideration | 55,979 | 310,898 | ||||
Cash in subsidiaries acquired | (13,060) | (40,053) | ||||
Net cash outflow from acquisition of subsidiaries | 42,919 | 270,845 | ||||
32. | DISPOSAL OF SUBSIDIARIES | |||||
Book value of assets and liabilities: | ||||||
Property, Plant and Equipment | 3,928 | 1,674 | ||||
Goodwill and intangible assets | 2,639 | 1,680 | ||||
Net current assets | 11,956 | 1,691 | ||||
Deferred taxation | (7,677) | (1,274) | ||||
Long-term liabilities | – | (619) | ||||
10,846 | 3,152 | |||||
Minority shareholders’ interest | – | (5,017) | ||||
Profit on sale | 56,663 | 9,349 | ||||
Selling price | 67,509 | 7,484 | ||||
Cash in subsidiaries disposed of | (30,783) | 363 | ||||
Net cash inflow from disposal of subsidiaries | 36,726 | 7,847 |
March
31
|
||||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Property, plant and equipment | 90,238 | 42,489 | ||||
Investments and loans | 5,097 | – | ||||
Goodwill and intangible assets | 8,224 | 96,360 | ||||
Net current assets | 86,210 | – | ||||
Long-term liabilities | (118,174) | – | ||||
Foreign currency translation release | – | (23,197) | ||||
71,595 | 115,652 | |||||
Minority shareholders’ interest | (5,789) | (483,244) | ||||
Profit on sale | 933,472 | 367,592 | ||||
Selling price | 999,278 | – | ||||
Cash in joint ventures disposed of | (247,433) | (188,097) | ||||
Net cash inflow / (outflow) on disposal of interest in joint ventures | 751,845 | (188,097) | ||||
34. | CASH AND CASH EQUIVALENTS | |||||
Cash and deposits | 6,775,542 | 4,033,796 | ||||
Bank overdrafts and call loans | (364,777) | (433,339) | ||||
6,410,765 | 3,600,457 |
South Africa | - | 52,139 | ||||
Meditteranean | 212 | 1,163 | ||||
Netherlands | 233,085 | 1,922 | ||||
China | - | 8 | ||||
Thailand | 484 | 1,293 | ||||
USA | 3,987 | 1,145 | ||||
Total restricted cash | 237,768 | 58,120 | ||||
(CONTINUED) |
35. | BUSINESS AND GEOGRAPHICAL SEGMENTS | |
Primary reporting format – business segments | ||
The group has determined that its primary reporting format for segments is based on its method of internal reporting that disaggregates its businesses by service or product. The group’s reportable business segments are electronic media, print media and corporate services. Electronic media is further disaggregated into pay television, internet, conditional access systems and Entriq. The print media segment is further disaggregated into newspapers, magazines and printing, books and education. The group’s business is conducted in the following main business segments: | ||
Electronic media | ||
Pay television - through the group’s subsidiaries, associated companies and joint ventures based in South Africa, sub-Saharan Africa, Cyprus and Greece, which generate revenue mainly from local customers. | ||
Internet - through the group’s subsidiaries, associated companies and joint ventures based in South Africa, sub-Saharan Africa, Thailand and China which generate revenue mainly from local customers. | ||
Conditional access systems – through Irdeto provides digital content management and protections systems to customers globally. | ||
Entriq – to protect, manage and monetize all digital media worldwide on any platform. | ||
Print media | ||
Newspapers, magazines and printing - through the group’s subsidiaries, joint ventures and associated companies in Southern Africa, which publish, print and distribute various newspapers and magazines for the local market. | ||
Books - through the group’s subsidiaries in Southern Africa, which generate income mainly from local customers. | ||
Private education - through the group’s subsidiaries in South Africa, which generate income mainly from local customers. | ||
Corporate services – represent the group’s holding company and head office infrastructure. | ||
The accounting policies applied by the reportable segments are consistent with the accounting policies applied in the consolidated financial statements, as described in note 3. | ||
NOTES TO THE CONSOLIDATED ANNUAL FINANCIAL STATEMENTS | ||||||||||||||||||||||
(CONTINUED) | ||||||||||||||||||||||
35. |
BUSINESS
AND GEOGRAPHICAL SEGMENTS (continued)
|
|||||||||||||||||||||
Electronic
media
|
Print
media
|
|||||||||||||||||||||
March 2006 |
Pay
television R’000
|
Internet
R’000 |
Conditional
access systems R’000 |
Entriq
R’000 |
Newspapers,
magazines & printing R’000 |
Books
R’000 |
Private
education R’000 |
Corporate
services R’000 |
Eliminations
R’000 |
Consolidated
total R’000 |
||||||||||||
Revenue | ||||||||||||||||||||||
External | 8,903,324 | 897,992 | 352,320 | 65,864 | 3,983,131 | 980,933 | 536,338 | 9,805 | (23,283) | 15,706,424 | ||||||||||||
Intersegmental | 8,280 | 31,301 | 112,965 | 7,538 | 885,790 | 21,971 | 773 | 73,944 | (1,142,562) | – | ||||||||||||
Total revenue | 8,911,604 | 929,293 | 465,285 | 73,402 | 4,868,921 | 1,002,904 | 537,111 | 83,749 | (1,165,845) | 15,706,424 | ||||||||||||
Cost of providing services and sale of goods | (4,863,668) | (501,503) | (123,419) | (25,244) | (3,309,974) | (620,570) | (277,032) | (67,364) | 1,035,084 | (8,753,690) | ||||||||||||
Selling, general and administration expenses | (1,296,260) | (578,832) | (342,653) | (213,325) | (960,790) | (311,765) | (301,043) | (74,770) | 130,761 | (3,948,677) | ||||||||||||
Other (losses) / gains - net | 33,768 | (1,548) | 411 | (2) | 13,937 | (3,800) | (42,799) | 26 | – | (7) | ||||||||||||
Operating profit/(loss) | 2,785,444 | (152,590) | (376) | (165,169) | 612,094 | 66,769 | (83,763) | (58,359) | – | 3,004,050 | ||||||||||||
Finance costs - net | (106,029) | 70,254 | 7,716 | 6,124 | (69,113) | 68 | (29,347) | 108,895 | – | (11,432) | ||||||||||||
Share of equity accounted results | 3,755 | 150,264 | – | – | (2,791) | 49 | – | – | – | 151,277 | ||||||||||||
Profit / (loss) on sale of investments | – | – | – | – | (1,133) | 56,772 | 334 | 18,393 | – | 74,366 | ||||||||||||
Profit/(loss) before taxation | 2,683,170 | 67,928 | 7,340 | (159,045) | 539,057 | 123,658 | (112,776) | 68,929 | – | 3,218,261 | ||||||||||||
Taxation | (790,098) | (59,706) | (4,912) | 698 | (76,201) | 1,309 | 93 | (5,996) | – | (934,813) | ||||||||||||
Net profit/(loss) from continuing operations | 1,893,072 | 8,222 | 2,428 | (158,347) | 462,856 | 124,967 | (112,683) | 62,933 | – | 2,283,448 | ||||||||||||
Profit/(loss) from discontinued operations | 43,810 | 408 | – | – | – | – | (12,402) | – | – | 31,816 | ||||||||||||
Profit arising on discontinuance of operations | 972,882 | 59,278 | – | – | – | – | – | – | – | 1,032,160 | ||||||||||||
Net profit/(loss) | 2,909,764 | 67,908 | 2,428 | (158,347) | 462,856 | 124,967 | (125,085) | 62,933 | – | 3,347,424 | ||||||||||||
Attributable to: | ||||||||||||||||||||||
Equity holders of the group | 2,822,897 | 54,277 | 2,428 | (158,347) | 419,679 | 111,567 | (125,352) | 63,039 | – | 3,190,188 | ||||||||||||
Minority interest | 86,867 | 13,631 | – | – | 43,177 | 13,400 | 267 | (106) | – | 157,236 | ||||||||||||
2,909,764 | 67,908 | 2,428 | (158,347) | 462,856 | 124,967 | (125,085) | 62,933 | – | 3,347,424 | |||||||||||||
Segment assets | 7,907,837 | 1,659,436 | 509,396 | 89,894 | 3,286,504 | 553,396 | 514,438 | 9,961,390 | (7,980,634) | 16,501,657 | ||||||||||||
Investments in associates | 32,378 | 773,064 | – | – | 292,887 | 3,956 | – | 205,880 | – | 1,308,165 | ||||||||||||
Segment liabilities | 10,161,933 | 2,138,130 | 617,814 | 870,961 | 2,373,326 | 304,970 | 781,630 | (504,143) | (7,544,167) | 9,200,454 | ||||||||||||
Capital expenditure | 285,643 | 69,298 | 17,286 | 27,905 | 535,555 | 45,044 | 38,649 | 5,360 | – | 1,024,740 | ||||||||||||
Amortisation of programme and film rights* | 1,125,783 | – | – | – | – | – | – | – | – | 1,125,783 | ||||||||||||
Depreciation of property, plant and equipment | 344,748 | 63,854 | 13,026 | 12,291 | 130,118 | 9,082 | 20,368 | 2,059 | – | 595,546 | ||||||||||||
Amortisation of intangible assets | 9,075 | 53,411 | 6,267 | – | 17,225 | 4,018 | 2,543 | 3,173 | – | 95,712 | ||||||||||||
Impairment of tangible assets | – | – | – | – | – | 326 | – | – | – | 326 | ||||||||||||
Impairment of intangible assets | 9,144 | 95 | – | – | 557 | 4,166 | 55,885 | – | – | 69,847 | ||||||||||||
Reversal of impairment of tangible assets | – | – | – | – | 1,706 | 369 | – | – | – | 2,075 | ||||||||||||
Reversal of impairment of intangible assets | – | – | – | – | – | 413 | – | – | – | 413 | ||||||||||||
* - Included in operating profit |
NOTES TO THE CONSOLIDATED ANNUAL FINANCIAL STATEMENTS | ||||||||||||||||||||
(CONTINUED) | ||||||||||||||||||||
35. BUSINESS AND GEOGRAPHICAL SEGMENTS (continued) | ||||||||||||||||||||
Electronic
media
|
Print
media
|
|||||||||||||||||||
March 2005 |
Pay
television R’000 |
Internet
R’000 |
Conditional
access systems R’000 |
Entriq
R’000 |
Newspapers,
magazines & printing R’000 |
Books
R’000 |
Education
R’000 |
Corporate
services R’000 |
Eliminations
R’000 |
Consolidated
total R’000 |
||||||||||
Revenue | ||||||||||||||||||||
External | 7,746,628 | 696,265 | 255,330 | 33,877 | 3,374,106 | 860,581 | 547,186 | 3,889 | (15) | 13,517,847 | ||||||||||
Intersegmental | 23,938 | 13,680 | 78,667 | 20,514 | 86,750 | 22,629 | 449 | 62,227 | (308,854) | – | ||||||||||
Total revenue | 7,770,566 | 709,945 | 333,997 | 54,391 | 3,460,856 | 883,210 | 547,635 | 66,116 | (308,869) | 13,517,847 | ||||||||||
Cost of providing services and sale of goods | (4,378,632) | (362,864) | (101,355) | (11,745) | (2,114,382) | (539,691) | (257,645) | (58,648) | 99,143 | (7,725,819) | ||||||||||
Selling, general and administration expenses | (1,273,513) | (410,853) | (279,628) | (132,131) | (821,709) | (288,529) | (264,338) | (50,510) | 209,726 | (3,311,484) | ||||||||||
