o
|
REGISTRATION
STATEMENT PURSUANT TO SECTION 12(b)
OR
(g) OF THE SECURITIES EXCHANGE ACT OF
1934
|
x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF
THE SECURITIES EXCHANGE ACT OF 1934
for
the fiscal year ended: March 31,
2005
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF
THE SECURITIES EXCHANGE ACT OF 1934
for
the transition period from to Commission file number
1-14917
|
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
|
58
|
ITEM
6.
|
Directors,
Senior Management and Employees
|
101
|
ITEM
7.
|
Major
Shareholders and Related Party Transactions
|
112
|
ITEM
8.
|
Financial
Information
|
115
|
ITEM
9.
|
Offer
and Listing
|
118
|
ITEM
10.
|
Additional
Information
|
119
|
ITEM
11.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
130
|
ITEM
12.
|
Description
of Securities Other than Equity Securities
|
132
|
PART
II
|
||
ITEM
13.
|
Defaults,
Dividend Arrearages and Delinquencies
|
132
|
ITEM
14.
|
Material
Modification to the Rights of Security holders and Use of
Proceeds
|
132
|
ITEM
15.
|
Disclosure
Controls and Procedures
|
132
|
ITEM
16A.
|
Audit
Committee Expert
|
132
|
ITEM
16B.
|
Code
of Ethics
|
133
|
ITEM
16C.
|
Principal
Accountant Fees and Services
|
133
|
PART
III
|
||
ITEM
17.
|
Financial
Statements
|
134
|
ITEM
18.
|
Financial
Statements
|
134
|
ITEM
19.
|
Exhibits
|
E-1
|
ITEM 20. |
Index
to Annual Financial Statements
|
F-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” or “Yuan Renminbi” are to Chinese Renminbi, the currency of
the People’s Republic of China; and
|
·
|
references
to “Thai Baht” and “Baht” are to Thai Baht, the currency of
Thailand.
|
·
|
the
significant political, social and economic risks which exist in
all
countries in which Naspers and its joint ventures operate;
|
·
|
adverse
regulatory developments;
|
·
|
restrictions
imposed by South Africa’s exchange control regulations;
|
·
|
market
risks related to fluctuations in the exchange rates and interest
rates in
South Africa and all other countries in which Naspers and its joint
ventures operate;
|
·
|
the
high level of Naspers’ debt (including finance leases) and funding
difficulties Naspers may face;
|
·
|
the
possibility that Naspers may not be able to access cash flows from
its
subsidiaries and joint ventures;
|
·
|
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 be damaged;
|
·
|
competitive
pressures which may result in declining subscriber and circulation
levels;
|
·
|
unauthorized
access to Naspers’ programming
signals;
|
·
|
the
macroeconomic conditions in South
Africa;
|
·
|
trade
union activity;
|
·
|
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;
|
·
|
our
reliance on software and hardware systems, which are susceptible
to
failure;
|
·
|
our
reliance on content developed by third parties and our susceptibility
to
claims made in connection with such content;
and
|
·
|
the
degree to which our intellectual property rights are
protected.
|
Year
ended March 31
|
|||||||||||||||||||
2001
|
2002
|
2003
|
2004
|
2005
|
2005
|
||||||||||||||
Rand
in millions, except per share data
|
U.S. $ in millions, except per share data | ||||||||||||||||||
Consolidated
Income Statement Data:
|
|||||||||||||||||||
South
African GAAP:
|
|||||||||||||||||||
Revenue,
net
|
9,020.4
|
10,699.9
|
12,203.9
|
12,804.5
|
13,958.8
|
2,247.8
|
|||||||||||||
Operating
expenses:
|
|||||||||||||||||||
Cost
of providing services and sale of goods
|
(5,174.1
|
)
|
(6,055.8
|
)
|
(6,706.4
|
)
|
(6,593.5
|
)
|
(6,931.8
|
)
|
(1,116.2
|
)
|
|||||||
Selling,
general and administration
|
(3,557.1
|
)
|
(3,748.6
|
)
|
(4,013.7
|
)
|
(3,771.8
|
)
|
(3,736.1
|
)
|
(601.6
|
)
|
|||||||
Depreciation
and amortization
|
(655.1
|
)
|
(1,099.6
|
)
|
(1,102.2
|
)
|
(1,119.6
|
)
|
(750.6
|
)
|
(120.9
|
)
|
|||||||
Impairment
of program rights
|
—
|
—
|
(155.3
|
)
|
(31.0
|
)
|
—
|
—
|
|||||||||||
Operating
profit/(loss)
|
(365.9
|
)
|
(204.1
|
)
|
226.3
|
1,288.6
|
2,540.3
|
409.1
|
|||||||||||
Financial
costs, net(1)
|
(322.6
|
)
|
(430.8
|
)
|
(246.7
|
)
|
(664.1
|
)
|
(224.9
|
)
|
(36.2
|
)
|
|||||||
Income
from investments
|
0.8
|
3.8
|
0.1
|
0.2
|
0.8
|
0.1
|
|||||||||||||
Share
of equity accounted results
|
(0.3
|
)
|
17.2
|
1.4
|
3.1
|
96.3
|
15.5
|
||||||||||||
Exceptional
items
|
812.8
|
4.7
|
61.3
|
47.9
|
561.3
|
90.4
|
|||||||||||||
Profit
/ (loss) before tax and minorities
|
124.8
|
(609.2
|
)
|
42.4
|
675.7
|
2,973.8
|
478.9
|
||||||||||||
Profit
/ (loss) from continuing
operations
|
152.2 | (389.6 | ) | (271.7 | ) | 375.2 | 2,600.1 | 418.7 | |||||||||||
Profit
/ (loss) from discontinuing
operations
|
847.7 | (605.3 | ) | (140.8 | ) | — | — | — | |||||||||||
Profit
/ (loss) arising on discontinuance of
operations
|
— | (952.2 | ) | 750.8 | — | — | — | ||||||||||||
Net
profit / (loss)
|
999.9 | (1,947.1 | ) | 338.3 | 375.2 | 2,600.1 | 418.7 | ||||||||||||
Per
share
amounts
Basic |
|||||||||||||||||||
Profit
/ (loss) from continuing
operations
|
1.09 | (2.67 | ) | (1.53 | ) | 1.45 | 9.38 | 1.51 |
Profit
/ (loss) from discontinuing operations
|
6.06
|
(4.16)
|
(0.80)
|
—
|
—
|
—
|
|||||||||||||
Profit
/ (loss) arising on discontinuance of operations
|
—
|
(6.53
|
)
|
4.25
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)
|
7.15
|
(13.36
|
)
|
1.92
|
1.45
|
9.38
|
1.51
|
||||||||||||
Diluted
|
|||||||||||||||||||
Profit
/ (loss) from continuing operations
|
1.09
|
(2.67
|
)
|
(1.53
|
)
|
1.41
|
8.82
|
1.42
|
|||||||||||
Profit
/ (loss) from discontinuing operations
|
5.71
|
(4.16
|
)
|
(0.80
|
)
|
—
|
—
|
—
|
|||||||||||
Profit
/ (loss) arising on discontinuance of operations
|
—
|
(6.53
|
)
|
4.25
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)
|
7.04
|
(13.36
|
)
|
1.92
|
1.41
|
8.82
|
1.42
|
||||||||||||
Earnings per ADR(2) | |||||||||||||||||||
Basic | 7.15 | (13.36 | ) | 1.92 | 1.45 | 9.38 | 1.51 | ||||||||||||
Diluted | 7.04 | (13.36 | ) | 1.92 | 1.45 | 8.82 | 1.42 | ||||||||||||
Weighted
average shares outstanding
|
|||||||||||||||||||
Basic
|
139,896,409
|
145,691,868
|
176,527,751
|
257,813,528
|
277,293,544
|
277,293,544
|
|||||||||||||
Diluted
|
148,368,287
|
151,297,104
|
182,132,987
|
265,187,939
|
294,663,433
|
294,663,433
|
|||||||||||||
Dividend
per A ordinary share (cents)(3)
|
—
|
—
|
5
|
6
|
7
|
1.1
|
|||||||||||||
Dividend
per N ordinary share (cents)(3)
|
24
|
24
|
25
|
30
|
38
|
6.1
|
|||||||||||||
Consolidated
Income Statement Data:
|
|||||||||||||||||||
U.S.
