| |
|
Land and |
Plant and |
Other |
Land and |
Plant and |
Other |
|
| |
|
buildings |
machinery |
assets |
buildings |
machinery |
assets |
|
| |
|
owned |
owned |
owned |
leased |
leased |
leased |
|
| |
|
|
Total |
|
|
|
|
|
|
|
|
| |
|
|
Rm |
|
Rm |
Rm |
Rm |
Rm |
Rm |
Rm |
|
2.
|
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
|
|
|
|
|
|
|
| |
GROUP 2005 |
|
|
|
|
|
|
|
|
|
|
| |
COST |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
| |
of the year |
|
498,9 |
|
77,0 |
379,1 |
36,5 |
0,2 |
2,5 |
3,6 |
|
| |
Additions |
|
165,2 |
|
54,8 |
94,3 |
12,8 |
|
1,9 |
1,4 |
|
| |
Subsidiaries acquired |
|
1,0 |
|
|
1,0 |
|
|
|
|
|
| |
Disposals |
|
(28,8) |
|
|
(26,4) |
(2,4) |
|
|
|
|
| |
Transfers (out)/in |
|
(2,1) |
|
(2,1) |
(1,4) |
1,4 |
|
|
|
|
| |
Balance at the end of the year |
|
634,2 |
|
129,7 |
446,6 |
48,3 |
0,2 |
4,4 |
5,0 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
ACCUMULATED DEPRECIATION |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
| |
of the year |
|
(105,5) |
|
(5,2) |
(84,1) |
(14,8) |
(0,1) |
(1,0) |
(0,3) |
|
| |
Transfers out/(in) |
|
1,8 |
|
1,8 |
0,6 |
(0,6) |
|
|
|
|
| |
Depreciation |
|
(42,2) |
|
(0,8) |
(31,6) |
(8,8) |
|
(0,1) |
(0,9) |
|
| |
Disposals |
|
33,8 |
|
|
32,1 |
1,7 |
|
|
|
|
| |
Balance at the end of the year |
|
(112,1) |
|
(4,2) |
(83,0) |
(22,5) |
(0,1) |
(1,1) |
(1,2) |
|
| |
Book value |
|
522,1 |
|
125,5 |
363,6 |
25,8 |
0,1 |
3,3 |
3,8 |
|
|
The buildings of the group, including investment properties, are insured for R462,6 million. Plant and machinery is insured for a total of R1 756,2 million. |
|
COMPANY 2005 |
|
COST |
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
|
of the year |
|
1,0 |
|
1,0 |
|
|
|
|
|
|
|
Additions |
|
1,8 |
|
|
|
1,5 |
|
|
0,3 |
|
|
Disposals |
|
(1,0) |
|
(1,0) |
|
|
|
|
|
|
|
Balance at the end of the year |
|
1,8 |
|
|
|
1,5 |
|
|
0,3 |
|
|
ACCUMULATED DEPRECIATION |
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
|
of the year |
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
(0,3) |
|
|
|
(0,3) |
|
|
|
|
|
Disposals |
|
|
|
|
|
|
|
|
|
|
|
Balance at the end of the year |
|
(0,3) |
|
|
|
(0,3) |
|
|
|
|
|
Book value |
|
1,5 |
|
|
|
1,2 |
|
|
0,3 |
|
| |
| |
|
Land and |
Plant and |
Other |
Land and |
Plant and |
Other |
|
| |
|
buildings |
machinery |
assets |
buildings |
machinery |
assets |
|
| |
|
owned |
owned |
owned |
leased |
leased |
leased |
|
| |
|
|
Total |
|
|
|
|
|
|
|
|
| |
|
|
Rm |
|
Rm |
Rm |
Rm |
Rm |
Rm |
Rm |
|
| |
GROUP 2004 RESTATED |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
COST |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
| |
of the year |
|
171,8 |
|
29,9 |
117,9 |
20,1 |
|
3,9 |
|
|
| |
Additions |
|
62,9 |
|
4,8 |
49,7 |
4,5 |
|
1,2 |
2,7 |
|
| |
Subsidiaries acquired |
|
278,6 |
|
47,2 |
214,1 |
16,1 |
|
0,3 |
0,9 |
|
| |
Subsidiaries sold |
|
(1,4) |
|
(0,2) |
(0,1) |
(0,9) |
(0,2) |
|
|
|
| |
Disposals |
|
(9,1) |
|
(0,3) |
(5,4) |
(3,3) |
(0,1) |
|
|
|
| |
Transfers (out)/in |
|
(3,9) |
|
(4,4) |
2,9 |
|
0,5 |
(2,9) |
|
|
| |
Balance at the end of the year |
|
498,9 |
|
77,0 |
379,1 |
36,5 |
0,2 |
2,5 |
3,6 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
ACCUMULATED DEPRECIATION |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
| |
of the year |
|
(93,5) |
|
(8,8) |
(66,7) |
(14,9) |
|
(3,1) |
|
|
| |
Transfers out/(in) |
|
4,2 |
|
4,3 |
(2,1) |
|
(0,1) |
2,1 |
|
|
| |
Depreciation |
|
(23,3) |
|
(0,7) |
(18,1) |
(4,2) |
|
|
(0,3) |
|
| |
Subsidiaries sold |
|
1,0 |
|
|
0,1 |
0,9 |
|
|
|
|
| |
Disposals |
|
6,1 |
|
|
2,7 |
3,4 |
|
|
|
|
| |
Balance at the end of the year |
|
(105,5) |
|
(5,2) |
(84,1) |
(14,8) |
(0,1) |
(1,0) |
(0,3) |
|
| |
Book value |
|
393,4 |
|
71,8 |
295,0 |
21,7 |
0,1 |
1,5 |
3,3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
COMPANY 2004 RESTATED |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
COST |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