Other (losses) / gains - net | 1,429 | (3,852) | 454 | 250 | 3,485 | (2,181) | (3,051) | (8,236) | – | (11,702) | ||||||||||
Operating profit/(loss) | 2,119,850 | (67,624) | (46,532) | (89,235) | 528,250 | 52,809 | 22,601 | (51,278) | – | 2,468,841 | ||||||||||
Finance costs - net | (249,772) | 64,575 | 17,866 | 10,926 | (49,552) | (12,721) | (23,349) | 25,023 | – | (217,004) | ||||||||||
Share of equity accounted results | 4,558 | 83,878 | – | – | 161 | – | – | – | – | 88,597 | ||||||||||
Profit / (loss) on sale of Investments | 15 | – | 18,659 | – | – | (1,074) | 9,350 | (27,261) | – | (311) | ||||||||||
Dilution profits / (losses) | – | 374,501 | – | – | (3,007) | (3,097) | – | (361) | – | 368,036 | ||||||||||
Profit/(loss) before taxation | 1,874,651 | 455,330 | (10,007) | (78,309) | 475,852 | 35,917 | 8,602 | (53,877) | – | 2,708,159 | ||||||||||
Taxation | (80,959) | (107,510) | (1,834) | (2,019) | (88,220) | 30,132 | (2,610) | (3,442) | – | (256,462) | ||||||||||
Net profit/(loss) from continuing operations | 1,793,692 | 347,820 | (11,841) | (80,328) | 387,632 | 66,049 | 5,992 | (57,319) | – | 2,451,697 | ||||||||||
Profit/(Loss) from discontinued operations | 54,342 | (4,300) | – | – | – | – | – | – | – | 50,042 | ||||||||||
Net profit/(loss) | 1,848,034 | 343,520 | (11,841) | (80,328) | 387,632 | 66,049 | 5,992 | (57,319) | – | 2,501,739 | ||||||||||
Attributable to: | ||||||||||||||||||||
Equity holders of the Group | 1,780,080 | 343,212 | (11,841) | (80,328) | 354,019 | 50,906 | 5,992 | (57,278) | – | 2,384,762 | ||||||||||
Minority interest | 67,954 | 308 | – | – | 33,613 | 15,143 | – | (41) | – | 116,977 | ||||||||||
1,848,034 | 343,520 | (11,841) | (80,328) | 387,632 | 66,049 | 5,992 | (57,319) | – | 2,501,739 | |||||||||||
Segment assets | 8,670,585 | 6,134,569 | 1,807,057 | 57,564 | 2,491,980 | 680,506 | 528,388 | 1,199,380 | (8,384,190) | 13,185,839 | ||||||||||
Investments in associates | 21,412 | 805,114 | – | – | 1,586 | 3,907 | – | 5,669 | – | 837,688 | ||||||||||
Segment liabilities | 11,465,857 | 4,507,198 | 407,329 | 704,231 | 1,498,068 | 656,270 | 656,773 | (3,263,507) | (8,401,349) | 8,230,870 | ||||||||||
Capital expenditure | 142,243 | 74,182 | 40,922 | 18,532 | 299,603 | 29,419 | 24,339 | 11,143 | – | 640,383 | ||||||||||
Amortization of programme and film rights* | 1,151,538 | – | – | – | – | – | – | – | – | 1,151,538 | ||||||||||
Depreciation of property, plant and equipment | 331,389 | 63,132 | 11,511 | 4,486 | 115,402 | 11,423 | 16,955 | 1,235 | – | 555,533 | ||||||||||
Amortization of intangible assets | 15,520 | 11,365 | – | – | 25,291 | 4,359 | 896 | – | – | 57,431 | ||||||||||
Impairment of tangible assets | – | – | – | – | – | 3,069 | 409 | – | – | 3,478 | ||||||||||
Impairment of intangible assets | – | 12,495 | – | – | – | 508 | – | – | – | 13,003 | ||||||||||
* - Included in operating profit |
(CONTINUED) |
35. | BUSINESS AND GEOGRAPHICAL SEGMENTS (continued) |
Secondary reporting format – geographical segments | |
The group operates in five main geographical areas: | |
Africa - The group derives revenues from television platform services, print media activities, internet services, technology products and services, book publishing and private education. The activities in the Republic of South Africa are the most significant in this segment and therefore South Africa has been presented separately. | |
United States of America - The group’s activities comprise a portion of services and goods rendered by the technology operations, based in the United States of America. | |
Greece and Cyprus - The group generates revenue from television platform services with operations in Greece and Cyprus. | |
Asia - The group’s activities comprise its interest in internet activities based in Thailand and China. Furthermore, the group generates revenue from interactive television and technology products and services, provided by subsidiaries based in the Netherlands. | |
Other - Includes the group’s provision of interactive television and technology products through subsidiaries, located mainly in the Netherlands. | |
Africa
|
||||||||||||||||||
South
Africa R’000 |
Rest
of
Africa R’000 |
USA
R’000 |
Greece
and
Cyprus R’000 |
Asia
R’000 |
Other
R’000 |
Eliminations
R’000 |
Consoli-
dated total R’000 |
|||||||||||
March 2006 | ||||||||||||||||||
External revenue | 11,993,868 | 1,837,828 | 48,825 | 1,469,148 | 77,977 | 278,778 | – | 15,706,424 | ||||||||||
Segment assets | 19,095,383 | 2,310,481 | 108,479 | 1,155,227 | 1,347,838 | 15,551,875 | (23,067,626) | (a) | 16,501,657 | |||||||||
Capital expenditure | 806,074 | 16,007 | 29,049 | 109,563 | 50,463 | 13,584 | – | 1,024,740 | ||||||||||
Impairment of tangible assets | 326 | – | – | – | – | – | – | 326 | ||||||||||
Impairment of intangible assets | 69,847 | – | – | – | – | – | – | 69,847 | ||||||||||
March 2005 | ||||||||||||||||||
External revenue | 10,140,059 | 1,545,290 | 46,871 | 1,432,795 | 229,721 | 123,111 | – | 13,517,847 | ||||||||||
Segment assets | 10,675,600 | 2,046,555 | 114,622 | 1,120,533 | 6,081,407 | 12,297,664 | (19,150,542) | (a) | 13,185,839 | |||||||||
Capital expenditure | 456,215 | 25,464 | 18,532 | 11,242 | 71,047 | 57,883 | – | 640,383 | ||||||||||
Impairment of tangible assets | 3,478 | – | – | – | – | – | – | 3,478 | ||||||||||
Impairment of intangible assets | 508 | – | – | – | 12,495 | – | – | 13,003 |
(a) | Represents adjustments to the assets and liabilities of the segments relating to intersegment loans and investments that eliminate on consolidation. |
(CONTINUED) |
36. FINANCIAL RISK MANAGEMENT |
Financial risk factors |
Foreign exchange risk |
Credit risk |
(CONTINUED) |
36. | FINANCIAL RISK MANAGEMENT (continued) |
Liquidity risk | |
Prudent liquidity risk management implies maintaining sufficient cash and marketable securities, the availability of funding through an adequate amount of committed credit facilities and the ability to close out market positions. In terms of the articles of association of the company, no limitation is placed on its borrowing capacity. The facilities expiring within one year are subject to renewal at various dates during the next year. The group had the following unutilized banking facilities as at March 31, 2006 and 2005: | |
March 31 | ||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
On call |
252,200
|
944,313 | ||
Expiring within one year |
1,554,539
|
4,339 | ||
1,806,739
|
948,652 | |||
The
facilities expiring within one year are annual facilities
subject to review at various dates during the next year. |
Interest rate risk |
Interest-free
R’000 |
Floating
R’000 |
Fixed
- 12
months R’000 |
Fixed
more
than 12 months R’000 |
Total
R’000 |
||||||
Loans | 1,270,066 |
736,029
|
211,811 |
1,837,197
|
4,055,103
|
|||||
% of loans | 31% | 18% | 5% | 46% | 100% |
(CONTINUED) |
36. |
FINANCIAL
RISK MANAGEMENT (continued)
Foreign
exchange rates
|
The exchange rates used by the group to translate foreign entities’ income statements and balance sheets are as follows: | |
March
31, 2006
|
March
31, 2005
|
|||||||
Currency (1FC = ZAR) |
Average
rate |
Closing
rate |
Average
rate |
Closing
rate |
||||
USA dollar | 6.3915 | 6.1490 | 6.2146 | 6.2114 | ||||
Cyprus pound | 13.0127 | 12.9453 | 13.5045 | 13.7862 | ||||
Euro | 7.7570 | 7.4636 | 7.8428 | 8.0539 | ||||
Nigerian naira | 0.0478 | 0.0482 | 0.0464 | 0.0467 | ||||
Thai baht | 0.1581 | 0.1583 | 0.1546 | 0.1583 | ||||
Chinese yuan renminbi | 0.7871 | 0.7671 | 0.7507 | 0.7505 |
March
31, 2006
|
March
31, 2005
|
|||||||
Assets
R’000 |
Liabilities
R’000 |
Assets
R’000 |
Liabilities
R’000 |
|||||
Derivative financial instruments | ||||||||
Current portion | ||||||||
Foreign exchange contracts | 279 | 92,337 | 9,326 | 283,492 | ||||
Embedded derivatives | 134,404 | 525 | 160,384 | 2,484 | ||||
134,683 | 92,862 | 169,710 | 285,976 | |||||
Non-current portion | ||||||||
Foreign exchange contracts | – | 9,908 | 941 | - | ||||
Embedded derivatives | 32,647 | 122 | 31,631 | 9,642 | ||||
Paarl Media shareholders’ liability (1) | – | 202,634 | – | - | ||||
32,647 | 212,664 | 32,572 | 9,642 | |||||
Total | 167,330 | 305,526 | 202,282 | 295,618 | ||||
Note: | ||||||||
(1) Refer to note 19 for additional information |
March
31, 2006
|
March
31, 2005
|
|||||||
Foreign
currency amount ’000 |
R’000
|
Foreign
currency amount ’000 |
R’000
|
|||||
Foreign
currency exchange commitments The group had the following forward foreign currency exchange contract commitments: |
|
|||||||
USA dollar | 150,430 | 979,205 | 159,512 | 1,186,736 | ||||
Sterling | 4,871 | 53,796 | 7,114 | 82,970 | ||||
Euro | 47,544 | 376,435 | 33,749 | 274,373 | ||||
Swiss franc | 1,259 | 6,357 | 5,013 | 30,968 | ||||
Hong Kong dollar | 191 | 157 | – | – | ||||
Singapore dollar | 322 | 1,282 | 128 | 441 | ||||
Australian dollar | 284 | 1,277 | – | – | ||||
Uncovered
foreign liabilities
The
group had the following uncovered
liabilities: |
||||||||
USA dollar | 58,142 | 422,564 | 74,952 | 465,553 | ||||
Sterling | 3,353 | 35,627 | 3,213 | 37,684 | ||||
Chinese yuan renminbi | – | – | 8,266 | 6,204 | ||||
Euro | 58,377 | 436,547 | 72,576 | 584,513 | ||||
Swiss francs | 10 | 47 | 160 | 833 | ||||
Austrialian dollar | 880 | 4,197 | 1,073 | 5,149 | ||||
Cyprian pound | 228 | 2,960 | – | – | ||||
South Korean Kwon | 482,739 | 5,009 | – | – |
(CONTINUED) |
37. | FAIR VALUE OF FINANCIAL INSTRUMENTS | |||||||||
The
fair values together with the carrying amounts of financial
instruments are as follows:
|
||||||||||
March
31, 2006
|
March
31, 2005
|
|||||||||
Carrying
value R’000 |
Fair
value
R’000 |
Carrying
value R’000 |
Fair
value
R’000 |
|||||||
Assets | ||||||||||