GAAP:
|
|||||||||||||||||||
Revenue,
net
|
8,168.7
|
9,861.4
|
11,208.6
|
11,526.1
|
13,570.0
|
2,185.2
|
|||||||||||||
Operating
profit / (loss)
|
(1,966.4
|
)
|
(2,355.8
|
)
|
(63.0
|
)
|
1,042.6
|
2,531.8
|
407.7
|
||||||||||
Profit
/ (loss) from continuing operations
|
(739.7
|
)
|
(2,582.0
|
)
|
(889.6
|
)
|
495.3
|
2,286.0
|
368.1
|
||||||||||
Profit
/ (loss) from discontinued operations
|
1,994.2
|
(2,665.0
|
)
|
528.0
|
—
|
—
|
—
|
||||||||||||
Cumulative
effect of change in accounting principle
|
—
|
18.4
|
(531.5
|
)
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)(4)
|
1,254.5
|
(5,228.5
|
)
|
(893.1
|
)
|
495.3
|
2,286.0
|
368.1
|
|||||||||||
Per
share amounts
|
|||||||||||||||||||
Basic
|
|||||||||||||||||||
Profit
/ (loss) from continuing operations
|
(5.29
|
)
|
(17.73
|
)
|
(5.04
|
)
|
1.92
|
8.26
|
1.33
|
||||||||||
Discontinued
operations
|
14.26
|
(18.29
|
)
|
2.99
|
—
|
—
|
—
|
||||||||||||
Cumulative
effect of change in accounting principle(5)
|
—
|
0.13
|
(3.01
|
)
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)
|
8.97
|
(35.89
|
)
|
(5.06
|
)
|
1.92
|
8.26
|
1.33
|
|||||||||||
Per
share amounts
|
|||||||||||||||||||
Diluted
|
|||||||||||||||||||
Profit
/ (loss) from continuing operations
|
(4.68
|
)
|
(17.73
|
)
|
(5.04
|
)
|
1.87
|
7.77
|
1.25
|
||||||||||
Profit
/ (loss) from discontinued operations
|
13.44
|
(18.29
|
)
|
2.99
|
—
|
—
|
—
|
||||||||||||
Cumulative
effect of change in accounting principle(4)
|
—
|
0.13
|
(3.01
|
)
|
—
|
—
|
—
|
||||||||||||
Net
profit / (loss)
|
8.76
|
(35.89
|
)
|
(5.06
|
)
|
1.87
|
7.77
|
1.25
|
|||||||||||
Earnings per ADR(2) | |||||||||||||||||||
Basic | 8.97 | (35.89 | ) | (5.06 | ) | 1.92 | 8.26 | 1.33 | |||||||||||
Diluted | 8.76 | (35.89 | ) | (5.06 | ) | 1.87 | 7.77 | 1.25 | |||||||||||
Consolidated
Balance Sheet Data (at period end):
|
|||||||||||||||||||
South
African GAAP:
|
|||||||||||||||||||
Total
assets
|
18,372.9
|
17,871.0
|
13,373.1
|
13,143.1
|
15,572.3
|
2,507.6
|
|||||||||||||
Net
assets
|
10,098.6
|
5,687.0
|
3,808.7
|
3,468.1
|
6,852.6
|
1,103.5
|
|||||||||||||
Share
capital(6)
|
1,626.9
|
1,857.1
|
4,513.4
|
4,592.0
|
5,391.2
|
868.1
|
|||||||||||||
Total
long-term debt(7)
|
3,507.5
|
5,510.4
|
3,060.2
|
2,622.0
|
2,322.5
|
374.0
|
|||||||||||||
Minority
interests
|
7,546.1
|
4,324.5
|
305.1
|
237.4
|
222.7
|
35.9
|
|||||||||||||
Total
shareholders’ equity
|
2,552.7
|
1,362.5
|
3,503.6
|
3,230.6
|
6,629.9
|
1,067.6
|
|||||||||||||
U.S.
GAAP:
|
|||||||||||||||||||
Total
assets
|
30,126.3
|
23,750.5
|
12,896.2
|
11,318.1
|
15,992.4
|
2,575.3
|
|||||||||||||
Net
assets
|
21,431.1
|
11,116.8
|
3,306.5
|
3,376.1
|
6,568.1
|
1,057.7
|
|||||||||||||
Total
long-term debt(7)
|
3,779.4
|
5,742.6
|
3,843.9
|
2,815.6
|
2,675.9
|
430.9
|
|||||||||||||
Minority
interests
|
14,307.0
|
7,967.6
|
257.4
|
187.3
|
293.6
|
47.3
|
|||||||||||||
Total
shareholders’ equity
|
7,124.1
|
3,149.2
|
2,779.1
|
3,188.9
|
6,274.5
|
1,010.4
|
|||||||||||||
|
|||||||||||||||||||
Other
Data:
|
|||||||||||||||||||
|
|||||||||||||||||||
South
African GAAP:
|
|||||||||||||||||||
Cash
flow from operating activities
|
91.1
|
(235.6
|
)
|
1,271.9
|
1,636.6
|
2,163.7
|
348.4
|
Cash
utilized in discontinued operations
|
(432.5
|
)
|
(574.0
|
)
|
(277.0
|
)
|
(5.8
|
)
|
—
|
—
|
|||||||||
Cash
flow from investing activities
|
(732.4
|
)
|
(1,162.6
|
)
|
162.8
|
(555.1
|
)
|
(876.6
|
)
|
(141.2
|
)
|
||||||||
Cash
flow from financing activities
|
1,375.0
|
797.1
|
(649.6
|
)
|
(554.7
|
)
|
(309.9
|
)
|
(49.9
|
)
|
(1)
|
Includes
interest expense, interest income, preference dividend income,
foreign
exchange gains and losses and fair value adjustments on derivative
instruments.
|
(2)
|
Effective
July 15, 2005 the ratio of Naspers Class N ordinary shares to each
American Depository Receipt (“ADR”) was changed from 10 Naspers Class N
ordinary shares for each Naspers ADR to one Naspers Class N ordinary
share
for each Naspers ADR. The earnings per Naspers ADR has been
retrospectively adjusted to reflect this change in ratio for all
periods
presented.
|
(3)
|
Based
on the U.S. dollar exchange rate at the respective payment dates
of the
2005, 2004, 2003, 2002 and 2001 dividends, the U.S. dollar equivalent
of
the dividend per Class N ordinary share was U.S. $0.06, U.S. $0.04,
U.S.
$0.03, U.S. $0.02 and U.S. $0.03, respectively. The dividend per
Class A
ordinary share amounted to U.S. $0.01 or less at these respective
dates.
|
(4)
|
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 years 2002 and 2001 the adjusted net profit/(loss)
would have been Rand (3,842,228) and Rand 2,424,922, respectively,
and
basic and diluted earnings per share for those years would have
been Rand
(26.37) and Rand (26.37) in fiscal 2002 and Rand 17.34 and Rand
17.13 in
fiscal 2001, respectively.
|
(5)
|
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”.
|
(6)
|
Excludes
treasury shares and redeemable preferred
stock.
|
(7)
|
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)
|
2001
|
7.341
|
2002
|
9.643
|
2003
|
9.572
|
2004
|
7.161
|
2005
|
6.215
|
(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)
|
||
April
2005
|
6.301
|
6.035
|
May
2005
|
6.668
|
5.970
|
June
2005
|
6.916
|
6.623
|
July
2005
|
6.888
|
6.545
|
August
2005
|
6.583
|
6.250
|
September
2005 (until September 15, 2005)
|
6.541
|
6.156
|
·
|
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 substantial 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 has expanded
its
printing
|
·
|
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
developing
internet service provider (“ISP”) operations in other sub-Saharan nations.
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 businesses in developing
markets such as Africa, the Mediterranean and Asia. Naspers
believes that
a component of its success in these markets is its emphasis
on taking a
local approach. This may involve employing 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 great emphasis on providing
quality
customer service. Naspers believes that this helps build customer
loyalty
and reduce “churn” (a term used to describe subscriber loss). Naspers
seeks to achieve high-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)
|
||||||||
2005
|
2004
|
2003
|
||||||
R
millions
|
%
of
revenues
|
%
change
from
2004
|
R
millions
|
%
of revenues
|
%
change
from
2003
|
R
millions
|
%
of
revenues
|
|
Electronic
Media
|
||||||||
—
Pay-television
|
8,122
|
58.2
|
11.3
|
7,299
|
57.0
|
1.0
|
7,225
|
59.2
|
—
Technology
|
289
|
2.0
|
(8.3)
|
315
|
2.5
|
(16.7)
|
378
|
3.1
|
—
Internet
|
763
|
5.5
|
(27.1)
|
1,047
|
8.2
|
14.7
|
913
|
7.5
|
Print
Media
|
||||||||
—
Newspapers, magazines and printing
|
3,374
|
24.2
|
19.6
|
2,820
|
22.0
|
14.2
|
2,469
|
20.2
|
—
Books
|
861
|
6.2
|
9.7
|
785
|
6.1
|
18.0
|
665
|
5.5
|
—
Education
|
547
|
3.9
|
2.1
|
536
|
4.2
|
(3.1)
|
553
|
4.5
|
Corporate
services
|
3
|
—
|
50.0
|
2
|
—
|
100.0
|
1
|
—
|
Operating
profit/(loss) (Rand millions except
percentages)
|
|||||
2005
|
2004
|
2003
|
|||
R
millions
|
%
change
from 2004 |
R
millions
|
%
change
from
2003
|
R
millions
|
|
Electronic
Media
|
|||||
—Pay-television
|
2,069
|
94.6
|
1,063
|
144.4
|
435
|
—Technology
|
(144)
|
(128.6)
|
(63)
|
—
|
14
|
—Internet
|
(31)
|
61.7
|
(81)
|
81.1
|
(428)
|
Print
Media
|
|||||
—Newspapers,
magazines and printing
|
606
|
62.5
|
373
|
33.7
|
279
|
—Books
|
72
|
380.0
|
15
|
—
|
(47)
|
—Education
|
12
|
—
|
12
|
—
|
(7)
|
Corporate
services
|
(44)
|
(46.7)
|
(30)
|
(50.0)
|
(20)
|
Revenue
(Rand millions except percentages)
|
|||||||||
2005
|
2004
|
2003
|
|||||||
R
Millions
|
%
of
revenues
|
%
change
from
2004
|
R
millions
|
%
of
revenues
|
%
change
from
2003
|
R
millions
|
%
of
revenues
|
||
South
Africa
|
10,147
|
72.7
|
16.9
|
8,679
|
67.8
|
8.8
|
7,976
|
65.4
|
|
Rest
of Africa
|
1,492
|
10.7
|
(0.7)
|
1,503
|
11.7
|
(5.2)
|
1,585
|
13.0
|
|
Greece
and Cyprus
|
1,433
|
10.3
|
3.1
|
1,390
|
10.9
|
—
|
1,390
|
11.4
|
|
Asia
|
591
|
4.2
|
(40.0)
|
984
|
7.7
|
13.8
|
865
|
7.1
|
|
United
States
|
34
|
0.2
|
25.9
|
27
|
0.2
|
(55.0)
|
60
|
0.5
|
|
Other
|
262
|
1.9
|
18.5
|
221
|
1.7
|
(32.6)
|
328
|
2.6
|
LAUNCH
DATE
|
SERVICE
|
SUBSCRIBERS
AS
AT
MARCH 31, 2005
|
||
AFRICA
|
||||
South
Africa
|
1986
|
M-Net
(analog)
|
252,525
|
|
1995
|
DStv
(digital)
|
895,346
|
||
Sub-Saharan
Africa
|
1991
|
M-Net
(analog)
|
2,373
|
|
1996
|
DStv
(digital)
|
333,781
|
||
MEDITERRANEAN
|
||||
Greece
|
1994
|
FilmNet/SuperSport
(analog)
|
94,726
|
|
1999
|
NOVA
(digital)
|
209,312
|
||
Cyprus
|
1993
|
LTV
(analog)
|
50,882
|
|
2004
|
LTV
(digital)
|
8,819
|
ASIA
|
||||
Thailand
|
1995
|
UBC
Cable (analog)
|
118,646
|
|
1995
|
UBC
Satellite (digital)
|
319,634
|
||
2003
|
UBC
Cable (digital)
|
14,826
|
||
2004
|
UBC
(RNT)
|
7,700
|
March
31,
|
|||||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
CAGR(1)
|
|
|||||||||||||
SUBSCRIBERS
(THOUSANDS)
|
|||||||||||||||||||
AFRICA
|
|||||||||||||||||||
South
Africa
|
1,148
|
1,076
|
1,045
|
1,057
|
1,060
|
2.0
|
%
|
||||||||||||
Sub-Saharan
Africa
|
336
|
292
|
260
|
224
|
180
|
16.9
|
%
|
||||||||||||
Total
Africa
|
1,484
|
1,368
|
1,305
|
1,281
|
1,240
|
4.6
|
%
|
||||||||||||
MEDITERRANEAN
|
|||||||||||||||||||
Greece
|
304
|
291
|
256
|
265
|
334
|
(2.3
|
%)
|
||||||||||||
Cyprus
|
60
|
60
|
54
|
53
|
51
|
4.2
|
%
|
||||||||||||
Total
Mediterranean
|
364
|
351
|
310
|
318
|
385
|
(1.4
|
%)
|
||||||||||||
ASIA
|
|||||||||||||||||||
Thailand
|
461
|
436
|
438
|
413
|
383
|
4.7
|
%
|
||||||||||||
Total
Subscribers
|
2,309
|
2,155
|
2,053
|
2,012
|
2,008
|
3.6
|
%
|
(1)
|
Compounded
annual growth rate calculated from March 31, 2001 until March
31,
2005.