| |
of the year |
|
2,5 |
|
1,0 |
|
1,5 |
|
|
|
|
| |
Disposals |
|
(1,5) |
|
|
|
(1,5) |
|
|
|
|
| |
Balance at the end of the year |
|
1,0 |
|
1,0 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
ACCUMULATED DEPRECIATION |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning |
|
|
|
|
|
|
|
|
|
|
| |
of the year |
|
(1,5) |
|
|
|
(1,5) |
|
|
|
|
| |
Depreciation |
|
|
|
|
|
|
|
|
|
|
| |
Disposals |
|
1,5 |
|
|
|
1,5 |
|
|
|
|
| |
Balance at the end of the year |
|
|
|
|
|
|
|
|
|
|
| |
Book value |
|
1,0 |
|
1,0 |
|
|
|
|
|
|
|
Details of the freehold land and buildings of the group are recorded in a register which may be inspected by the members or their duly authorised agents, at the various group companies registered offices. Certain items of plant and machinery and other assets are encumbered as security for liabilities of the company and the group as set out in
note 22. |
| |
|
|
|
GROUP |
|
COMPANY |
|
| |
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
| |
|
|
|
|
|
Restated |
|
|
|
Restated |
|
| |
|
|
|
Rm |
|
Rm |
|
Rm |
|
Rm |
|
3.
|
INVESTMENT PROPERTY
|
|
|
|
|
|
|
|
|
|
|
| |
Cost |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning of the year |
|
|
17,0 |
|
14,8 |
|
1,8 |
|
4,0 |
|
| |
Additions |
|
|
|
|
|
|
0,3 |
|
|
|
| |
Subsidiaries acquired |
|
|
|
|
5,9 |
|
|
|
|
|
| |
Disposals |
|
|
(9,0) |
|
(3,4) |
|
|
|
(2,5) |
|
| |
Transfers in/(out) |
|
|
1,3 |
|
(0,3) |
|
|
|
|
|
| |
Balance at the end of the year |
|
|
9,3 |
|
17,0 |
|
2,1 |
|
1,8 |
|
| |
Accumulated depreciation and impairments |
|
|
|
|
|
|
|
|
|
|
| |
Balance at the beginning of the year |
|
|
(0,1) |
|
|
|
|
|
|
|
| |
Depreciation |
|
|
|
|
(0,1) |
|
|
|
|
|
| |
Impairment |
|
|
(0,8) |
|
|
|
|
|
|
|
| |
Disposals |
|
|
0,1 |
|
|
|
|
|
|
|
| |
Transfers in |
|
|
(1,1) |
|
|
|
|
|
|
|
| |
Balance at the end of the year |
|
|
(1,9) |
|
(0,1) |
|
|
|
|
|
| |
Book value |
|
|
7,4 |
|
16,9 |
|
2,1 |
|
1,8 |
|
|
Details of the freehold land and buildings of the group are recorded in a register which may be inspected by the members or their duly authorised agents, at the various group companies registered offices. |
|
There are no material restrictions on realising the value of investment property. There are no material contractual obligations to acquire or develop investment property. |
|
Rental income of R1,9 million (2004: R2,7 million) was received in respect of investment property. |
|
Certain investment properties have been earmarked for sale, as they are considered noncore assets. It is estimated that these properties will be sold by mid2006. |
|
The directors consider the fair value of the investment property to approximate its book value. |
|
|
| |
|
|
|
GROUP |
|
COMPANY |
|
| |
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
| |
|
|
|
|
|
Restated |
|
|
|
Restated |
|
| |
|
|
|
Rm |
|
Rm |
|
Rm |
|
Rm |
|
4.
|
INTERESTS IN SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
| |
Investments in subsidiaries |
|
|
|
|
|
|
419,7 |
|
398,0 |
|
| |
Shares at cost |
|
|
|
|
|
|
501,2 |
|
501,2 |
|
| |
Provisions against investments |
|
|
|
|
|
|
(81,5) |
|
(103,2) |
|
| |
Net loans to subsidiaries |
|
|
|
|
|
|
553,5 |
|
427,1 |
|
| |
Net loans to subsidiaries at cost |
|
|
|
|
|
|
774,4 |
|
709,6 |
|
| |
Provisions against loans |
|
|
|
|
|
|
(220,9) |
|
(282,5) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Interests in subsidiaries |
|
|
|
|
|
|
973,2 |
|
825,1 |
|
|
The details of the subsidiaries are noted in Annexure A. The company has deferred its right to claim repayments of loans owing to it by a number of subsidiary companies in favour of creditors for as long as the net liabilities of the subsidiaries exceed their net assets. |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
GROUP |
|
COMPANY |
|
| |
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
| |
|
|
|
Rm |
|
Rm |
|
Rm |
|
Rm |
|
5.