Investments and loans | 1,383,027 | 6,639,451 | 1,238,959 | 3,320,060 | ||||||
Receivables and loans | 2,027,589 | 2,027,589 | 1,858,923 | 1,858,923 | ||||||
Derivative financial instruments | 167,330 | 167,330 | 202,282 | 202,282 | ||||||
Cash and cash deposits | 6,775,542 | 6,775,542 | 4,033,796 | 4,033,796 | ||||||
Liabilities | ||||||||||
Long-term liabilities | 2,617,395 | 2,621,547 | 2,473,104 | 2,528,014 | ||||||
Payables and loans | 5,598,967 | 5,599,343 | 4,730,142 | 4,742,867 | ||||||
Derivative financial instruments | 305,526 | 305,526 | 295,618 | 295,618 | ||||||
Bank overdrafts | 364,777 | 364,777 | 433,339 | 433,339 |
38. EQUITY COMPENSATION BENEFITS |
Naspers Limited |
Movements in terms of the Naspers Plan are as follows: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Shares
|
Weighted
average exercise price (Rand) |
Shares
|
Weighted
average exercise price (Rand) |
|||||
Outstanding at April 1 | 10,522,517 | 26.92 | 10,912,637 | 26.35 | ||||
Granted | – | - | 217,817 | 48.17 | ||||
Exercised | (655,496) | 24.07 | (567,831) | 24.07 | ||||
Forfeited | (44,284) | 27.56 | (40,106) | 27.56 | ||||
Outstanding at March 31 | 9,822,737 | 27.06 | 10,522,517 | 26.92 | ||||
Available to be implemented at March 31 | 5,604,438 | 26.46 | 4,309,745 | 36.23 |
Taken up during the year: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Shares
|
Weighted
average exercise price (Rand) |
Shares
|
Weighted
average exercise price (Rand) |
|||||
Weighted average share price of options | ||||||||
taken up during the year |
655,496
|
102.30 |
567,831
|
63.89 |
Share
options outstanding
|
Share
options currently available
|
|||||||||||||
Range
of exercise
prices (Rand) |
Number
outstanding at 31 March 2006 |
Weighted
average remaining contractual life (years) |
Weighted
average exercise price (Rand) |
Exercisable
at 31
March 2006 |
Weighted
average exercise price (Rand) |
|||||||||
10.00 | – | 15.00 | 1,500 | 5.92 | 13.65 | 1,000 | 13.65 | |||||||
15.01 | – | 20.00 | 112,005 | 6.51 | 18.44 | 16,665 | 18.50 | |||||||
20.01 | – | 25.00 | 3,309,347 | 6.14 | 23.19 | 1,340,938 | 22.22 | |||||||
25.01 | – | 30.00 | 4,605,286 | 3.79 | 27.67 | 4,156,573 | 27.72 | |||||||
30.01 | – | 35.00 | 1,570,707 | 6.55 | 30.98 | 79,853 | 31.40 | |||||||
35.01 | – | 40.00 | – | – | – | – | – | |||||||
40.01 | – | 45.00 | 53,359 | 7.36 | 42.94 | 5,859 | 43.65 | |||||||
45.01 | – | 50.00 | 100,000 | 8.45 | 50.00 | – | – | |||||||
50.01 | – | 60.15 | 70,533 | 8.21 | 50.82 | 3,550 | 57.84 | |||||||
9,822,737 | 27.06 | 5,604,438 | 26.46 |
Grants made during the year: | ||||
March
31, 2006
|
March
31, 2005
|
|||
Weighted average fair value at measurement date | - | 21.96 | ||
This weighted average fair value has been calculated using the | ||||
Bermudan Binomial option pricing model, using the following inputs | ||||
and assumptions: | ||||
Weighted average share price (Rand) | - | 48.74 | ||
Weighted average exercise price (Rand) | - | 48.74 | ||
Weighted average expected volatility (%) * | - | 27.1% | ||
Weighted average option life (years) | - | 10.0 | ||
Weighted average dividend yield (%) | - | 1.2% | ||
Weighted average risk-free interest rate (%) (based on zero rate bond | ||||
yield at perfect fit) | - | 9.6% | ||
Weighted average in-the-money rate (%) | - | 56.0% | ||
Weighted average vesting period (years) | - | 4.0 | ||
Expectations of early exercise are not considered due to the | ||||
unpredictability of early exercise scenarios. | ||||
* The expected weighted average volatility is determined using | ||||
historical daily share prices. |
(CONTINUED) |
38. EQUITY COMPENSATION BENEFITS (continued) |
Media24 Limited |
Movements in terms of the Media 24 Plan is as follows: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Shares
|
Weighted
average exercise price (Rand) |
Shares
|
Weighted
average exercise price (Rand) |
|||||
Outstanding at April 1 | 6,100,496 | 7.18 | 6,676,862 | 6.80 | ||||
Granted | 71,235 | 19.35 | 522,591 | 11.46 | ||||
Exercised |
(1,416,300)
|
6.83 | (761,587) | 6.81 | ||||
Forfeited | (190,775) | 7.34 | (337,370) | 7.03 | ||||
Outstanding at March 31 | 4,564,656 | 7.50 | 6,100,496 | 7.18 | ||||
Available to be implemented at March 31 | 3,183,823 | 6.77 | 2,772,577 | 6.82 |
Taken up during the year: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Shares
|
Weighted
average exercise price (Rand) |
Shares
|
Weighted
average exercise price (Rand) |
|||||
Weighted average share price of options | ||||||||
taken up during the year |
1,416,300
|
20.13 |
761,587
|
10.89 |
Share
options outstanding
|
Share
options currently available
|
|||||||||
Exercise price (Rand) |
Number
outstanding at March 31, 2006 |
Weighted
average remaining contractual life (years) |
Weighted
average exercise price (Rand) |
Exercisable
at
March
31, 2006
|
Weighted
average exercise price (Rand) |
|||||
6.04 | 957,127 | 5.70 | 6.04 | 541,757 | 6.04 | |||||
6.90 | 202,479 | 6.69 | 6.90 | 54,872 | 6.90 | |||||
6.92 | 2,591,484 | 4.75 | 6.92 | 2,587,194 | 6.92 | |||||
8.12 | 258,953 | 7.71 | 8.12 | – | – | |||||
11.63 | 488,998 | 8.50 | 11.63 | – | – | |||||
20.42 | 65,615 | 9.46 | 20.42 | – | – | |||||
4,564,656 | 7.50 | 3,183,823 | 6.77 |
Grants made during the year: | ||||
March
31, 2006
|
March
31, 2005
|
|||
Weighted average fair value at measurement date | 12.24 | 10.73 | ||
This weighted average fair value has been calculated using the | ||||
Bermudan Binomial option pricing model, using the following inputs | ||||
and assumptions: | ||||
Weighted average share price (Rand) | 28.74 | 20.35 | ||
Weighted average exercise price (Rand) | 20.42 | 11.63 | ||
Weighted average expected volatility (%) * | 15.3% | 20.0% | ||
Weighted average option life (years) | 9.8 | 9.9 | ||
Weighted average dividend yield (%) |
-
|
- | ||
Weighted average risk-free interest rate (%) (based on zero rate bond | ||||
yield at perfect fit) | 7.4% | 8.5% | ||
Weighted average in-the-money rate (%) | 89.5% | 57.0% | ||
Weighted average vesting period (years) | 4.0 | 4.0 | ||
Expectations of early exercise are not considered due to the | ||||
unpredictability of early exercise scenarios. | ||||
* The weighted average expected volatility is determined using both | ||||
historical and future annual (bi-annual) company valuations. |
(CONTINUED) |
38. EQUITY
COMPENSATION BENEFITS (continued) Paarl Media Holdings (Proprietary) Limited |
Movements in terms of the Paarl Media Plan are as follows: | ||||||||||
March
31, 2006
|
March
31, 2005
|
|||||||||
Shares
|
Weighted
average exercise price (Rand) |
Shares
|
Weighted
average exercise price (Rand) |
|||||||
Outstanding at April 1 | 4,146,535 | 7.23 |
3,580,200
|
5.18 | ||||||
Granted | - | - |
1,305,000
|
11.50 | ||||||
Exercised | (1,053,466) | 4.81 |
(667,109)
|
4.83 | ||||||
Forfeited | (329,000) | 8.32 |
(71,556)
|
5.24 | ||||||
Outstanding at March 31 | 2,764,069 | 7.23 |
4,146,535
|
7.23 | ||||||
Available to be implemented at March 31 | 182,937 | 4.80 |
1,733,935
|
4.80 |
Taken up during the year: | ||||||||||
March
31, 2006
|
March
31, 2005
|
|||||||||
Shares
|
Weighted
average exercise price (Rand) |
Shares
|
Weighted
average exercise price (Rand) |
|||||||
Weighted average share price of options taken up during the year | 1,053,466 | 16.59 |
667,109
|
11.50 |
Share
options outstanding
|
Share
options currently available
|
|||||||||
Exercise
price
(Rand)
|
Number
outstanding
at
March 31, 2006
|
Weighted
average
remaining
contractual
life
(years)
|
Weighted
average
exercise
price
(Rand)
|
Exercisable
at
March
31, 2006
|
Weighted
average
exercise
price (Rand)
|
|||||
4.80 | 1,001,936 | 5.61 | 4.80 | 182,937 | 4.80 | |||||
6.93 | 1,116,000 | 7.75 | 6.93 | - | 6.93 | |||||
11.50 | 646,133 | 9.00 | 11.50 | - | 11.50 | |||||
2,764,069 | 7.23 | 182,937 | 4.80 |
(CONTINUED) |
38. EQUITY COMPENSATION BENEFITS (continued) |
Via Afrika Limited |
Movements in terms of the Via Afrika Limited Plan is as follows: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
Weighted
|
|||||||
average
|
average
|
|||||||
exercise
|
exercise
|
|||||||
Shares
|
price
(Rand)
|
Shares
|
price (Rand) | |||||
Outstanding at April 1 | 3,972,226 | 5.00 | – | – | ||||
Granted | – | – | 4,012,606 | 5.00 | ||||
Forfeited | (575,435) | 5.00 | (40,380) | 5.00 | ||||
Outstanding at March 31 | 3,396,791 | 5.00 | 3,972,226 | 5.00 | ||||
Available to be implemented at 31 March | – | – | – | – |
Share
options outstanding
|
Share
options currently available
|
|||||||||
Weighted
|
||||||||||
average
|
||||||||||
Number
|
remaining
|
Weighted
|
Weighted
|
|||||||
outstanding
at
|
contractual
life
|
average
exercise
|
Exercisable
at
|
average
exercise
|
||||||
Exercise price (Rand) |
March
31, 2006
|
(years)
|
price
(Rand)
|
March
31, 2006
|
price
(Rand)
|
|||||
5.00 | 3,396,791 | 8.43 | 5.00 | – | – |
|
March
31, 2006
|
March
31, 2005
|
|||
Weighted
average fair value at measurement date
|
|
-
|
2.04
|
||
This
weighted average fair value has been calculated using the Bermudan
Binomial option pricing model, using the following inputs and
assumptions:
|
|
||||
Weighted
average share price (Rand)
|
|
-
|
5.00
|
||
Weighted
average exercise price (Rand)
|
|
-
|
5.00
|
||
Weighted
average expected volatility (%) *
|
|
-
|
20.0
|
%
|
|
Weighted
average option life (years)
|
|
-
|
10.0
|
||
Weighted
average dividend yield (%)
|
|
-
|
-
|
||
Weighted
average risk-free interest rate (%) (based on zero rate bond yield at
perfect fit)
|
|
-
|
8.5
|
%
|
|
Weighted
average in-the-money rate (%)
|
|
57.0
|
%
|
||
Weighted
average vesting period (years)
|
|
-
|
4.0
|
||
Expectations
of early exercise are not considered due to the unpredictability of
early exercise scenarios.