|
Subscribers
|
Monthly
Subscription
Price
|
Equipment
Price(1)
Purchase
|
|||||
March
31,
|
|||||||
2005
|
2004
|
2003
|
Rand
|
U.S.
$(3)
|
Rand
|
U.S.
$(3)
|
|
(thousands)
|
|||||||
Analog
|
253
|
301
|
366
|
219.99(2)
|
35.43
|
550
|
88.57
|
Digital
|
895
|
775
|
679
|
399.00(2)
|
64.25
|
650
|
104.67
|
(1)
|
Excludes
price of satellite receiver in the case of digital
service.
|
(2)
|
Includes
price increase that occurred in April
2005.
|
(3)
|
Converted
at spot exchange rate at March 31, 2005 (U.S. $1 = Rand
6.21)
|
Subscribers
|
Monthly
Subscription
Price(1)
|
Equipment
Price(2)
|
|||
March
31,
|
|||||
2005
|
2004
|
2003
|
|||
(thousands)
|
|||||
Analog
|
2
|
9
|
15
|
U.S.$
34.00
|
N/A
|
Digital
|
334
|
283
|
245
|
U.S.$
56.00
|
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. After the completion of the Teletypos transaction
and a
share capital increase in June 2005, NetMed, through Myriad
Development
B.V., controls 96.4% of MultiChoice Hellas. The remaining shares
of
MultiChoice Hellas are held as to 3.6% by Lumiere Television
Limited.
NetMed owns 69.04% of MultiChoice Cyprus Holdings Limited and
the
remaining 30.96% is held by Lumiere Television. MultiChoice
Cyprus
Holdings owns 50.9% of MultiChoice Cyprus, a company listed
on the Cypriot
Stock Exchange, and 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
|
Mini
Package
|
Bronze
Package(1)
|
Silver
Package(2)
|
Gold
Package
|
Platinum
Package(2)
|
||||||||
March
31,
|
|||||||||||||
2005
|
2004
|
2003
|
Baht
|
U.S.
$(4)
|
Baht
|
U.S.
$(4)
|
Baht
|
U.S.
$(4)
|
Baht
|
U.S.
$(4)
|
Baht
|
U.S.
$(4)
|
|
(thousands)
|
|||||||||||||
Analog
Cable(3)
|
119
|
132
|
146
|
549.48
|
14.00
|
700.00
|
17.84
|
N/A
|
N/A
|
1,412.97
|
36.01
|
N/A
|
N/A
|
Digital
Cable(3)
|
15
|
5
|
-
|
N/A
|
N/A
|
700.00
|
17.84
|
750.00
|
19.11
|
1,412.97
|
36.01
|
2,000
|
50.97
|
Digital
Satellite(3)
|
320
|
299
|
292
|
N/A
|
N/A
|
700.00
|
17.84
|
750.00
|
19.11
|
1,412.97
|
36.01
|
2,000
|
50.97
|
RNT
|
8
|
-
|
-
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
(1)
|
In
previous years this package was referred to as the Silver Package
and has
been renamed Bronze with the launch of a new Silver Package.
The price was
reduced from THB 928.26 to THB 700.
|
(2)
|
These
packages were launched effective March 1,
2005.
|
(3)
|
Cable
subscribers only pay a monthly rental fee if they joined after
May 1,
1998. Digital satellite subscriber rental fees vary depending
upon the
date on which the subscriber joined the service. Digital cable
subscriber
rental fees are the same for all subscribers who rent their
equipment.
Rental fees are THB 90 for analog cable and THB 160 for digital
cable and
satellite.
|
(4)
|
Inclusive
of value-added tax (“VAT”) and converted at closing exchange rate for the
year ended March 31, 2005 (U.S. $1=Thai Baht
39.24).
|
(5)
|
Installation
fees were reduced from THB 5,000 to THB 2,000 and deposit reduced
from THB
4,000 to THB 2,000 reducing the total up front fee from THB
9,000 to THB
4,000 effective March 1, 2005.
|
Subscribers
|
Monthly
Subscription
Price
|
||||
March
31,
|
|||||
2005
|
2004
|
2003
|
Rand
|
U.S.
$(1)
|
|
(thousands)
|
|||||
Dial-up
|
324.0
|
242.0
|
247.8
|
145
|
23
|
ADSL
Broadband
|
19.4
|
4.6
|
-
|
329
|
53
|
Web
and server hosting
|
7.5
|
2.1
|
2.9
|
249
|
40
|
(1)
|
Converted
at the spot exchange rate at March 31, 2005 (U.S. $1=Rand 6.21).
|
Newspapers
|
Circulation(1)
|
Established
(Year)
|
Region
|
Language
|
Dailies | ||||
Daily
Sun
|
437,041
|
2002
|
Gauteng
Eastern
Cape
KwaZulu
Natal
Free
State
|
English
|
Beeld
|
101,972
|
1974
|
Gauteng
Mpumalanga
Limpopo
|
Afrikaans
|
Die
Burger
|
102,901
|
1915
|
Western
Cape
Eastern
Cape
|
Afrikaans
|
Volksblad
|
28,207
|
1904
|
Free
State
North
West
|
Afrikaans
|
Natal
Witness
|
24,561
|
1846
|
KwaZulu
Natal
|
English
|
Weeklies
|
||||
Soccer
Laduuma
|
254,463
|
1997
|
National
|
English
|
Son
|
217,999
|
2003
|
Eastern
Cape
Gauteng
Western
Cape
|
Afrikaans
|
Newspapers
|
Circulation(1)
|
Established
(Year)
|
Region
|
Language
|
Sunday | ||||
Rapport
|
319,219
|
1970
|
National
|
Afrikaans
|
City
Press
|
173,077
|
1982
|
National
|
English
|
Sunday
Sun
|
176,282
|
2001
|
National
|
English
|
Community
Newspapers
|
||||
Paarl
Post
|
16,708
|
1905
|
Paarl
|
Afr/Eng
|
District
Mail
|
14,682
|
1926
|
Somerset
West
|
Afr/Eng
|
Worcester
Standard
|
9,732
|
1880
|
Worcester
|
Afr/Eng
|
Vaal
Weekly
|
10,613
|
1998
|
Vanderbijlpark
|
English
|
Weslander
|
9,828
|
1972
|
Vredenburg
|
Afr/Eng
|
Eikestadnuus
|
9,255
|
1950
|
Stellenbosch
|
Afr/Eng
|
Vaalweekblad
|
9,359
|
1964
|
Vanderbijlpark
|
Afrikaans
|
Hermanus
Times
|
7,372
|
1949
|
Hermanus
|
Afr/Eng
|
Potchefstroom
Herald
|
7,323
|
1908
|
Potchefstroom
|
Afr/Eng
|
Carltonville
Herald
|
5,521
|
1966
|
Carltonville
|
Afr/Eng
|
Vrystaat
|
4,557
|
1975
|
Bethlehem
|
Afr/Eng
|
Freesheets
|
||||
TygerBurger
|
152,338
|
1972
|
Cape
Town
|
Afr/Eng
|
MetroBurger
|
152,682
|
1980
|
Cape
Town
|
Afr/Eng
|
City
Vision (Johannesburg)
|
154,477
|
1992
|
Johannesburg
|
English
|
PE
Express
|
89,831
|
1983
|
Port
Elizabeth
|
Afr/Eng
|
City
Vision (Cape Town)
|
70,000
|
1992
|
Khayalitsha
|
English
|
Vaal
Vision
|
65,034
|
1989
|
Vanderbijlpark
|
Afr/Eng
|
Vaal
Ster
|
62,936
|
1980
|
Vanderbijlpark
|
Afr/Eng
|
Express
|
54,758
|
1991
|
Bloemfontein
|
English
|
Bloemnuus
|
42,421
|
1982
|
Bloemfontein
|
Afr/Eng
|
Vista
|
37,732
|
1971
|
Welkom
|
Afr/Eng
|
Ons
Stad
|
37,418
|
1983
|
Bloemfontein
|
Afr/Eng
|
Noordwes
Gazette
|
34,430
|
1997
|
Potchefstroom
|
Afr/Eng
|
Goudveld
Forum
|
30,243
|
1983
|
Welkom
|
Afr/Eng
|
UD
Nuus
|
28,582
|
1971
|
Uitenhage
|
Afr/Eng
|
Noordkaap
|
21,907
|
1982
|
Kimberley
|
Afr/Eng
|
Sasolburg
Bulletin
|
9,951
|
1996
|
Sasolburg
|
Afr/Eng
|
Kroonnuus
|
8,525
|
1986
|
Kroonstad
|
Afr/Eng
|
Maluti
|
8,080
|
1991
|
Bethlehem
|
Afr/Eng
|
Noord
Vrystaat Gazette
|
6,429
|
2000
|
Parys
|
Afr/Eng
|
Meyerton
Pos
|
5,957
|
1997
|
Meyerton
|
Afr/Eng
|
(1)
|
Audited
Bureau for Circulation (“ABC”) figures: average per issue, last six months
(above: January - June 2005).