|
INTERESTS IN JOINT VENTURES
|
|
|
|
|
|
|
|
|
|
|
| |
Unlisted |
|
|
|
|
|
|
|
|
|
|
| |
Shares at cost |
|
|
16,7 |
|
10,8 |
|
0,7 |
|
0,7 |
|
| |
Add: Post-acquisition equity accounted earnings |
|
|
1,9 |
|
1,2 |
|
|
|
|
|
| |
Carrying value of investments |
|
|
18,6 |
|
12,0 |
|
0,7 |
|
0,7 |
|
| |
Unsecured loan from joint venture |
|
|
|
|
(1,0) |
|
|
|
|
|
| |
Carrying value including loan from joint venture |
|
|
18,6 |
|
11,0 |
|
0,7 |
|
0,7 |
|
| |
Directors' valuation |
|
|
18,6 |
|
11,0 |
|
1,3 |
|
1,6 |
|
| |
The loan from the joint venture (Rieter Feltex Automotive Manufacturing (Pty) Limited) bore interest at 8,38% per annum floating rate. The loan was repaid during the year. |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
Post- |
|
Net |
|
| |
|
|
|
Percentage |
|
Cost |
|
acquisition |
|
carrying |
|
| |
|
|
|
holding |
|
|
|
reserves |
|
amount |
|
| |
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
| |
|
|
|
% |
|
% |
|
Rm |
|
Rm |
|
Rm |
|
Rm |
|
Rm |
|
Rm |
|
|
GROUP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rieter Feltex Automotive |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing (Pty) Limited (1) |
|
|
49 |
|
49 |
|
9,6 |
|
9,6 |
|
1,8 |
|
1,5 |
|
11,4 |
|
11,1 |
|
|
Rieter Feltex (Pty) Limited (1) |
|
|
49 |
|
|
|
5,9 |
|
|
|
|
|
|
|
5,9 |
|
|
|
|
Cell Captive Number 22 of Guardrisk |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance Company Limited (2) |
|
|
50 |
|
50 |
|
1,2 |
|
1,2 |
|
0,1 |
|
(0,3) |
|
1,3 |
|
0,9 |
|
|
Kolosus Bayern Leder GmbH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in liquidation) |
|
|
50 |
|
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,7 |
|
10,8 |
|
1,9 |
|
1,2 |
|
18,6 |
|
12,0 |
|
|
COMPANY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cell Captive Number 22 of Guardrisk |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance Company Limited (2) |
|
|
50 |
|
50 |
|
0,7 |
|
0,7 |
|
|
|
|
|
0,7 |
|
0,7 |
|
|
Rieter Feltex Automotive Manufacturing (Proprietary) Limited and Rieter Feltex (Pty) Ltd have a 31 December year end, and unaudited but reviewed results are included. |
| |
Cell Captive Number 22 of Guardrisk Insurance Company Limited has a 31 March year end, and unaudited but reviewed results for the year to 31 December are included. |
|
Nature of business of the associate: |
|
1 = Automotive |
|
2 = Insurance captive |
| |
| |
|
|
GROUP |
|
| |
|
|
2005 |
|
2004 |
|
| |
|
|
Rm |
|
Rm |
|
| |
|
|
|
|
|
|
| |
Summarised financial information |
|
|
|
|
|
| |
The groups share of assets, liabilities and results of operations of significant joint venture
companies are summarised as follows: |
|
|
|
|
|
| |
Income statement |
|
|
|
|
|
| |
Revenue |
|
22,3 |
|
34,2 |
|
| |
Net profit before taxation |
|
0,1 |
|
3,3 |
|
| |
Taxation |
|
(0,1) |
|
(1,2) |
|
| |
Net profit after taxation |
|
|
|
2,1 |
|
| |
Equity and liabilities |
|
|
|
|
|
| |
Share capital and premium |
|
2,2 |
|
2,2 |
|
| |
Non-distributable reserves |
|
0,2 |
|
0,1 |
|
| |
Distributable reserves |
|
10,3 |
|
10,4 |
|
| |
Long-term liabilities |
|
13,8 |
|
|
|
| |
Deferred tax |
|
0,3 |
|
0,1 |
|
| |
Current liabilities |
|
8,5 |
|
3,6 |
|
| |
|
|
35,3 |
|
16,4 |
|
| |
Assets |
|
|
|
|
|
| |
Property, plant and equipment |
|
14,5 |
|
2,1 |
|
| |
Loans to group companies |
|
|
|
0,5 |
|
| |
Other current assets |
|
17,5 |
|
11,0 |
|
| |
Cash and cash equivalents |
|
3,3 |
|
2,8 |
|
| |
|
|
35,3 |
|
16,4 |
|
| |
| |
|
|
GROUP |
|