|
|
||||
*
The weighted average expected volatility is determined using
both historical and future annual (bi-annual) company valuations.
|
|
MIH Holdings Limited |
NOTES TO THE CONSOLIDATED ANNUAL FINANCIAL STATEMENTS | ||||||||||
(CONTINUED) |
38. | EQUITY COMPENSATION BENEFITS (continued) |
MIH Holdings Limited (continued) |
Movements in terms of the MIH Holdings Plan are as follows: | ||||||||||
NASPERS N (Rand) |
March
31, 2006
|
March
31, 2006
|
||||||||
Weighted
|
Weighted
|
|||||||||
average
|
average
|
|||||||||
exercise
|
exercise
|
|||||||||
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||||
Outstanding at April 1 | 3,417,626 | 25.77 | 4,910,162 | 25.49 | ||||||
Granted | 259,908 | 104.97 | 12,742 | 19.60 | ||||||
Exercised | (1,530,111) | 24.18 |
(1,329,861)
|
24.62 | ||||||
Forfeited | (97,440) | 30.33 | (175,417) | 26.22 | ||||||
Outstanding at March 31 | 2,049,983 | 36.77 | 3,417,626 | 25.77 | ||||||
Available to be implemented at March 31 | 454,373 | 23.20 | 1,376,154 | 25.06 |
Taken up during the year: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
Weighted
|
|||||||
average
|
average
|
|||||||
share
|
share
|
|||||||
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||
Weighted
average share price of options
taken up during the year
|
1,530,111
|
114.92 |
1,329,861
|
63.89 |
Share
options outstanding
|
Share
options currently available
|
|||||||||||||
Range
of exercise
prices
(Rand)
|
Number
outstanding
at
March
31, 2006
|
Weighted
average
remaining
contractual
life
(years)
|
Weighted
average
exercise
price
(Rand)
|
Exercisable
at
March
31, 2006
|
Weighted
average
exercise
price
(Rand)
|
|||||||||
6.91 | – | 20.00 | 356,317 | 5.90 | 13.97 | 146,903 | 14.05 | |||||||
20.01 | – | 40.00 | 1,045,697 | 5.89 | 25.50 | 301,060 | 26.11 | |||||||
40.01 | – | 60.00 | 385,118 | 7.90 | 41.58 | 1,227 | 50.54 | |||||||
60.01 | – | 130.50 | 262,851 | 9.36 | 105.49 | 5,183 | 106.98 | |||||||
2,049,983 | 36.77 | 454,373 | 23.20 |
March
31, 2006
|
|
March
31, 2005
|
|||
Weighted
average fair value at measurement date
|
41.13
|
17.78
|
|||
This
weighted average fair value has been calculated using the
|
|||||
Bermudan
Binomial option pricing model, using the following
|
|||||
inputs
and assumptions:
|
|||||
Weighted
average share price (Rand)
|
105.35
|
45.25
|
|||
Weighted
average exercise price (Rand)
|
105.35
|
45.25
|
|||
Weighted
average expected volatility (%) *
|
25.8
|
%
|
29.2
|
%
|
|
Weighted
average option life (years)
|
9.0
|
9.9
|
|||
Weighted
average dividend yield (%)
|
0.9
|
%
|
1.2
|
%
|
|
Weighted
average risk-free interest rate (%) (based on zero rate
|
|||||
bond
yield at perfect fit)
|
8.0
|
%
|
10.2
|
%
|
|
Weighted
average in-the-money rate (%)
|
26.6
|
%
|
110.0
|
%
|
|
Weighted
average vesting period (years)
|
4.0
|
4.0
|
|||
Expectations
of early exercise are not considered due to the
|
|||||
unpredictability
of early exercise scenarios.
|
|||||
*
The weighted average expected volatility is determined using
both
historical and future annual (bi-annual) company
valuations.
|
MIH (BVI) Limited |
38. EQUITY COMPENSATION BENEFITS (continued) | ||||||||||
MIH (BVI) Limited (continued) | ||||||||||
Movements in terms of the MIH (BVI) Limited Plan are as follows: | ||||||||||
NASPERS N (US$) |
March
31, 2006
|
March
31, 2005
|
||||||||
Weighted
|
Weighted
|
|||||||||
average
|
average
|
|||||||||
exercise
|
exercise
|
|||||||||
Shares
|
price
(US$)
|
Shares
|
price
(US$)
|
|||||||
Outstanding at April 1 | 1,578,462 | 2.65 | 2,364,490 | 2.73 | ||||||
Granted | – | – | – | – | ||||||
Exercised | (573,591) | 2.94 | (726,659) | 3.08 | ||||||
Forfeited | (103,959) | 2.43 | (59,369) | 0.60 | ||||||
Outstanding at March 31 | 900,912 | 2.61 | 1,578,462 | 2.65 | ||||||
Available to be implemented at March 31 | 256,692 | 2.65 | 136,597 | 2.32 | ||||||
NASPERS N (Rand) |
March
31, 2006
|
March
31, 2005
|
||||||||
Weighted
|
Weighted
|
|||||||||
average
|
average
|
|||||||||
exercise
|
exercise
|
|||||||||
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||||
Outstanding at April 1 | 10,008,128 | 23.33 | 11,030,434 | 21.59 | ||||||
Granted | 975,958 | 104.97 | 856,804 | 45.86 | ||||||
Exercised | (4,495,479) | 24.18 | (1,825,918) | 23.64 | ||||||
Forfeited | (56,831) | 30.33 | (53,192) | 15.35 | ||||||
Outstanding at March 31 | 6,431,776 | 39.55 | 10,008,128 | 23.33 | ||||||
Available to be implemented at March 31 | 711,343 | 20.36 | 2,254,940 | 21.01 |
38. EQUITY COMPENSATION BENEFITS (continued) |
MIH (BVI) Limited (continued) |
Taken up during the year: | ||||||||||
NASPERS N (US$) |
March
31, 2006
|
March 31, 2005 | ||||||||
Weighted
|
|
|
|
Weighted
|
||||||
average
|
average
|
|||||||||
share
|
share
|
|||||||||
Shares
|
price
(US$)
|
Shares
|
price
(US$)
|
|||||||
Weighted
average share price of options
taken up during the year
|
573,591
|
14.40 |
726,659
|
10.03 | ||||||
NASPERS N (Rand) | ||||||||||
March
31, 2006
|
March
31, 2005
|
|||||||||
Weighted
|
Weighted
|
|||||||||
average
|
average
|
|||||||||
share
|
share
|
|||||||||
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||||
Weighted
average share price of options
taken up during the year
|
4,495,479
|
114.13 |
1,825,918
|
68.71 |
NASPERS N (US$) | ||||||||||||||
Share
options outstanding
|
Share
options currently available
|
|||||||||||||
Weighted
|
||||||||||||||
average
|
Weighted
|
Weighted
|
||||||||||||
Number
|
remaining
|
average
|
average
|
|||||||||||
Range
of exercise
|
outstanding
at
|
contractual
life
|
exercise
price
|
Exercisable
at
|
exercise
price
|
|||||||||
prices
(US$)
|
March
31, 2006
|
(years)
|
(US$)
|
March
31, 2006
|
(US$)
|
|||||||||
1.10 |
–
|
2.50 | 356,522 | 5.24 | 1.90 | 135,782 | 1.99 | |||||||
2.51 |
–
|
5.00 | 537,120 | 6.76 | 3.00 | 113,640 | 3.04 | |||||||
5.01 |
–
|
7.50 | – | – | – | – | – | |||||||
7.51 |
–
|
9.97 | 7,270 | 3.81 | 8.65 | 7,270 | 8.65 | |||||||
900,912 | 2.61 | 256,692 | 2.65 | |||||||||||
NASPERS N (Rand) | ||||||||||||||
Share
options outstanding
|
Share
options currently available
|
|||||||||||||
Weighted
|
||||||||||||||
average
|
Weighted
|
Weighted
|
||||||||||||
Number
|
remaining
|
average
|
average
|
|||||||||||
Range
of exercise
|
outstanding
at
|
contractual
life
|
exercise
price
|
Exercisable
at
|
exercise
price
|
|||||||||
prices
(Rand)
|
March
31, 2006
|
(years)
|
(Rand)
|
March
31, 2006
|
(Rand)
|
|||||||||
8.19 |
–
|
15.00 | 491,713 | 6.00 | 8.19 | 109,667 | 8.19 | |||||||
15.01 |
–
|
40.00 | 3,702,949 | 6.53 | 22.02 | 592,616 | 21.79 | |||||||
40.01 |
–
|
65.00 | 1,272,194 | 8.00 | 44.17 | – | – | |||||||
65.01 |
–
|
75.00 | 9,060 | 4.00 | 74.22 | 9,060 | 74.22 | |||||||
75.01 |
–
|
100.00 | – | – | – | – | – | |||||||
100.01 |
–
|
125.00 | 955,860 | 9.65 | 117.14 | – | – | |||||||
6,431,776 | 39.55 | 711,343 | 20.36 |
NASPERS
N (Rand)
|
|
|
|||
|
March
31, 2006
|
March
31, 2005
|
|||
Weighted
average fair value at measurement date
|
42.44
|
20.09
|
|||
This
weighted average fair value has been calculated using the
|
|||||
Bermudan
Binomial option pricing model, using the following inputs
|
|||||
and
assumptions:
|
|||||
Weighted
average share price (Rand)
|
105.37
|
45.86
|
|||
Weighted
average exercise price (Rand)
|
105.37
|
45.86
|
|||
Weighted
average expected volatility (%) *
|
25.8
|
%
|
29.0
|
%
|
|
Weighted
average option life (years)
|
9.3
|
8.1
|
|||
Weighted
average dividend yield (%)
|
0.9
|
%
|
1.2
|
%
|
|
Weighted
average risk-free interest rate (%) (based on zero rate bond
|
|||||
yield
at perfect fit)
|
8.0
|
%
|
9.9
|
%
|
|
Weighted
average in-the-money rate (%)
|
78.5
|
%
|
54.5
|
%
|
|
Weighted
average vesting period (years)
|
4.0
|
4.0
|
|||
Expectations
of early exercise are not considered due to the
|
|||||
unpredictability
of early exercise scenarios.
|
|||||
*
The expected weighted average volatility is determined using
|
|||||
historical
daily share prices.