|
Magazines
|
Circulation(2)
|
Established
(Year)
|
Frequency
|
Language
|
Business
|
||||
Landbouweekblad
|
42,628
|
1919
|
Weekly
|
Afrikaans
|
Finance
Week
|
16,898
|
1979
|
Weekly
|
English
|
Finansies
& Tegniek
|
13,057
|
1984
|
Weekly
|
Afrikaans
|
General
interest
|
||||
Huisgenoot
|
355,487
|
1916
|
Weekly
|
Afrikaans
|
You
|
229,750
|
1987
|
Weekly
|
English
|
tvplus
|
150,254
|
1999
|
Fortnightly
|
English/
Afrikaans
|
Drum
|
59,664
|
1951
|
Weekly
|
English/Zulu
|
heat
|
67,441
|
2004
|
Weekly
|
English
|
Insig
|
15,091
|
1987
|
Monthly
|
Afrikaans
|
Men’s
|
||||
FHM
|
117,365
|
1999
|
Monthly
|
English
|
Men’s
Health
|
91,849
|
1997
|
Monthly
|
English
|
Parenting
|
||||
Your
Pregnancy
|
22,760
|
1998
|
Alternate-monthly
|
English
|
Baba
& Kleuter
|
26,195
|
2000
|
Monthly
|
Afrikaans
|
Your
Baby
|
22,760
|
1995
|
Monthly
|
English
|
Sport
|
||||
Kick
Off SA
|
63,016
|
1994
|
Fortnightly
|
English
|
South
African Sports Illustrated
|
39,695
|
1986
|
Monthly
|
English
|
Golf
Digest
|
25,167
|
1995
|
Monthly
|
English
|
Runner’s
World
|
18,814
|
1993
|
Monthly
|
English
|
Bicycling
SA
|
18,532
|
2002
|
Alternate-monthly
|
English
|
Zigzag
Surfing Magazine
|
17,220
|
1976
|
Monthly
|
English
|
Teen
/Youth
|
||||
Saltwater
Girl
|
40,329
|
2001
|
Monthly
|
English
|
Seventeen
|
33,254
|
2003
|
Monthly
|
English
|
Blunt
|
16,587
|
1997
|
Monthly
|
English
|
Women’s
|
||||
Sarie
|
143,434
|
1949
|
Monthly
|
Afrikaans
|
True
Love
|
115,904
|
1972
|
Monthly
|
English
|
Cosmopolitan
|
118,296
|
1984
|
Monthly
|
English
|
Fair
Lady
|
90,852
|
1965
|
Monthly
|
English
|
dit
|
85,642
|
2001
|
Monthly
|
Afrikaans
|
Woman’s
Value
|
69,786
|
1980
|
Monthly
|
English
|
Shape
|
51,507
|
2000
|
Monthly
|
English
|
Move!
|
29,401
|
2005
|
Monthly
|
English
|
Other
niche
|
||||
Weg
|
74,396
|
2004
|
Monthly
|
Afrikaans
|
Tuis/Home
|
84,715
|
2004
|
Monthly
|
Afrikaans/
English
|
(2)
|
ABC
figures: average per issue, last six months (above: January
- June
2005).
|
·
|
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.
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 recently 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 and religious
as well as
internet bookstores, book and music clubs, ticketing 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, Quellerie, Pharos, JLvS, Kwela, 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
|
Publisher
of Christian books and products
|
Lux
Verbi.BM, NG Kerk Uitgewers, Protea, Hugenote and
Waterkant
|
Nasou
Via Afrika
|
Publishing
of educational school text books
|
Nasou,
Via Afrika, Action and Afro
|
Collegium
Botswana
|
Publishing
of educational school text books in Botswana
|
Collegium
|
Van
Schaik Publishers
|
Publishing
of academic text books
|
Van
Schaik Publishers
|
Retail
and Distribution
|
||
Afribooks
|
Retail
distributor of school text books and stationery
|
Afribooks
|
Van
Schaik Bookstores
|
Academic
book retail and content manager
|
Van
Schaik Bookstores
|
Computicket
|
Ticketing
services
|
Computicket
|
Lux
Verbi Bookstores
|
Religious
book retail
|
Lux
Verbi
|
Leisure
Books, Leserskring, Kalahari,
|
Direct
marketing clubs for books, music, videos, DVD’s and related
products
|
Leisure
Books, Leserskring, Kalahari.net
|
On
the Dot Distribution
|
Distribution
of books, music, stationery and certain electronic
products
|
On
the Dot Distribution
|
·
|
injunctions
in respect of contraventions of the Competition Act;
|
·
|
orders
against third parties to remedy anti-competitive activity;
|
·
|
the
imposition of significant 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 MultiChoice
and
possibly M-Web Holdings;
|
·
|
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
internet
service providers, 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 wholly-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,
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.
M-Web
(Thailand) has a number of operating subsidiaries, including
a 62.5%
interest in Internet Knowledge Service Centre Company, a Thai
holding
company that holds a stake in KSC Commercial Internet Company
Limited.
|
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
|
74.5
|
Holding
company in the Mediterranean
|
The
Netherlands
|
NetMed
Hellas SA
|
74.5
|
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 Limited
|
26.4
|
Pay-television
operator in Cyprus
|
Cyprus
|
M-Web
Holdings (Pty) 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
|
Internet
Knowledge Service Centre Company Limited
|
62.5
|
Holding
company in Thailand
|
Thailand
|
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
|
83.8
|
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.
|
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
|
United
Broadcasting Corporation Public Company Limited
|
30.6
|
Pay-television
operator in Thailand
|
Thailand
|
KSC
Commercial Internet Company Limited
|
40.6
|
Internet
service provider
|
Thailand
|
Myriad
International Programming Services BV
|
80.0
|
Programme
content acquisition
|
The
Netherlands
|
MultiChoice
Supplies (Proprietary) Limited
|
50.0
|
Set-top box rentals | South Africa |
Print
Media
|
|||
The
Natal Witness Printing and Publishing
|
50.0
|
Newspaper
publishing and printing
|
South
Africa
|
Company (Proprietary) Limited | |||
___________ |
(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
offices (Media24/Via Afrika)
|
Cape
Town
|
32,500
|
Owned
|
Printing
& offices (Media24)
|
Milnerton,
Cape Town
|
27,000
|
Owned
|
Warehouse
(On the Dot, Via Afrika)
|
Bellville,
Cape Town
|
25,973
|
Owned
|
Printing
- City Deep (Media24)
|
Johannesburg
|
8,835
|
Owned
|
Printing
& offices (Media24)
|
Paarl
|
22,000
|
Owned
|
Printing
& offices (Media24)
|
Montague
Gardens, Cape Town
|
77,179
|
Owned
|
Head
office (Media24)
|
Auckland
Park, Johannesburg
|
5,500
|
Owned
|
Warehouse
(Via Afrika)
|
Umtata
|
4,875
|
Owned
|
General
& technology office (MIH & Irdeto Access)
|
Hoofddorp,
the Netherlands
|
7,136
|
Leased
|
Subscription
television office (MultiChoice)
|
Johannesburg
|
20,400
|
Leased
|
Subscription
television decoder warehouse (MultiChoice)
|
Johannesburg
|
5,500
|
Leased
|
Subscription
television regional office (MultiChoice)
|
Cape
Town
|
3,000
|
Leased
|
Subscription
television office (Multichoice Cyprus)
|
Nicosia,
Cyprus
|
1,265
|
Leased
|
Subscription
television office (NetMed)
|
Athens,
Greece
|
13,555
|
Leased
|
Subscription
television office (UBC)
|
Bangkok,
Thailand
|
16,035
|
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
|
20,000
|
Leased
|
Technology
Office (Entriq)
|
Carlsbad,
California
|
1,200
|
Leased
|
Technology
Office (Irdeto Access)
|
San
Diego, California
|
1,622
|
Leased
|
Technology
Office (Irdeto Access)
|
Beijing,
China
|
2,379
|
Leased
|
Damelin
Braamfontein (Educor)
|
Johannesburg
|
10,569
|
Leased
|
Damelin
Randburg (Educor)
|
Johannesburg
|
35,000
|
Leased
|
Eduworld
conference facility (Educor)
|
Johannesburg
|
241,110
|
Owned
|
ICG
offices (Educor)
|
Cape
Town
|
6,000
|
Owned
|
Midrand
Graduate Institute (Educor)
|
Johannesburg
|
7,792
|
Owned
|
Milpark
Business School (Educor)
|
Johannesburg
|
14,479
|
Owned
|
National
Private Colleges (ICG, 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,
|
|||
2003
|
2004
|
2005
|
|
(Rand
in millions)
|
Revenues:
|
|||
Electronic
media
|
Pay-television
|
7,225.2
|
7,298.5
|
8,120.9
|
Technology
|
377.6
|
315.3
|
289.2
|
Internet
|
913.1
|
1,046.6
|
762.9
|
Print
media
|
|||
Newspapers,
magazines and printing
|
2,468.6
|
2,820.4
|
3,374.1
|
Books
|
665.4
|
785.6
|
860.6
|
Education
|
552.9
|
535.7
|
547.2
|
Corporate
services
|
1.1
|
2.4
|
3.8
|
Total
revenues, net
|
12,203.9
|
12,804.5
|
13,958.7
|
Operating
expenses:
|
|||
Cost
of providing services and goods
|
(6,706.4)
|
(6,593.5)
|
(6,931.8)
|
Selling,
general and administrative
|
(4,013.7)
|
(3,771.8)
|
(3,736.1)
|
Depreciation
and amortization
|
(1,102.2)
|
(1,119.6)
|
(750.5)
|
Impairment
of program rights
|
(155.3)
|
(31.0)
|
—
|
Operating
profit
|
226.3
|
1,288.6
|
2,540.3
|
Operating
profit/(loss) analyzed by business segment:
|
|||
Electronic
media
|
|||
Pay-television
|
435.1
|
1,062.6
|
2,068.1
|
Technology
|
13.7
|
(63.1)
|
(143.3)
|
Internet
|
(427.8)
|
(80.7)
|
(30.8)
|
Print
media
|
|||
Newspapers,
magazines and printing
|
279.2
|
373.5
|
606.4
|
Books
|
(46.9)
|
14.8
|
71.8
|
Education
|
(7.3)
|
11.9
|
11.9
|
Corporate
services
|
(19.7)
|
(30.5)
|
(43.8)
|
Operating
profit
|
226.3
|
1,288.6
|
2,540.3
|
Finance
costs, net
|
(246.7)
|
(664.1)
|
(224.9)
|
Income
from investments
|
0.1
|
0.2
|
0.8
|
Share
of equity accounted results
|
1.4
|
3.1
|
96.3
|
Exceptional
items
|
61.3
|
47.9
|
561.3
|
Profit
before tax
|
42.4
|
675.7
|
2,973.8
|
Taxation
|
(155.8)
|
(171.4)
|
(253.7)
|
Profit/(loss)
after tax
|
(113.4)
|
504.3
|
2,720.1
|
Minority
interest
|
(158.3)
|
(129.1)
|
(120.0)
|
Profit/(loss)
from continuing operations
|
(271.7)
|
375.2
|
2,600.1
|
Loss
from discontinuing operations
|
(140.8)
|
—
|
—
|
Profit
arising on discontinuing of operations
|
750.9
|
—
|
—
|
Net
profit for the year
|
338.4
|
375.2
|
2,600.1
|
Year
ended March 31,
|
||
2004
|
2005
|
|
(Rand
in millions)
|
||
Subscription
|
6,932.2
|
7,452.0
|
Hardware
sales
|
447.3
|
443.1
|
Technology
|
333.1
|
294.8
|
Circulation
|
681.6
|
796.8
|
Advertising
|
1,711.4
|
2,035.9
|
Printing
and distribution
|
689.3
|
752.3
|
Book
publishing and sales
|
712.2
|
709.8
|
Tuition
fees
|
494.8
|
480.4
|
e-Commerce
revenue
|
285.3
|
296.3
|
Other
revenue
|
517.3
|
697.3
|
Total
revenues, net
|
12,804.5
|
13,958.7
|
Year ended March 31,
|
||
2003
|
2004
|
|
(Rand in millions)
|
||
Subscription
|
6,674.2
|
6,932.2
|
Hardware
sales
|
490.7
|
447.3
|
Technology
|
399.8
|
333.1
|
Circulation
|
601.7
|
681.6
|
Advertising
|
1,484.0
|
1,711.4
|
Printing
and distribution
|
662.9
|
689.3
|
Book
publishing and sales
|
624.3
|
712.2
|
Tuition
fees
|
473.3
|
494.8
|
e-Commerce
revenue
|
232.9
|
285.3
|
Other
revenue
|
560.1
|
517.3
|
Total
revenues, net
|
12,203.9
|
12,804.5
|
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)
|
18
|
1,211
|
658
|
362
|
74
|
117
|
|
Capital
(Finance) Lease Obligations(2)
|
18
|
2,822
|
430
|
824
|
716
|
852
|
|
Operating
Lease Obligations(3)
|
21(f)
|
1,511
|
312
|
533
|
348
|
318
|
|
Purchase
Obligations(4)
|
21(a)
- (e)
|
2,412
|
1,239
|
747
|
311
|
115
|
|
Foreign
exchange contracts
|
38
|
1,575
|
1,081
|
494
|
—
|
—
|
|
Other
Long-Term Liabilities Reflected on the Company's Balance Sheet
under SA
GAAP(5)
|
17
|
161
|
—
|
—
|
—
|
161
|
|
Total
|
9,692
|
3,720
|
2,960
|
1,449
|
1,563
|
(1)
|
Long-term
debt obligations includes interest bearing loans of Rand 636.2
million,
program and film rights obligations of Rand 459.8 million, concession
liabilities of Rand 15.6 million and non-interest bearing loans
of Rand
99.3 million. It excludes bank overdrafts of Rand 433.3 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, and future finance costs of Rand 782 million.
|
(3)
|
Operating
leases 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, network supply agreements, 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—under South African GAAP, before the implementation of
AC131 “Business Combinations”, the date on which earnings of an acquired
entity are included in Naspers’ consolidated results of operations could
be based on the date on which management control commences. Under
U.S.
GAAP, the consummation of the acquisition is not considered effective
until any regulatory approvals or other conditions are satisfied
and
irrevocable control of the company is obtained.
|
·
|
Value
of purchase consideration—under South African GAAP, the value of shares
issued as consideration in business combination transaction is
measured
using the market value of the respective shares on the consummation
dates
of the transaction. Under U.S. GAAP, the value of the shares
issued is
measured using the average market value of the shares a few days
before
and after the announcement date.
|
·
|
Exchange
of non-monetary assets—under South African GAAP, the gain on the exchange
of marketable securities is based on the quoted market value
of the shares
received. Under U.S. GAAP, the gain on the exchange is based
on the quoted
market value of the shares surrendered on the date that the
exchanges were
consummated.
|
·
|
Allocation
of purchase consideration-due to the differences in net assets
of the
acquired businesses in the Naspers reorganization completed in
December
2002, as well as the differences resulting from the requirement
to
separately identify non-contractual intangible assets under U.S.
GAAP but
not under South African GAAP, certain significant differences
in the
purchase price allocation between U.S. GAAP and South African
GAAP arose
on recent purchase transactions.
|
Name
|
Age
|
Position
|
Year
First Appointed
to
Current Position
|
Expiration
of
current term
|
Naspers
directors:
|
||||
Ton
Vosloo
|
68
|
Chairman
of the Board of Directors
|
1997
|
2006
|
Koos
Bekker
|
52
|
CEO
Naspers and Director
|
1997
|
2007
|
Steve
Pacak
|
50
|
CFO
Naspers and Director
|
1998
|
Permanent
|
Boetie
van Zyl
|
66
|
Director
|
1988
|
2008
|
Lourens
Jonker
|
66
|
Director
|
1996
|
2007
|
Neil
van Heerden
|
66
|
Director
|
1996
|
2007
|
Ben
van der Ross
|
58
|
Director
|
1999
|
2008
|
Prof.
Jakes Gerwel
|
59
|
Director
|
1999
|
2007
|
Prof.
Hein Willemse
|
48
|
Director
|
2002
|
2006
|
Adv.
Francine-Ann du Plessis
|
50
|
Director
|
2003
|
2006
|
Dr.
Rachel Jafta
|
44
|
Director
|
2003
|
2006
|
Fred
Phaswana
|
61
|
Director
|
2003
|
2006
|
Senior
Management:
|
||||
Cobus
Stofberg
|
54
|
CEO
MIH Group
|
1998
|
—
|
Steve
Ward
|
51
|
CFO
MIH Group
|
2000
|
—
|
Andre
Coetzee
|
53
|
General
Counsel MIH Group
|
1999
|
—
|
Mark
Sorour
|
43
|
Chief
Investment Officer
|
2002
|
—
|
Jim
Volkwyn
|
47
|
CEO
Pay-television Platforms
|
2000
|
—
|
Antonie
Roux
|
47
|
CEO
Internet Operations
|
2002
|
—
|
Jan
Steenkamp
|
42
|
CEO
Entriq
|
2002
|
—
|
Graham
Kill
|
40
|
CEO
Irdeto Access
|
1998
|
—
|
Nolo
Letele
|
55
|
CEO
MultiChoice South Africa
|
1999
|
—
|
Kim
Reid
|
35
|
CEO
M-Web South Africa
|
2003
|
—
|
Glen
Marques
|
45
|
CEO
M-Net
|
2000
|
—
|
Heinrich
Enslin
|
43
|
CEO
SuperSport
|
2000
|
—
|
Hein
Brand
|
40
|
CEO
Media24
|
2005
|
—
|
Francois
Groepe
|
35
|
CFO
Media24
|
2003
|
—
|
Jan
Malherbe
|
57
|
CEO
Media24 Newspapers
|
1983
|
—
|
Patricia
Scholtemeyer
|
43
|
CEO
Media24 Magazines
|
2000
|
—
|
Stephen
van der Walt
|
36
|
CEO
Paarl Media
|
2005
|
—
|
Non-executive
Directors
|
Directors
fees
|
Committee(1)
and trustee(2)
fees
|
Total
|
|
R’000
|
R’000
|
R’000
|
||
Ton
Vosloo(3),(4),(5),(8)
|
1,788
|
—
|
1,788
|
|
Boetie
van Zyl(3),(4),
(5)
|
629
|
355
|
984
|
|
Prof.
Elize Botha(4),(7)
|
265
|
—
|
265
|
|
Lourens
Jonker
|
130
|
—
|
130
|
|
Neil
van Heerden
|
130
|
105
|
235
|
|
Ben
van der Ross
|
130
|
39
|
169
|
|
Prof.
Jakes Gerwel(3),
(4), (6)
|
570
|
51
|
621
|
|
Prof.
Hein Willemse
|
130
|
3
|
133
|
|
Adv.
Francine-Ann du Plessis
|
140
|
155
|
295
|
|
Dr.
Rachel Jafta
|
140
|
35
|
175
|
|
Fred
Phaswana
|
130
|
—
|
130
|
|
Total
|
4,182
|
743
|
4,925
|
(1)
|
Committee
fees for attendance at the audit and risk management, human
resources and
nomination and budget committee meetings of the
board.
|
(2)
|
Trustee
fees include fees for attendance at the various retirement
fund trustee
meetings of the group’s retirement funds, share trusts 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.
|
(7)
|
Prof.