|
(CONTINUED) |
38. EQUITY COMPENSATION BENEFITS (continued) |
Irdeto Access BV |
Movements in terms of the Irdeto Access BV Plan are as follows: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
Weighted
|
|||||||
average
|
average
|
|||||||
exercise
|
exercise
|
|||||||
Shares
|
price
(US$)
|
Shares
|
price
(US$)
|
|||||
Outstanding at April 1 | 739,974 | 7.38 | 288,167 | 9.05 | ||||
Granted | 166,509 | 7.90 | 516,610 | 6.70 | ||||
Forfeited |
(47,278)
|
7.65 |
(64,803)
|
9.33 | ||||
Outstanding at March 31 | 859,205 | 7.47 | 739,974 | 7.38 | ||||
Available to be implemented at March 31 | 89,363 | 10.24 | 35,458 |
11.87
|
Share
options outstanding
|
Share
options currently available
|
|||||||||||||
Weighted
|
||||||||||||||
average
|
||||||||||||||
Number
|
remaining
|
Weighted
|
Weighted
|
|||||||||||
Range
of exercise
|
outstanding
at
|
contractual
life
|
average
exercise
|
Exercisable
at
|
average
exercise
|
|||||||||
prices
(US$)
|
March
31, 2006
|
(years)
|
price
(US$)
|
March
31, 2006
|
price
(US$)
|
|||||||||
6.70 |
–
|
7.89
|
496,839 | 8.00 | 6.70 | – | – | |||||||
7.90 |
–
|
8.29
|
321,396 | 7.56 | 7.90 | 51,584 | 7.90 | |||||||
8.30 |
–
|
12.00
|
3,170 | 3.16 | 8.88 | 3,170 | 8.88 | |||||||
12.01 |
–
|
14.80
|
37,800 | 5.19 | 13.80 | 34,609 | 13.85 | |||||||
859,205 | 7.47 | 89,363 | 10.24 |
|
March
31, 2006
|
|
March
31, 2005
|
||
Weighted
average fair value at measurement date
|
1.62
|
1.40
|
|||
This
weighted average fair value has been calculated using the
|
|||||
Bermudan
Binomial option pricing model, using the following inputs
|
|||||
and
assumptions:
|
|||||
Weighted
average share price (Rand)
|
7.90
|
6.70
|
|||
Weighted
average exercise price (Rand)
|
7.90
|
6.70
|
|||
Weighted
average expected volatility (%) *
|
20.0
|
%
|
23.0
|
%
|
|
Weighted
average option life (years)
|
5.3
|
5.3
|
|||
Weighted
average dividend yield (%)
|
-
|
-
|
|||
Weighted
average risk-free interest rate (%) (based on zero rate bond
|
|||||
yield
at perfect fit)
|
4.6
|
%
|
4.2
|
%
|
|
Weighted
average in-the-money rate (%)
|
141.0
|
%
|
54.5
|
%
|
|
Weighted
average vesting period (years)
|
3.8
|
3.8
|
|||
Expectations
of early exercise are not considered due to the
|
|||||
unpredictability
of early exercise scenarios.
|
|||||
*
The weighted average expected volatility is determined using
both
|
|||||
historical
and future annual (bi-annual) company valuations.
|
MIH QQ (BVI) Limited |
|
|
March
31, 2006
|
|
March
31, 2005
|
||||
Weighted
|
Weighted
|
|||||||
average
|
average
|
|||||||
exercise
|
exercise
|
|||||||
Shares
|
price
(US$)
|
Shares
|
price
(US$)
|
|||||
Outstanding at April 1 | 34,124 | 120.96 | 34,500 | 34.00 | ||||
Granted | – | – | 8,874 | 368.41 | ||||
Exercised | (7,850) | 34.00 | (9,250) | 34.00 | ||||
Forfeited | (1,250) | 368.41 | – | – | ||||
Outstanding at March 31 | 25,024 | 127.53 | 34,124 | 120.96 | ||||
Available to be implemented at March 31 | 12,585 | 118.63 | 8,000 | 34.00 |
2005 MIH QQ (BVI) Limited Share Trust | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
|
|
|
Weighted
|
||||
average
|
average
|
|||||||
|
|
|
|
exercise
|
exercise
|
|||
Shares
|
price
(US$)
|
Shares
|
price
(US$)
|
|||||
Outstanding at April 1 | – | – | – | – | ||||
Granted | 28,497 | 613.69 | – | – | ||||
Outstanding at March 31 | 28,497 | 613.69 | – | – | ||||
Available to be implemented at March 31 | – | – | – | – |
Taken up during the year: | ||||||||
MIH QQ (BVI) Limited Share Trust | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
Weighted
|
|||||||
average
|
average
|
|||||||
|
|
|
|
share
|
share
|
|||
Shares
|
price
(US$)
|
Shares
|
price
(US$)
|
|||||
Weighted
average share price of options taken
up
during the year
|
7,850 | 940.67 | 9,250 | 349.75 |
Share
options
outstanding
|
Share
options currently
available
|
|||||||||
Weighted
|
||||||||||
average
|
||||||||||
Number
|
remaining
|
Weighted
|
Weighted
|
|||||||
outstanding
at
|
contractual
life
|
average
exercise
|
Exercisable
at
|
average
exercise
|
||||||
Exercise
price (US$)
|
March 31, 2006 |
(years)
|
price
(US$)
|
March
31, 2006
|
price
(US$)
|
|||||
34.00 | 18,025 | 7.00 | 34.00 | 9,400 | 34.00 | |||||
368.41 | 6,999 | 8.00 | 368.41 | 3,185 | 368.41 | |||||
25,024 | 127.53 | 12,585 | 118.63 |
Share
options
outstanding
|
Share
options currently
available
|
|||||||||
Weighted
|
||||||||||
average
|
||||||||||
Number
|
remaining
|
Weighted
|
Weighted
|
|||||||
outstanding
at
|
contractual
life
|
average
exercise
|
Exercisable
at
|
average
exercise
|
||||||
Exercise
price (US$)
|
March 31, 2006 |
(years)
|
price
(US$)
|
March
31, 2006
|
price
(US$)
|
|||||
612.75 | 27,850 | 9.00 | 612.75 | – | – | |||||
654.02 | 647 | 9.00 | 654.02 | – | – | |||||
28,497 | 613.69 | – | – |
March
31, 2006
|
March
31, 2005
|
||||
Weighted
average fair value at measurement date
|
-
|
189.99
|
|||
This
weighted average fair value has been calculated using the
|
|
|
|||
Bermudan
Binomial option pricing model, using the following inputs
|
|
|
|||
and
assumptions:
|
|
|
|||
Weighted
average share price (Rand)
|
-
|
458.31
|
|||
Weighted
average exercise price (Rand)
|
-
|
368.41
|
|||
Weighted
average expected volatility (%) *
|
-
|
44.0
|
%
|
||
Weighted
average option life (years)
|
-
|
10.0
|
|||
Weighted
average dividend yield (%)
|
-
|
-
|
|||
Weighted
average risk-free interest rate (%) (based on zero rate
bond
|
|
|
|||
yield
at perfect fit)
|
-
|
4.2
|
%
|
||
Weighted
average in-the-money rate (%)
|
-
|
158.0
|
%
|
||
Weighted
average vesting period (years)
|
-
|
4.0
|
|||
Expectations
of early exercise are not considered due to the
|
|
|
|||
unpredictability
of early exercise scenarios.
|
|
|
|||
*
The weighted average expected volatility is determined
using both
|
|
|
|||
historical
and future annual (bi-annual) company valuations.
|
|
|
2005 MIH QQ (BVI) Limited Share Trust | ||||
March 31, 2006 | March 31, 2005 | |||
Weighted average fair value at measurement date |
359.81
|
-
|
||
This weighted average fair value has been calculated using the | ||||
Bermudan Binomial option pricing model, using the following inputs | ||||
and assumptions: | ||||
Weighted average share price (Rand) |
743.64
|
-
|
||
Weighted average exercise price (Rand) |
612.75
|
-
|
||
Weighted average expected volatility (%) * |
47.5
|
% |
-
|
|
Weighted average option life (years) |
7.5
|
-
|
||
Weighted average dividend yield (%) |
-
|
-
|
||
Weighted average risk-free interest rate (%) (based on zero rate bond | ||||
yield at perfect fit) |
4.0
|
% |
-
|
|
Weighted average in-the-money rate (%) |
73.0
|
% |
-
|
|
Weighted average vesting period (years) |
4.0
|
-
|
||
Expectations of early exercise are not considered due to the | ||||
unpredictability of early exercise scenarios. | ||||
* The weighted average expected volatility is determined using both | ||||
historical and future annual (bi-annual) company valuations. |
(CONTINUED) |
38. EQUITY COMPENSATION BENEFITS (continued) |
Entriq
(Mauritius)
Limited
|
Movements in terms of the Entriq (Mauritius) Limited Plan are as follows: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
Weighted
|
|||||||
average
|
average
|
|||||||
exercise
|
exercise
|
|||||||
Shares
|
price
(US$)
|
Shares
|
price
(US$)
|
|||||
Outstanding at April 1 | 4,395,200 | 0.65 | 104,600 | 1.30 | ||||
Capitalisation split - March 11, 2005 | – | – | 104,000 | – | ||||
Granted | 1,115,900 | 0.65 | 4,187,200 | 0.65 | ||||
Forfeited | (110,100) | 0.65 | (600) | 1.30 | ||||
Outstanding at March 31 | 5,401,000 | 0.65 | 4,395,200 | 0.65 | ||||
Available to be implemented at March 31 | 2,717,950 | 0.65 | 104,000 | 0.65 |
Share
options outstanding
|
Share
options currently available
|
|||||||||
Weighted
|
||||||||||
average
|
||||||||||
Number
|
remaining
|
Weighted
|
Weighted
|
|||||||
outstanding at |
contractual
life
|
average
exercise
|
Exercisable
at
|
average
exercise
|
||||||
Exercise
price (US$)
|
March 31, 2006 |
(years)
|
price
(US$)
|
March
31, 2006
|
price
(US$)
|
|||||
0.65 | 5,401,000 | 8.93 | 0.65 | 2,717,950 | 0.65 |
March
31, 2006
|
March
31, 2005
|
||||
Weighted
average fair value at measurement date
|
0.27
|
0.32
|
|||
This
weighted average fair value has been calculated using the
|
|||||
Bermudan
Binomial option pricing model, using the following inputs
|
|||||
and
assumptions:
|
|||||
Weighted
average share price (Rand)
|
0.65
|
0.65
|
|||
Weighted
average exercise price (Rand)
|
0.65
|
0.65
|
|||
Weighted
average expected volatility (%) *
|
50.0
|
%
|
50.0
|
%
|
|
Weighted
average option life (years)
|
9.5
|
8.6
|
|||
Weighted
average dividend yield (%)
|
-
|
-
|
|||
Weighted
average risk-free interest rate (%) (based on zero rate bond
|
|||||
yield
at perfect fit)
|
4.6
|
%
|
4.4
|
%
|
|
Weighted
average in-the-money rate (%)
|
141.0
|
%
|
54.5
|
%
|
|
Weighted
average vesting period (years)
|
3.8
|
3.8
|
|||
Expectations
of early exercise are not considered due to the
|
|||||
unpredictability
of early exercise scenarios.
|
|||||
*
The weighted average expected volatility is determined using
both
|
|||||
historical
and future annual (bi-annual) company valuations.