Elize Botha retired from the Naspers board of directors on
August 26,
2005, having reached the compulsory retirement age for
directors.
|
(8)
|
Fees
for Mr. Ton Vosloo also include payments in connection with
him acting as
trustee and chairperson of the pension funds and share incentive
trusts of
the Naspers group, acting as a member and chairperson of board
committees
of several group companies and representing Naspers and its
board of
directors in other respects from time to
time.
|
Executive
directors
|
Salary
|
Bonuses
|
Pension
and medical benefits
|
Total
|
R’000
|
R’000
|
R’000
|
R’000
|
||
Koos
Bekker
|
—
|
—
|
—
|
—
|
|
Steve
Pacak
|
1,846
|
2,000
|
177
|
4,023
|
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
|
22.39
|
October
1, 2005
|
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
|
29.09
|
December
17, 2005
|
|
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, 2006
|
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)*
|
Salaries
|
33,418
|
Bonuses
|
19,177
|
Retirement
and medical benefits
|
5,114
|
Total
|
57,709
|
*
|
Mr.
De Swardt, who was a member of senior management during fiscal
2005, has
retired and is no longer a member of the senior management
of the Naspers
group. Any salary, bonus or related benefits received by him
during fiscal
2005 up until March 31, 2005, are included in this
table.
|
-
|
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;
|
-
|
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.
|
2003
|
2004
|
2005
|
|||||||||||||||||
|
Permanent
|
Temporary
|
Permanent
|
Temporary
|
Permanent
|
Temporary
|
|||||||||||||
Electronic
media
|
|||||||||||||||||||
-
Pay-television
|
1,328
|
577
|
1,497
|
261
|
1,458
|
281
|
|||||||||||||
-
Technology
|
223
|
15
|
283
|
16
|
427
|
19
|
|||||||||||||
-
Internet
|
1,417
|
193
|
871
|
180
|
1,079
|
213
|
|||||||||||||
Print
media
|
|||||||||||||||||||
-
Newspapers,
magazines
and printing
|
5,187
|
1,065
|
5,068
|
1,146
|
5,172
|
352
|
|||||||||||||
-
Education
|
1,167
|
763
|
1,221
|
662
|
1,364
|
663
|
|||||||||||||
-
Books
|
871
|
238
|
1,019
|
168
|
1,317
|
200
|
|||||||||||||
Total
|
10,193
|
2,851
|
9,959
|
2,433
|
10,817
|
1,728
|
·
|
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
|
325,000
|
—
|
Koos
Bekker
|
3,847,510(1)
|
—
|
Steve
Pacak
|
441,818(2)
|
—
|
Boetie
van Zyl
|
224,154
|
745
|
Prof.
Elize Botha
|
15,332
|
—
|
Lourens
Jonker
|
68,000
|
—
|
Neil
van Heerden
|
2,300
|
—
|
Ben
van der Ross
|
—
|
—
|
Prof.
Jakes Gerwel
|
—
|
—
|
Prof.
Hein Willemse
|
—
|
—
|
Adv.
Francine-Ann du Plessis
|
500
|
—
|
Dr.
Rachel Jafta
|
—
|
—
|
Fred
Phaswana
|
630
|
—
|
Directors
as a group
|
11,917,644(3)
|
570,089(4)
|
(1)
|
This
includes 3,354,420 vested Class N ordinary shares in the Naspers
Share
Incentive Scheme which have reached a vesting
date.
|
(2)
|
This
includes 200,000 vested Class N ordinary shares in the Naspers
Share
Incentive Scheme which have reached a vesting
date.
|
(3)
|
This
includes 6,992,400 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 the directors of such entities and
have voting
power over these shares.
|
BENEFICIAL
OWNER
|
NUMBER
OF
CLASS
A
|
PERCENTAGE
OF
CLASS A
|
NUMBER
OF
CLASS
N
|
PERCENTAGE
OF
CLASS N
|
TOTAL
VOTING
|
ORDINARY
SHARES
|
ORDINARY
SHARES
|
ORDINARY
SHARES
|
ORDINARY
SHARES
|
PERCENTAGE
|
||
Coronation
Fund Managers(1)
|
—
|
—
|
36,598,837
|
11.64%
|
3.56%
|
|
Old
Mutual Asset Managers(1)
|
—
|
—
|
31,612,157
|
10.05%
|
3.08%
|
|
Allan
Gray Ltd(1)
.
|
—
|
—
|
20,193,255
|
7.37%
|
2.26%
|
|
RMB
Asset Management(1)
|
—
|
—
|
17,574,645
|
6.43%
|
1.97%
|
|
Sanlam
Investment Management(1)(2)
|
122,250
|
17.17%
|
19,950,725
|
5.59%
|
13.62%
|
|
Naspers
Beleggings Limited(3)
|
350,000
|
49.15%
|
—
|
—
|
34.06%
|
|
Keeromstraat
30 Beleggings Limited(3)
|
219,344
|
30.80%
|
—
|
—
|
21.34%
|
|
Directors
as a group
|
745
|
0.10%
|
11,830,434
|
3.75%
|
1.22%
|
|
Total
|
692,339
|
97.22%
|
140,978,688
|
44.82%
|
81.17%
|
(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 (Pty) Limited
is a
wholly-owned subsidiary. Five directors of Sanlam Limited are
also
directors of Sanlam Investment Management (Pty) Limited whilst
four
directors of Sanlam Life Insurance Limited. are also directors
of Sanlam
Investment Management (Pty) 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. Only Adv. F du Plessis is a director of Sanlam Investment
Management (Pty) Limited.
|
(3)
|
Public
companies controlled by certain directors of
Naspers.
|
Class
N Ordinary Shares
JSE
|
ADSs
Nasdaq
|
|||||
High
|
Low
|
Average
daily trading volume
|
High
|
Low
|
Average
daily trading volume
|
|
(Rand)
|
(Rand)
|
(U.S.
$)
|
(U.S.
$)
|
|||
Fiscal
2001
|
||||||
Year
ended March 31, 2001
|
82.00
|
24.60
|
318,187
|
—
|
—
|
—
|
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
|
April
2005
|
76.20
|
70.00
|
526,670
|
123.19
|
113.00
|
381
|
May
2005
|
89.90
|
72.50
|
428,530
|
129.75
|
116.00
|
3,104
|
June
2005
|
89.20
|
81.20
|
540,655
|
131.79
|
120.20
|
1,920
|
July
2005
|
98.30
|
81.00
|
746,879
|
—
|
—
|
—
|
July
1, 2005 through July 14, 2005(1)
|
—
|
—
|
—
|
141.00
|
124.00
|
1,267
|
July
15, 2005 through July 31, 2005(1)
|
—
|
—
|
—
|
14.84
|
13.25
|
6,961
|
August
2005
|
112.00
|
95.80
|
713,277
|
17.09
|
14.55
|
4,202
|
September
2005 (until September 15, 2005)
|
108.61
|
102.01
|
568,636
|
17.14
|
16.01
|
10,294
|
·
|
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
and their
associates, of listed securities must be at least 500 for
equity shares,
50 for preference shares and 25 for debentures.
|
·
|
stock
option or purchase plans for the benefit of officers or
directors
|
·
|
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, but excluding an “international headquarter company”.
|
·
|
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 county exemption;
|
·
|
the
business establishment exemption;
|
·
|
amounts
to the extent that it 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
|
Principal
accountant fees
|
2005
|
2004
|
|||
Rand
in
Thousands
|
Percentage
approved by audit
committee
pre-approval policy
|
Rand
in thousands
|
Percentage
approved by audit
committee
pre-approval policy
|
||
Audit
fees
|
24,266
|
21,003
|
|||
Audit
related fees(1)
|
8,679
|
100%
|
1,383
|
100%
|
|
Tax
fees(2)
|
6,061
|
100%
|
9,483
|
100%
|
|
All
other fees(3)
|
5,541
|
100%
|
4,366
|
100%
|
|
Total
fees
|
44,547
|
36,235
|
(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 includes, 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 Officer |
By: | /s/ Steve Pacak | |
Name: Steve Pacak | ||
Title: Chief Financial Officer |
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+
|
Plan
of Merger among MIH Limited, MIH (BVI) Limited and Naspers
Limited
relating to the merger of MIH Limited with MIH (BVI) Limited.
|
|
4.2++
|
Amendment
Agreement dated March 30, 2001, among MIH Limited, Villiers
Securities
Limited and ABSA Bank Limited, in respect of the Facilities
Agreement
dated December 10, 1999 between MIH Limited and ABSA Bank
Limited, as
amended by a Side Letter, dated April 20, 2000, between ABSA
Bank Limited,
MIH Limited and Villiers Securities Limited, and the Amendment
Agreement
dated July 22, 2002, between MIH Limited and ABSA Bank
Limited.
|
|
4.3+++
|
Stock
Purchase Agreement dated as of May 8, 2002, among MIH Limited,
OTV
Holdings Limited, Liberty Media Corporation and LDIG OTV,
Inc.
|
|
4.4*
|
Amendment
to Stock Purchase Agreement dated as of August 27, 2002,
among MIH
Limited, OTV Holdings Limited, Liberty Media Corporation
and LDIG OTV,
Inc.
|
|
4.5**
|
Shareholders’
Agreement dated June 22, 1993, among Johannesburg Consolidated
Investment
Company, Limited, JCI (Isle of Man) Limited, Electronic Media
Network
Limited, M Net (BVI) Limited and M Net International Holdings
Limited, as
amended.
|
|
4.6**
|
Shareholders’
Agreement dated February 16, 1998, among Telecom Holding
Company Limited,
Shinawatra Computer and Communications Public Company Limited,
MIH Limited
and International Broadcasting Corporation Public Company
Limited, as
supplemented by the Supplementary Shareholders’ Agreement dated May 20,
1998 and as amended by the Amendment to Shareholders’ Agreement dated
September 25, 1998.
|
|
4.7**
|
Channel
Distribution Agreement dated June 18, 1998, between MultiChoice
Africa
(Proprietary) Limited and Electronic Media Network Limited.
|
|
4.8**
|
Analog
Agreement dated March 31, 1995, between MultiChoice Africa
(Proprietary)
Limited and Electronic Media Network Limited.
|
|
4.9+
|
Agreement
dated October 1, 2002 between Naspers Limited and Mr. T.