|
Electronic Media Network Limited |
38. EQUITY COMPENSATION BENEFITS (continued) |
Electronic Media Network Limited (continued) |
Movements in terms of the M-Net Plan are as follows: | ||||||||||
March
31, 2006
|
March
31, 2005
|
|||||||||
Weighted
|
Weighted | |||||||||
average
|
average
|
|||||||||
|
|
|
|
|
|
exercise
|
|
|
|
exercise
|
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||||
Outstanding at April 1 | 488,805 | 13.30 | 574,726 | 8.39 | ||||||
Granted | – | – | 40,000 | 64.20 | ||||||
Exercised | (161,143) | 2.90 |
(119,367)
|
6.96 | ||||||
Forfeited | (45,679) | 57.35 | (6,554) | 8.64 | ||||||
Outstanding at March 31 | 281,983 | 8.72 | 488,805 | 13.30 | ||||||
Available to be implemented at March 31 | 73,564 | 8.93 | 109,439 | 9.25 |
Taken up during the year: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
Weighted
|
|||||||
average
|
average
|
|||||||
share
|
share
|
|||||||
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||
Weighted average share price of options | ||||||||
taken up during the year |
161,143
|
111.60 |
119,367
|
56.12 |
Share
options outstanding
|
Share
options currently available
|
|||||||||||
Weighted
|
||||||||||||
average
|
||||||||||||
|
|
|
|
Number
|
|
remaining
|
|
Weighted
|
Weighted
|
|||
Range
of exercise
|
outstanding
at
|
contractual
life
|
average
exercise
|
Exercisable
at
|
average
exercise
|
|||||||
prices
(Rand)
|
March
31, 2006
|
(years)
|
price
(Rand)
|
March
31, 2006
|
price
(Rand)
|
|||||||
4.01 |
–
|
8.50
|
36,089 | 3.70 | 6.36 | 24,479 | 5.79 | |||||
8.51 |
–
|
13.50
|
235,861 | 6.81 | 8.74 | 39,052 | 8.87 | |||||
13.51 |
–
|
30.50
|
10,033 | 1.24 | 16.82 | 10,033 | 16.82 | |||||
281,983 | 8.72 | 73,564 | 8.93 |
March
31, 2006
|
March
31, 2005
|
||||
Weighted
average fair value at measurement date
|
-
|
24.36
|
|||
This
weighted average fair value has been calculated using the
|
|||||
Bermudan
Binomial option pricing model, using the following inputs
|
|||||
and
assumptions:
|
|||||
Weighted
average share price (Rand)
|
-
|
64.20
|
|||
Weighted
average exercise price (Rand)
|
-
|
64.20
|
|||
Weighted
average expected volatility (%) *
|
-
|
24.9
|
%
|
||
Weighted
average option life (years)
|
-
|
10.0
|
|||
Weighted
average dividend yield (%)
|
-
|
1.2
|
%
|
||
Weighted
average risk-free interest rate (%) (based on zero rate bond
|
|||||
yield
at perfect fit)
|
-
|
8.8
|
%
|
||
Weighted
average in-the-money rate (%)
|
-
|
46.0
|
%
|
||
Weighted
average vesting period (years)
|
-
|
4.0
|
|||
Expectations
of early exercise are not considered due to the
|
|||||
unpredictability
of early exercise scenarios.
|
|||||
*
The weighted average expected volatility is determined using
both
|
|||||
historical
and future annual (bi-annual) company valuations.
|
SuperSport International Holdings Limited |
38. EQUITY COMPENSATION BENEFITS (continued) |
SuperSport International Holdings Limited (continued) |
Movements in terms of the SuperSport Plan are as follows: | ||||||||||
March
31, 2006
|
March
31, 2005
|
|||||||||
Weighted
|
Weighted
|
|||||||||
average
|
average
|
|||||||||
exercise
|
exercise
|
|||||||||
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||||
Outstanding at April 1 | 579,329 | 32.20 | 742,326 | 30.25 | ||||||
Exercised |
(211,367)
|
8.88 |
(154,051)
|
22.83 | ||||||
Forfeited | (7,694) | 32.85 | (8,946) | 31.69 | ||||||
Outstanding at March 31 | 360,268 | 33.83 | 579,329 | 32.20 | ||||||
Available to be implemented at March 31 |
96,287
|
29.17 | 145,206 | 41.78 |
Taken up during the year: | ||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Weighted
|
Weighted
|
|||||||
|
|
|
|
average
|
|
|
|
average
|
share
|
share
|
|||||||
Shares
|
price
(Rand)
|
Shares
|
price
(Rand)
|
|||||
Weighted average share price of options | ||||||||
taken up during the year |
211,367
|
111.60
|
154,051
|
55.12
|
Share
options outstanding
|
Share
options currently available
|
|||||||||||
Weighted
|
||||||||||||
average
|
||||||||||||
Number
|
remaining
|
Weighted
|
Weighted
|
|||||||||
Range
of exercise
|
outstanding
at
|
contractual
life
|
average
exercise
|
Exercisable
at
|
average
exercise
|
|||||||
prices
(Rand)
|
March
31, 2006
|
(years)
|
price
(Rand)
|
March
31, 2006
|
price
(Rand)
|
|||||||
–
|
– | 102,502 | 6.11 | – | 28,984 | – | ||||||
10.00 | – | 25.00 | 884 | 2.93 | 24.51 | 884 | 24.51 | |||||
25.01 | – | 40.00 | 34,143 | 2.74 | 32.47 | 30,607 | 31.89 | |||||
40.01 | – | 55.00 | 220,028 | 6.80 | 49.54 | 33,101 | 49.90 | |||||
55.01 | – | 60.00 | 2,711 | 3.95 | 58.66 | 2,711 | 58.66 | |||||
360,268 | 33.83 | 96,287 | 29.17 | |||||||||
Grants made during the year: | ||||||||||||
There were no new grants made for the years ended March 31, 2006 and 2005. |
38. EQUITY COMPENSATION BENEFITS (continued) |
Educor
Holdings
Limited
|
Movements
in terms of the Educor Plan are as
follows:
|
||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Shares
|
Weighted
average
exercise
price
(Rand)
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|||||
Outstanding at April 1 | – | – |
11,462,505
|
0.96 | ||||
Exercised | – | – |
(7,972,855)
|
0.98 | ||||
Forfeited | – | – |
(3,489,650)
|
0.90 | ||||
Outstanding at March 31 | – | – | – | – |
38. EQUITY COMPENSATION BENEFITS (continued) |
Movements
in terms of the UBC Plan are as
follows:
|
||||||||
March
31, 2006
|
March
31, 2005
|
|||||||
Shares
|
Weighted
average
exercise
price
(THB)
|
Shares
|
Weighted
average
exercise
price
(THB)
|
|||||
Outstanding at April 1 | – | – |
17,103,200
|
10.00 | ||||
Exercised | – | – |
(2,172,400)
|
10.00 | ||||
Forfeited | – | – |
(51,800)
|
10.00 | ||||
Outstanding at March 31 | – | – | 14,879,000 | 10.00 |
Tencent Holdings Limited |
38. EQUITY COMPENSATION BENEFITS (continued) |
Share appreciation rights schemes |
Media24
March
31, 2006
|
MCA
March
31, 2006
|
M-Net/SS
March
31, 2006
|
||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||
average
|
average
|
average
|
||||||||||||
exercise
|
exercise
|
exercise
|
||||||||||||
SARs
|
price
(Rand)
|
SARs
|
price
(Rand)
|
SARs
|
price
(Rand)
|
|||||||||
Outstanding at April 1 | – | – | – | – | – | – | ||||||||
Granted | 10,637,655 | 21.55 | 5,375,529 | 23.70 | 5,922,318 | 9.00 | ||||||||
Forfeited | (52,865) | 21.55 | (80,941) | 23.70 | (2,965) | 9.00 | ||||||||
Outstanding at March 31 | 10,584,790 | 21.55 | 5,294,588 | 23.70 | 5,919,353 | 9.00 | ||||||||
Available to be implemented at 31 March | – | – | – | – | – | – |
Media24 | ||||||||||
SARs
outstanding
|
SARs
currently available
|
|||||||||
Weighted
|
||||||||||
Number
|
average
|
Weighted
|
||||||||
outstanding
at
|
remaining
|
average
|
Weighted
average
|
|||||||
March
31,
|
contractual
life
|
exercise
price
|
Exercisable
at
|
exercise
price
|
||||||
Exercise price (Rand) |
2006
|
(years)
|
(Rand)
|
March
31, 2006
|
(Rand)
|
|||||
21.55 | 10,584,790 | 4.50 | 21.55 | – | – | |||||
MCA | ||||||||||
SARs
outstanding
|
SARs
currently available
|
|||||||||
Weighted
|
||||||||||
Number
|
average
|
Weighted
|
||||||||
outstanding
at
|
remaining
|
average
|
Weighted
average
|
|||||||
March
31,
|
contractual
life
|
exercise
price
|
Exercisable
at
|
exercise
price
|
||||||
Exercise price (Rand) |
2006
|
(years)
|
(Rand)
|
March
31, 2006
|
(Rand)
|
|||||
23.70 | 5,294,588 | 4.50 | 23.70 | – | – | |||||
M-Net/SS | ||||||||||
SARs
outstanding
|
SARs
currently available
|
|||||||||
Weighted
|
||||||||||
Number
|
average
|
Weighted
|
||||||||
outstanding
at
|
remaining
|
average
|
Weighted
average
|
|||||||
March
31,
|
contractual
life
|
exercise
price
|
Exercisable
at
|
exercise
price
|
||||||
Exercise price (Rand) |
2006
|
(years)
|
(Rand)
|
March
31, 2006
|
(Rand)
|
|||||
9.00 | 5,919,353 | 4.50 | 9.00 | – | – |
38. EQUITY COMPENSATION BENEFITS (continued) |
Media24
|
MCA
|
M-Net/SS
|
|||||
|
March
31, 2006
|
March
31, 2006
|
March
31, 2006
|
||||
Weighted
average fair value at measurement date
|
7.37
|
6.88
|
2.95
|
||||
This
weighted average fair value has been calculated using
|
|||||||
the
Bermudan Binomial option pricing model, using the
|
|||||||
following
inputs and assumptions:
|
|||||||
Weighted
average SAR price (Rand)
|
21.55
|
23.70
|
9.00
|
||||
Weighted
average exercise price (Rand)
|
21.55
|
23.70
|
9.00
|
||||
Weighted
average expected volatility (%) *
|
20.0
|
%
|
14.0
|
%
|
14.2
|
%
|
|
Weighted
average SAR life (years)
|
5.0
|
5.0
|
5.0
|
||||
Weighted
average dividend yield (%)
|
-
|
-
|
-
|
||||
Weighted
average risk-free interest rate (%) (based on zero
|
|||||||
rate
bond yield at perfect fit)
|
7.8
|
%
|
7.7
|
%
|
7.8
|
%
|
|
Weighted
average in-the-money rate (%)
|
38.0
|
%
|
46.3
|
%
|
40.0
|
%
|
|
Weighted
average vesting period (years)
|
4.0
|
4.0
|
4.0
|
||||
Expectations
of early exercise are not considered due to the
|
|||||||
unpredictability
of early exercise scenarios.
|
|||||||
*
The weighted average expected volatility is determined
|
|||||||
using
both historical and future annual (bi-annual) company
|
|||||||
valuations.