Vosloo (English
translation).
|
|
4.10+
|
Scheme
of arrangement pursuant to Section 311 of the South African
Companies Act,
1973 (Act 61 of 1973), as amended, proposed by Naspers Limited
and MIH
Investments (Proprietary) Limited between MIH Holdings and
its members,
other than Naspers Limited and MIH Investments (Proprietary)
Limited.
|
|
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 MIH Limited’s annual report on Form 20-F for the fiscal
year ended March 31, 2001. Portions of the Amendment Agreement
dated March
30, 2001 have been omitted pursuant to a request for confidential
treatment. The Amendment Agreement dated July 22, 2002 is
incorporated by
reference from MIH Limited’s annual report on Form 20-F for the fiscal
year ended March 31, 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.
|
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
|
74.5
|
Holding
company in the Mediterranean
|
The
Netherlands
|
|
NetMed Hellas SA
|
74.5
|
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 Limited
|
26.4
|
Pay-television
operator in Cyprus
|
Cyprus
|
|
M-Web Holdings (Pty) 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
|
|
Internet Knowledge Service Centre Company
Limited |
62.5
|
Holding
company in Thailand
|
Thailand
|
|
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
|
83.8
|
Print
Media
|
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.
|
1.
|
I
have reviewed this annual report on Form 20-F (the “Report”) of Naspers
Limited (the “Company”);
|
2.
|
Based
on my knowledge, this Report does not contain any untrue
statement of a
material fact or omit to state a material fact necessary
to make the
statements made, in light of the circumstances under which
such statements
were made, not misleading with respect to the period covered
by this
Report;
|
3.
|
Based
on my knowledge, the financial statements, and other financial
information
included in this Report, fairly present in all material respects
the
financial condition, results of operations and cash flows
of the company
as of, and for, the periods presented in this Report;
|
4.
|
The
company’s other certifying officer and I are responsible for establishing
and maintaining disclosure controls and procedures (as defined
in Exchange
Act Rules 13a-15(e) and 15d-15(e)) for the company and have:
|
(a)
|
Designed
such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision,
to ensure
that material information relating to the company, including
its
consolidated subsidiaries, is made known to us by others
within those
entities, particularly during the period in which this Report
is being
prepared;
|
(b)
|
Evaluated
the effectiveness of the company’s disclosure controls and procedures and
presented in this Report our conclusions about the effectiveness
of the
disclosure controls and procedures, as of the end of the
period covered by
this Report based on such evaluation; and
|
(c)
|
Disclosed
in this Report any change in the company’s internal control over financial
reporting that occurred during the period covered by this
Report that has
materially affected, or is reasonably likely to materially
affect, the
company’s internal control over financial reporting; and
|
5.
|
The
company’s other certifying officer and I have disclosed, based on
our most
recent evaluation of internal control over financial reporting,
to the
company’s auditors and the audit committee of the company’s board of
directors (or persons performing the equivalent functions):
|
(a)
|
All
significant deficiencies and material weaknesses in the design
or
operation of internal control over financial reporting which
are
reasonably likely to adversely affect the company’s ability to record,
process, summarize and report financial information; and
|
(b)
|
Any
fraud, whether or not material, that involves management
or other
employees who have a significant role in the company’s internal control
over financial reporting.
|
|
|
|
By: | /s/ Koos Bekker | |
Name: Koos Bekker | ||
Title: Chief Executive Officer |
1.
|
I
have reviewed this annual report on Form 20-F (the “Report”) of Naspers
Limited (the “Company”);
|
2.
|
Based
on my knowledge, this Report does not contain any untrue
statement of a
material fact or omit to state a material fact necessary
to make the
statements made, in light of the circumstances under which
such statements
were made, not misleading with respect to the period covered
by this
Report;
|
3.
|
Based
on my knowledge, the financial statements, and other financial
information
included in this Report, fairly present in all material respects
the
financial condition, results of operations and cash flows
of the company
as of, and for, the periods presented in this Report;
|
4.
|
The
company’s other certifying officer and I are responsible for establishing
and maintaining disclosure controls and procedures (as defined
in Exchange
Act Rules 13a-15(e) and 15d-15(e)) for the company and have:
|
(a)
|
Designed
such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision,
to ensure
that material information relating to the company, including
its
consolidated subsidiaries, is made known to us by others
within those
entities, particularly during the period in which this Report
is being
prepared;
|
(b)
|
Evaluated
the effectiveness of the company’s disclosure controls and procedures and
presented in this Report our conclusions about the effectiveness
of the
disclosure controls and procedures, as of the end of the
period covered by
this Report based on such evaluation;
and
|
(c)
|
Disclosed
in this Report any change in the company’s internal control over financial
reporting that occurred during the period covered by this
Report that has
materially affected, or is reasonably likely to materially
affect, the
company’s internal control over financial reporting; and
|
5.
|
The
company’s other certifying officer and I have disclosed, based on
our most
recent evaluation of internal control over financial reporting,
to the
company’s auditors and the audit committee of the company’s board of
directors (or persons performing the equivalent functions):
|
(a)
|
All
significant deficiencies and material weaknesses in the design
or
operation of internal control over financial reporting which
are
reasonably likely to adversely affect the company’s ability to record,
process, summarize and report financial information; and
|
(b)
|
Any
fraud, whether or not material, that involves management
or other
employees who have a significant role in the company’s internal control
over financial reporting.
|
By: | /s/ Steve Pacak | |
Name: Steve Pacak | ||
Title: Chief Financial Officer |
|
|
|
By: | /s/ Koos Bekker | |
Name: Koos Bekker | ||
Title: Chief Executive Officer |
By: | /s/ Steve Pacak | |
Name: Steve Pacak | ||
Title: Chief Financial Officer |
•
|
examining,
on a test basis, evidence supporting the amounts and disclosures
in the
financial statements;
|
•
|
assessing
the accounting principles used and significant estimates made
by
management; and
|
•
|
evaluating
the overall financial statement presentation.
|
Notes
|
2005
|
2004
|
||||||||
R'000
|
R'000
|
|||||||||
ASSETS
|
||||||||||
Non-current
assets
|
||||||||||
Property,
plant and equipment
|
4
|
3,351,613
|
3,273,834
|
|||||||
Goodwill
|
5
|
2,322,238
|
2,053,602
|
|||||||
Other
intangible assets
|
6
|
644,286
|
437,813
|
|||||||
Investments
and loans
|
7
|
1,219,982
|
70,044
|
|||||||
Program
and film rights
|
8
|
47,558
|
39,896
|
|||||||
Deferred
taxation
|
9
|
868,501
|
507,195
|
|||||||
Total
non-current assets
|
|
8,454,178
|
6,382,384
|
|||||||
Current
assets
|
||||||||||
Inventory
|
10
|
383,467
|
365,478
|
|||||||
Program
and film rights
|
8
|
721,137
|
760,639
|
|||||||
Accounts
receivable
|
11
|
1,292,195
|
1,188,240
|
|||||||
Other
receivables
|
12
|
410,247
|
586,373
|
|||||||
Amounts
owing by related parties
|
13
|
66,911
|
31,786
|
|||||||
Investments
and loans
|
7
|
8,111
|
423,537
|
|||||||
Derivative
financial instruments
|
202,282
|
338,566
|
||||||||
Cash
and cash deposits
|
36
|
4,033,796
|
3,066,071
|
|||||||
Total
current assets
|
7,118,146
|
6,760,690
|
||||||||
TOTAL
ASSETS
|
15,572,324
|
13,143,074
|
||||||||
EQUITY
AND LIABILITIES
|
||||||||||
Shareholders'
equity
|
||||||||||
Share
capital and premium
|
14
|
5,391,151
|
4,592,029
|
|||||||
Other
reserves
|
15
|
(114,651
|
)
|
(220,362
|
)
|
|||||
Retained
earnings/(loss)
|
16
|
1,353,422
|
(1,141,038
|
)
|
||||||
Total
shareholders' equity
|
6,629,922
|
3,230,629
|
||||||||
Minority
interest
|
222,657