|
Share-based payment liability | ||||||||
March
31
|
||||||||
2006
|
2005
|
|||||||
R’000
|
R’000
|
|||||||
Total carrying amount of cash-settled transaction liabilities shares |
108,371
|
36,158
|
||||||
Total instrinsic value of liability for vested benefits |
43,459
|
13,336
|
March
31
|
||||||||
2006
|
2005
|
|||||||
R’000
|
R’000
|
|||||||
Net profit under IFRS | 3,190,188 | 2,384,762 | ||||||
US GAAP adjustments: | ||||||||
(a) | Business combinations | – | (14,858) | |||||
(i) | Date of acquisition | – | – | |||||
(ii) | Value of purchase consideration | – | (14,858) | |||||
(iii) | Exchange for non-monetary assets | – | – | |||||
(b) | Goodwill | (12,492) | 1,817 | |||||
(c) | Intangible assets | (44,734) | (12,311) | |||||
(d) | Purchase of minority interests (sucessive acquisition), net | (90,508) | (38,403) | |||||
(e) | Share based compensation | (36,494) | (27,705) | |||||
(g) | Post-retirement employee liability | 5,598 | (11,934) | |||||
(h) | Property, plant and equipment | 35,470 | 16,829 | |||||
(j) | Onerous contracts | (17,795) | 27,015 | |||||
(l) | Impairment of investment | (98,866) | – | |||||
(m) | Put option liability | (56,509) | – | |||||
(n) | Other | (5,509) | (28,925) | |||||
Effect of adjustments on taxation | 1,622 | (4,208) | ||||||
Effect of adjustments on minority interests | (4,981) | 1,901 | ||||||
Profit under US GAAP before discontinued operations | 2,864,990 | 2,293,980 | ||||||
(o) | Discontinued operations | (348,216) | (8,026) | |||||
Net profit under US GAAP | 2,516,774 | 2,285,954 |
March
31
|
||||||||
2006
|
2005
|
|||||||
R’000
|
R’000
|
|||||||
Total shareholders’ equity under IFRS | 7,118,436 | 4,865,965 | ||||||
US GAAP adjustments: | ||||||||
(a)
|
Business combinations | (306,019) | (311,210) | |||||
(i) | Date of acquisition | 224,126 | 218,935 | |||||
(ii) | Value of purchase consideration | (27,600) | (27,600) | |||||
(iii) | Exchange for non-monetary assets | (502,545) | (502,545) | |||||
(b) | Goodwill | 563,382 | 845,837 | |||||
(c) | Intangible assets | 6,116 | 55,372 | |||||
(d) | Purchase of minority interests (sucessive acquisition), net | 1,236,008 | 1,471,583 | |||||
(e) | Share based compensation | (249,703) | (173,633) | |||||
(f) | Adjustment to dilution gains/(losses) | (149,467) | (268,287) | |||||
(g) | Post-retirement employee liability | (40,301) | (45,899) | |||||
(h) | Property, plant and equipment | (122,127) | (156,869) | |||||
(i) | Proportionate consolidation | – | 46,397 | |||||
(j) | Onerous contracts | 4,755 | 22,555 | |||||
(k) | Consolidation of entities under FIN 46R | 33,172 | (34,530) | |||||
(l) | Impairment of investment | (94,896) | – | |||||
(m) | Put option liability | 774,276 | – | |||||
(n) | Other | (2,321) | 25,700 | |||||
Effect of adjustments on taxation | (45,867) | (54,070) | ||||||
Effect of adjustments on minority interests | (16,947) | (14,411) | ||||||
Total shareholders’ equity under US GAAP | 8,708,497 | 6,274,500 |
(i) Date of acquisition |
39. | DIFFERENCES BETWEEN INTERNATIONAL FINANCIAL REPORTING STANDARDS AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (continued) | |
(a) | Business combinations (continued) | |
(ii) Value of purchase consideration | ||
(iii) Exchange of non-monetary assets |
(b) Goodwill |
(c) Intangible assets |
39. | DIFFERENCES BETWEEN INTERNATIONAL FINANCIAL REPORTING STANDARDS AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (continued) |
(c) Intangible assets (continued) | |
The expected intangible amortisation expense, in accordance with US GAAP, is presented below: |
R’000
|
||||
12 months to: | ||||
March 31, 2007 |
181,498
|
|||
March 31, 2008 |
179,787
|
|||
March 31, 2009 |
179,787
|
|||
March 31, 2010 |
109,288
|
|||
March 31, 2011 |
109,288
|
|||
(d) | Purchase of minority interests (successive acquisition), net |
39. | DIFFERENCES BETWEEN INTERNATIONAL FINANCIAL REPORTING STANDARDS AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (continued) |
(e) Share-based compensation (continued) | |
2006
|
2005
|
|||||||
(Rand
thousands except per share data)
|
||||||||
Profit as reported under US GAAP | 2,516,774 | 2,285,954 | ||||||
Add: | Share-based compensation expense included | |||||||
in reported profit under US GAAP | 171,988 | 155,320 | ||||||
Deduct: | Total share-based compensation expense | |||||||
determined under fair value method | (233,094) | (168,524) | ||||||
Pro forma profit under US GAAP | 2,455,668 | 2,272,750 | ||||||
Profit per N ordinary share (cent) | ||||||||
- Basic - as reported | ||||||||
- continuining operations | 636 | 810 | ||||||
- discontinuing operations | 253 | 15 | ||||||
- Basic - pro forma | ||||||||
- continuining operations | 614 | 806 | ||||||
- discontinuing operations | 253 | 15 | ||||||
- Diluted - as reported | ||||||||
- continuining operations | 598 | 758 | ||||||
- discontinuing operations | 238 | 14 | ||||||
- Diluted - pro forma | ||||||||
- continuining operations | 578 | 759 | ||||||
- discontinuing operations | 238 | 14 | ||||||
(f) | Adjustment to dilution (losses)/gains |
(CONTINUED) |
39.
|
DIFFERENCES BETWEEN INTERNATIONAL FINANCIAL REPORTING STANDARDS AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (continued) |
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
Change in benefit obligation | ||||
Benefit obligation at April 1 | 101,274 | 153,710 | ||
Service cost | 814 | 1,316 | ||
Interest cost | 8,364 | 13,506 | ||
Policy change | – | (52,221) | ||
Actuarial loss/(gain) | 36,861 | (3,533) | ||
Settlement gain | – | (4,220) | ||
Benefits paid | (5,749) | (7,284) | ||
Benefit obligation at March 31 | 141,564 | 101,274 |
March
31
|
|||||
2006
|
2005
|
||||
Benefit obligation | |||||
Rate
of future healthcare inflation per annum (1)
|
6.5 | % | 7.0 | % | |
Discount
rate per annum (2)
|
7.5 | % | 8.5 | % | |
Average retirement age | 60 | 60 | |||
Continuaton at retirement | 100 | % | 100 | % | |
Net
Healthcare Cost
|
|||||
Rate
of future healthcare inflation per annum
(1)
|
6.5 | % | 7.0 | % | |
Discount
rate per annum (2)
|
7.5 | % | 9.0 | % |
(1) | In regards to the future healthcare inflation assumption, the initial trend and ultimate trend are the same. |
(2) | The discount rate is based on current bond yields of appropriate term gross of tax and is determined by reference to current market yields on government bonds. The discount rate is based on the yield curve and not on a particular benchmark bond. The returns on the yield curve are converted to effective rates. The discount rate is set at a level consistent with the effective yields in a range of medium to long durations of, say, 5 to 15 years. There is no adjustment for tax or expenses. |
R’000
|
||
Period | ||
Year ending March 31, 2007 | 6,297 | |
Year ending March 31, 2008 | 6,707 | |
Year ending March 31, 2009 | 7,143 | |
Year ending March 31, 2010 | 7,607 | |
Year ending March 31, 2011 | 8,101 | |
April 1, 2011 to March 31, 2016 | 49,125 |
(CONTINUED) |
39. | DIFFERENCES BETWEEN INTERNATIONAL FINANCIAL REPORTING STANDARDS AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (continued) |
(g) Post-retirement employee benefits (continued) | |
Net periodic post-employment cost under US GAAP includes the following components: |
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
Net period post-retirement benefit cost charged to operating profit | ||||
Service cost | 814 | 1,316 | ||
Interest cost | 8,364 | 13,506 | ||
Amortization of transition obligation | – | 2,188 | ||
Prior service cost recognized | (2,138) | – | ||
Recognized net actuarial gain | (1,393) | (870) | ||
Net post-retirement benefit cost charged to operating profit | 5,647 | 16,140 |
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
Funded status at March 31 | ||||
Funded status | (141,564) | (101,274) | ||
Unrecognized net actuarial losses/(gains) | 6,250 | (32,004) | ||
Unrecognized past service cost | (31,433) | (33,571) | ||
Net amount recognized pension cost | (166,747) | (166,849) |
(CONTINUED) |
39. | DIFFERENCES BETWEEN INTERNATIONAL FINANCIAL REPORTING STANDARDS AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (continued) | |
(i) | Proportionate consolidation | |
Under IFRS, the Group proportionately consolidates its interests in jointly controlled entities (“Joint Ventures”). This benchmark treatment in IAS 31, “Interests in Joint Ventures” results in the Group reporting in its consolidated financial statements the proportionate share of the income, expenses, assets and liabilities of the joint venture. Under US GAAP, interest in joint ventures is accounted for in accordance with APB No. 18 “The Equity Method of Accounting for Investments in Common Stock”. Under the equity method, the investment is initially recognized at cost and the carrying amount is increased or decreased to recognize the investor’s share of the profits or losses of the investee after the date of acquisition. If under the equity method the Group’s share of losses of a joint venture equals or exceeds the carrying amount of its investment, the Group ordinarily discontinues equity accounting. Additional losses are provided for to the extent that the Group has incurred obligations or made payments on behalf of the joint venture that the Group has guaranteed or otherwise committed. Accordingly, net profit may differ between IFRS and US GAAP with the joint venture losses fully accounted for under IFRS but potentially limited under US GAAP. Differences in US GAAP and IFRS shareholders’ equity relates to the cumulative difference of such losses allowed for under proportionate consolidation. | ||
(j) | Onerous contracts | |
IFRS defines an onerous contract as a contract in which the unavoidable costs of meeting the obligations under the contract exceed the economic benefits expected to be received under it. The unavoidable costs under the contract reflect the least net cost of exiting the contract, which is the lower of the cost of fulfilling it and any compensation or penalties arising from failure to fulfill it. Under IFRS, the Group has provided for such onerous contracts which arose as a result of certain business combinations. Under US GAAP, FAS 146 “Accounting for Costs Associated with Exit of Disposal Activities,” allows for creation of a liability for certain costs that will continue to be incurred under a contract for its remaining term without economic benefit only when the company ceases using the rights conveyed by that contract. At that date, a liability can be recorded for the difference between the lease payments to be made reduced by the fair value of sublease rentals that could be reasonably obtained from the property. The Group’s onerous leases did not meet this criteria under US GAAP and therefore the liability and related expense recorded under IFRS has been reversed. | ||
(k) | Consolidation of entities under FIN 46R | |
The Group adopted FIN 46R, “Consolidation of Variable Interest Entities”, prospectively on April 1, 2004 for US GAAP. Under the revised interpretation, certain entities known as Variable Interest Entities (VIE’s) must be consolidated by the primary beneficiary of the entity. The primary beneficiary is generally defined as having the majority of the economic risks and rewards arising from the VIE. | ||
In terms of FIN 46R, the Group has consolidated certain investments from April 1, 2004. In the past these investments were equity- accounted. Under US GAAP, equity accounting was discontinued for certain investments as these investments were carried at Rnil value due to the entities’ having negative asset value. On adoption of FIN 46R with the application of full consolidation accounting rules, losses previously limited have now been taken into account. | ||
The most significant entity that required consolidation under FIN 46R was MNH Holdings (1998) (Proprietary) Limited (“MNH 98”), a joint venture in which Naspers holds a 50% interest. MNH 98 is a limited liability company and exists only to provide a vehicle with which to hold a 52.7% investment in both M-Net and SuperSport, both pay television content providers. In addition to Naspers’ 50% interest in MNH 98, it directly owns a 33.8% interest in both M-Net and SuperSport. Approximately 70% of the revenues of M-Net and SuperSport are derived from activities with the Naspers Group of companies. | ||
MNH 98’s only activities are to receive and re-distribute dividends. It has no employees, management, or other inputs and outputs associated with an ongoing operation. MNH 98 has been capitalized with limited equity and the other investment partners in MNH 98 are unrelated third-party competitors. As of April 1, 2005 MNH 98 had negative shareholder’s equity of Rand 96 million and total assets of Rand 1,794 million. The assets of M-Net and SuperSport of Rand 1,890 million serve as collateral for the obligations of MNH 98. The other interest holders in MNH 98 have no recourse to the general credit of Naspers in the event of default by MNH 98. | ||
Because Naspers has been determined to be the primary beneficiary of MNH 98 through its direct ownership interests and business transactions with M-Net and SuperSport, this company was consolidated as of April 1, 2004 and continues to be consolidated as of March 31, 2006. The results of its operations for the years ended March 31, 2006 and 2005 have also been consolidated by Naspers. The adjustments to net profit and shareholders equity under IFRS related to the consolidation of entities under FIN 46R were related to the recording of additional losses previously not recognized under equity method accounting of certain investments and the adjustment to treasury shares of 100% of the holdings of Naspers shares by the M-Net and SuperSport employee share trusts, respectively. | ||
Other interests that have been consolidated relating to the adoption of FIN 46R include Free State Cheetahs and Griqualand West Rugby. The impact on the Group’s US GAAP balance sheet and income statement related to the consolidation of these entities was insignificant. |
(CONTINUED) |
39. | DIFFERENCES BETWEEN INTERNATIONAL FINANCIAL REPORTING STANDARDS AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (continued) | |
(l) | Impairment of Investments | |
Throughout the year the stock price of one of the Group’s equity method investees, Beijing Media Corporation (“BMC”), declined from its original purchase price, resulting in an indication of a potential impairment. The investment was analyzed for impairment under both IFRS and US GAAP. Under IFRS, the impairment was assessed in accordance with IAS 36 “Impairment of Assets” based on estimated discounted cash flows from holding the investment and its ultimate disposition. It was determined that the sum of these future cash flows exceeded the current carrying value and therefore no impairment was recorded. | ||
Under US GAAP, the impairment was assessed in accordance with Staff Accounting Bulletin No. 59. It was determined that the impairment was other than temporary since the carrying value had exceeded the market value for nine months during the year and the calculation of the impairment was based on the market value of BMC at the balance sheet date, resulting in an impairment charge for US GAAP purposes. | ||
(m) | Put option liability | |
In January 2006, the minority interest of NetMed NV exercised a put on their shares to the Group, requiring the Group to purchase a specified number of NetMed NV shares. | ||
Under US GAAP, the transaction was accounted for at the time the option was exercised by recording the fair value of the put option liability. The transaction was accounted for as a step acquisition and the percentage of the assets and liabilities acquired were increased to their current fair value, including the recognition of goodwill and other intangible assets – primarily subscriber base and brand names with the remainder being recorded as goodwill. The adjustments for these items have been recorded in one line item on the reconciliation of net profit and the reconciliation of total shareholders’ equity, but have been presented separately in the related US GAAP condensed consolidated income statements and condensed consolidated balance sheet on pages F-122 and F-123. | ||
Under IFRS this put option with minority shareholders was considered outstanding from the time it was entered into, based on the amended guidance in IAS 32R. However, the Group elected the IFRS 1 allowance to present comparative information for IAS 32 and 39 in accordance with former GAAP and therefore this derivative liability has been recorded as of April 1, 2005 with a corresponding adjustment to shareholders’ equity since it is treated as a successive acquisition. The fair value movement between April 1, 2005 and March 31, 2006 has been recorded in the income statement. The movement between April 1, 2005 and January 2006 has been reversed for US GAAP. | ||
Media24 Limited entered into a contract containing a put option whereby the option holder can require Media24 Limited to purchase the option holder’s remaining 7.5% interest in Paarl Media Holdings (Proprietary) Limited (“Paarl Media”). This put option may be exercised within 30 days from the date of acceptance by the board of the annual financial statements of Paarl Media for the year ending March 31, 2008. For IFRS purposes, the put option has been considered outstanding from the time that it was entered into and has been recorded as a derivative financial instrument liability in the financial statements. For US GAAP purposes, the transaction will not be accounted for until the option is exercised. | ||
(n) | Other | |
There are a number of other miscellaneous adjustments that are required to reconcile the Group’s IFRS net profit and shareholders’ equity to US GAAP which individually are not significant and therefore have been presented in aggregate. These adjustments relate to software and website development costs, accounting for leases, provision for teach out costs and write-back of asset impairment. Should any of these adjustments become more substantial in the future, they will be disaggregated and separately presented. | ||
(o) | Discontinued operations | |
As discussed in note 28, the Group entered into an agreement to dispose of its interest in United Broadcasting Corporation (“UBC”) and MKSC World Dot Com Company (“KSC”) on November 7, 2005 and this transaction was concluded on January 6, 2006. Under the exemption allowed upon adoption of IFRS 1, the cumulative translation adjustment was reset to zero, resulting in a difference in the calculation of the profit on disposal under US GAAP and IFRS. The profit on disposal included a release of the cumulative translation adjustment under US GAAP of Rand 154.6 million. The remainder of the income statement difference between IFRS and US GAAP resulted from differing net asset values of the disposed businesses between IFRS and US GAAP. |
Additional disclosure requirements |
Segment information |
Certain risk concentrations |
Programme and film rights |
Secondary Tax on Companies (“STC”) |
Derivative financial instruments |
Reclassifications |
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
(in
thousands except for share information)
|
||||
Net revenues | 15,751,272 | 13,189,371 | ||
Operating expenses | (12,674,608) | (10,725,685) | ||
Operating profit | 3,076,664 | 2,463,686 | ||
Finance costs - net | (35,394) | (249,182) | ||
Share of equity-accounted results | 62,894 | 194,159 | ||
Profit on sale and dilution of interest in subsidiaries, joint venture | ||||
and associates, net | 72,718 | 590,760 | ||
Profit from continuing operations before tax and minority | ||||
interest | 3,176,882 | 2,999,423 | ||
Income tax | (1,002,305) | (523,949) | ||
Profit from continuing operations before minority interest | 2,174,577 | 2,475,474 | ||
Minority interest | (373,563) | (231,536) | ||
Profit from continuing operations | 1,801,014 | 2,243,938 | ||
Discontinued operations | 715,760 | 42,016 | ||
Net profit attributable to shareholders | 2,516,774 | 2,285,954 | ||
Weighted average N ordinary shares outstanding | 283,297,671 | 276,883,635 | ||
Diluted weighted average N ordinary shares outstanding | 301,263,329 | 294,253,524 | ||
Basic profit/(loss) per Class N ordinary share (cent) | ||||
Continuing operations | 636 | 810 | ||
Discontinuing operations | 253 | 15 | ||
889 | 825 | |||
Diluted profit/(loss) per Class N ordinary share (cent) | ||||
Continuing operations | 598 | 763 | ||
Discontinuing operations | 238 | 14 | ||
836 | 777 |
March
31
|
||||
2006
|
2005
|
|||
R’000
|
R’000
|
|||
ASSETS
|
||||
Non-current assets | ||||
Property, plant and equipment | 3,673,628 | 3,313,720 | ||
Goodwill and other intangibles | 3,411,723 | 2,824,993 | ||
Investments and loans | 1,513,578 | 1,820,842 | ||
Available-for-sale investments | 32,540 | 314,796 | ||
Programme and film rights | 71,072 | 32,184 | ||
Derivative financial instruments | 54,303 | 54,179 | ||
Deferred taxation | 642,876 | 524,367 | ||
Total non-current assets | 9,399,720 | 8,885,081 | ||
Current assets | ||||
Deferred taxation | 73,119 | 180,302 | ||
Inventory | 491,704 | 377,653 | ||
Programme and film rights | 448,974 | 608,530 | ||
Receivables | 2,352,619 | 2,114,801 | ||
Investments and loans | – | 8,111 | ||
Derivative financial instruments | 144,324 | 178,694 | ||
Restricted cash | 237,768 | 70,665 | ||
Cash and cash deposits | 6,559,191 | 3,766,272 | ||
Total current assets | 10,307,699 | 7,305,028 | ||
TOTAL ASSETS | 19,707,419 | 16,190,109 | ||
EQUITY
AND LIABILITIES
|
||||
Shareholders’ equity | ||||
Share capital and premium | 5,220,735 | 4,893,469 | ||
Other reserves | (151,207) | 54,201 | ||
Retained income | 3,638,969 | 1,326,830 | ||
Total shareholders’ equity | 8,708,497 | 6,274,500 | ||
Minority interest | 280,966 | 295,868 | ||
Non-current liabilities | ||||
Post-retirement medical liability | 193,766 | 207,198 | ||
Long-term liabilities | 2,590,025 | 2,675,876 | ||
Derivative financial instruments | 16,684 | 16,038 | ||
Deferred taxation | 714,780 | 604,511 | ||
Total non-current liabilities | 3,515,255 | 3,503,623 | ||
Current liabilities | ||||
Current portion of long-term liabilities | 1,775,557 | 1,008,014 | ||
Provisions | 62,553 | 69,150 | ||
Accounts payable, accrued expenses and other current liabilities | 4,875,367 | 4,164,963 | ||
Derivative financial instruments | 105,471 | 404,239 | ||
Bank overdraft and short-term loans | 383,753 | 469,752 | ||
Total current liabilities | 7,202,701 | 6,116,118 | ||
TOTAL EQUITY AND LIABILITIES | 19,707,419 | 16,190,109 |
39. |
DIFFERENCES
BETWEEN INTERNATIONAL FINANCIAL REPORTING
STANDARDS AND UNITED STATES GENERALLY
ACCEPTED ACCOUNTING
PRINCIPLES
|
|||||
(continued) | ||||||
Comprehensive income |
March
31
|
||||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Net profit under US GAAP |
2,516,774
|
2,285,954 | ||||
Other comprehensive income: | ||||||
Foreign currency translations |
(78,524)
|
36,681 | ||||
Net change in fair value of cash flow hedges |
(20,499)
|
16,878 | ||||
Unrealized profits on marketable securities |
–
|
1,723 | ||||
Comprehensive income |
2,417,751
|
2,341,236 |
Cash flow information |
March
31
|
||||||
2006
|
2005
|
|||||
R’000
|
R’000
|
|||||
Net cash provided by operating activities |
3,392,997
|
2,346,984
|
||||
Net cash used in investing activities |
(133,623)
|
(683,603)
|
||||
Net cash used in financing activities |
(420,448)
|
(364,272)
|
||||
Net increase in cash and cash equivalents |
2,838,926
|
1,299,109
|
||||
Cash and cash equivalents at beginning of year |
3,766,272
|
2,453,651
|
||||
Exchange adjustments |
(46,007)
|
13,512 | ||||
Cash and cash equivalents at end of year |
6,559,191
|
3,766,272
|
Recently issued accounting standards |
US GAAP |
Recently issued accounting standards (continued) |