|
237,439
|
||||||||
Commitments
and contingencies
|
21
|
–
|
–
|
|||||||
Non-current
liabilities
|
||||||||||
Post-retirement
medical liability
|
17
|
161,298
|
171,070
|
|||||||
Long-term
liabilities
|
||||||||||
Capitalized
finance leases
|
18
|
1,769,889
|
1,904,971
|
|||||||
Concession
liabilities
|
18
|
15,489
|
15,799
|
|||||||
Interest-bearing
loans
|
18
|
423,160
|
572,536
|
|||||||
Program
and film rights
|
18
|
54,977
|
70,127
|
|||||||
Non-interest-bearing
loans
|
18
|
58,975
|
58,598
|
|||||||
Deferred
taxation
|
9
|
471,088
|
79,496
|
|||||||
Total
non-current liabilities
|
2,954,876
|
2,872,597
|
||||||||
Current
liabilities
|
||||||||||
Current
portion of long-term liabilities
|
18
|
928,524
|
801,018
|
|||||||
Provisions
|
19
|
92,875
|
96,658
|
|||||||
Accounts
payable
|
1,133,246
|
953,380
|
||||||||
Accrued
expenses and other current liabilities
|
20
|
2,544,563
|
3,028,555
|
|||||||
Amounts
owing to related parties
|
13
|
86,394
|
62,052
|
|||||||
Taxation
|
250,310
|
512,085
|
||||||||
Derivative
financial instruments
|
295,618
|
898,200
|
||||||||
Bank
overdrafts
|
36
|
433,339
|
450,461
|
|||||||
Total
current liabilities
|
5,764,869
|
6,802,409
|
||||||||
TOTAL
EQUITY AND LIABILITIES
|
15,572,324
|
13,143,074
|
||||||||
Net
asset value per N ordinary share (cents)
|
2,346
|
1,234
|
Notes
|
|
2005
|
|
2004
|
|
2003
|
|
||||||
|
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
||||
Revenue
|
22
|
13,958,749
|
12,804,510
|
12,203,907
|
|||||||||
Cost
of providing services and sale of goods
|
(6,931,780
|
)
|
(6,593,527
|
)
|
(6,706,387
|
)
|
|||||||
Selling,
general and administration expenses
|
(3,736,087
|
)
|
(3,771,776
|
)
|
(4,013,692
|
)
|
|||||||
Earnings
before interest, taxation, depreciation
|
|||||||||||||
amortization
and impairment
|
3,290,882
|
2,439,207
|
1,483,828
|
||||||||||
Depreciation
of property, plant and equipment
|
(559,583
|
)
|
(635,102
|
)
|
(746,429
|
)
|
|||||||
Operating
profit before amortization and impairment
|
2,731,299
|
1,804,105
|
737,399
|
||||||||||
Amortization
and impairment of goodwill
|
(134,067
|
)
|
(419,488
|
)
|
(287,320
|
)
|
|||||||
Amortization
and impairment of other intangible assets
|
(56,917
|
)
|
(65,019
|
)
|
(68,454
|
)
|
|||||||
Impairment
of program rights
|
–
|
(31,033
|
)
|
(155,316
|
)
|
||||||||
Operating
profit
|
23
|
2,540,315
|
1,288,565
|
226,309
|
|||||||||
Net
finance costs
|
24
|
(224,906
|
)
|
(664,098
|
)
|
(246,742
|
)
|
||||||
Income
from investments
|
25
|
780
|
229
|
20
|
|||||||||
Share
of equity-accounted results
|
7
|
96,294
|
3,147
|
1,469
|
|||||||||
Exceptional
items
|
26
|
561,279
|
47,885
|
61,300
|
|||||||||
Profit
before taxation
|
2,973,762
|
675,728
|
42,356
|
||||||||||
Taxation
|
27
|
(253,681
|
)
|
(171,380
|
)
|
(155,762
|
)
|
||||||
Profit/(loss)
after taxation
|
2,720,081
|
504,348
|
(113,406
|
)
|
|||||||||
Minority
interest
|
(119,976
|
)
|
(129,179
|
)
|
(158,325
|
)
|
|||||||
Net
profit/(loss) from continuing operations
|
2,600,105
|
375,169
|
(271,731
|
)
|
|||||||||
Loss
from discontinuing operations
|
28
|
–
|
–
|
(140,810
|
)
|
||||||||
Profit
arising on discontinuance of operations
|
28
|
–
|
–
|
750,878
|
|||||||||
Net
profit attributable to shareholders
|
2,600,105
|
375,169
|
338,337
|
||||||||||
Earnings
per N ordinary share (cents)
|
|||||||||||||
Basic
|
29
|
938
|
145
|
192
|
|||||||||
Fully
diluted
|
29
|
882
|
141
|
192
|
|||||||||
Headline
earnings/(loss) per N ordinary share (cents)
|
|||||||||||||
Basic
|
29
|
781
|
303
|
(10
|
)
|
||||||||
Fully
diluted
|
29
|
735
|
295
|
(10
|
)
|
||||||||
Dividend
paid per A ordinary share (cents)
|
7
|
6
|
5
|
||||||||||
Dividend
paid per N ordinary share (cents)
|
38
|
30
|
25
|
||||||||||
Proposed
dividend per A ordinary share (cents)
|
14
|
–
|
–
|
||||||||||
Proposed
dividend per N ordinary share (cents)
|
70
|
–
|
–
|
Notes
|
2005
|
|
|
2004
|
|
|
2003
|
|
|||||
|
|
|
|
|
|
R'000
|
|
|
R'000
|
|
|
R'000
|
|
Cash
flows from operating activities
|
|||||||||||||
Cash
from activities
|
30
|
3,050,982
|
2,284,909
|
2,258,292
|
|||||||||
Investment
income received
|
430
|
229
|
20
|
||||||||||
Dividends
received from associated companies
|
5,632
|
1,621
|
–
|
||||||||||
Cash
generated from operating activities
|
3,057,044
|
2,286,759
|
2,258,312
|
||||||||||
Net
finance cost paid
|
(214,923
|
)
|
(229,333
|
)
|
(535,062
|
)
|
|||||||
Taxation
paid
|
(474,462
|
)
|
(306,423
|
)
|
(108,710
|
)
|
|||||||
Dividends
paid
|
(105,645
|
)
|
(78,184
|
)
|
(37,058
|
)
|
|||||||
Dividends
paid to minority shareholders
|
(98,356
|
)
|
(30,440
|
)
|
(28,563
|
)
|
|||||||
Cash
utilized in discontinuing operations
|
–
|
(5,806
|
)
|
(277,049
|
)
|
||||||||
Net
cash from operating activities
|
2,163,658
|
1,636,573
|
1,271,870
|
||||||||||
Cash
flows from investment activities
|
|||||||||||||
Property,
plant and equipment acquired
|
(577,542
|
)
|
(405,964
|
)
|
(530,454
|
)
|
|||||||
Proceeds
from disposal of property, plant and equipment
|
28,120
|
41,840
|
64,773
|
||||||||||
Additional
investment in existing subsidiaries
|
(66,879
|
)
|
(99,014
|
)
|
(50,198
|
)
|
|||||||
Acquisition
of subsidiaries
|
31
|
(270,845
|
)
|
7,168
|
–
|
||||||||
Additional
investment in existing joint ventures
|
32
|
–
|
11,214
|
–
|
|||||||||
Disposal
of subsidiaries
|
33
|
7,847
|
–
|
(566,409
|
)
|
||||||||
Disposal
of joint ventures
|
34
|
(188,097
|
)
|
–
|
–
|
||||||||
Dilution
from subsidiary to joint venture
|
35
|
–
|
(84,744
|
)
|
–
|
||||||||
Net
cash movements in other investments and loans
|
98,825
|
(265
|
)
|
99,774
|
|||||||||
Net
investment in associated and other companies
|
(1,004
|
)
|
(1,369
|
)
|
–
|
||||||||
Investment
in intangible assets
|
(63,384
|
)
|
(23,916
|
)
|
(65,206
|
)
|
|||||||
Acquisition
of available-for-sale investments
|
(273,245
|
)
|
–
|
–
|
|||||||||
Disposal
of available-for-sale investments
|
429,587
|
–
|
1,210,497
|
||||||||||
Net
cash (used in)/from investment activities
|
(876,617
|
)
|
(555,050
|
)
|
162,777
|
||||||||
Cash
flows from financing activities
|
|||||||||||||
Net
advances/(repayments) of long-term loans and liabilities
|
29,684
|
6,284
|
(511,910
|
)
|
|||||||||
Repayments
of capitalized finance lease liabilities
|
(368,976
|
)
|
(315,774
|
)
|
(207,052
|
)
|
|||||||
(Decrease)/increase
in short-term loans
|
–
|
(323,057
|
)
|
60,128
|
|||||||||
Issue
of shares - capital and premium
|
26,372
|
55,233
|
1,734
|
||||||||||
Contributions
by minority shareholders
|
8,357
|
22,566
|
14,622
|
||||||||||
Other
|
(5,327
|
)
|
–
|
(7,140
|
)
|
||||||||
Net
cash used in financing activities
|
(309,890
|
)
|
(554,748
|
)
|
(649,618
|
)
|
|||||||
Net
increase in cash and cash equivalents
|
977,151
|
526,775
|
785,029
|
||||||||||
Forex
translation adjustments on cash and cash equivalents
|
7,696
|
(363,795
|
)
|
(423,545
|
)
|
||||||||
Change
in effective holding of joint ventures
|
–
|
(2,148
|
)
|
(56
|
)
|
||||||||
Cash
and cash equivalents at beginning of the year
|
2,615,610
|
2,454,778
|
2,093,350
|
||||||||||
Cash
and cash equivalents at end of the year
|
36
|
3,600,457
|
2,615,610
|
2,455,778
|
|||||||||
Share
capital and premium
|
|
|
Other
reserves
|
|
|
|
||||||||||||||||
|
|
Class
A
R'000
|
|
Class
N
R'000
|
|
Retained
earnings
R'000
|
|
Fair
value
reserve
R'000
|
|
Hedging
reserve
R'000
|
|
Foreign
currency
translation
reserve
R'000
|
|
Total
R'000
|
||||||||
Balance
April 1, 2002
|
||||||||||||||||||||||
As
previously reported
|
14,243
|
1,842,861
|
(1,441,112
|
)
|
–
|
–
|
946,484
|
1,362,476
|
||||||||||||||
Effect
of adopting AC501
|
–
|
–
|
39,205
|
–
|
–
|
–
|
39,205
|
|||||||||||||||
As
restated
|
14,243
|
1,842,861
|
(1,401,907
|
)
|
–
|
–
|
946,484
|
1,401,681
|
||||||||||||||
Foreign
currency translation
|
–
|
–
|
–
|
–
|
–
|
(811,192
|
)
|
(811,192
|
)
|
|||||||||||||
Share
capital issued
|
–
|
3,394,606
|
–
|
–
|
–
|
–
|
3,394,606
|
|||||||||||||||
Treasury
shares movement
|
–
|
(738,327
|
)
|
–
|
–
|
–
|
–
|
(738,327
|
)
|
|||||||||||||
Net
attributable profit
|
–
|
–
|
338,337
|
–
|
–
|
–
|
338,337
|
|||||||||||||||
Dividends
|
–
|
–
|
(37,058
|
)
|
–
|
–
|
–
|
(37,058
|
)
|
|||||||||||||
Balance
March 31, 2003
|
14,243
|
4,499,140
|
(1,100,628
|
)
|
–
|
–
|
135,292
|
3,548,047
|
||||||||||||||
Balance
April 1, 2003
|
||||||||||||||||||||||
As
previously reported
|
14,243
|
4,499,140
|
(1,482,423
|
)
|
(7,613
|
)
|
(20,550
|
)
|
135,292
|
3,138,089
|
||||||||||||
Effect
of adopting AC501
|
–
|
–
|
44,400
|
–
|
–
|
–
|
44,400
|
|||||||||||||||
As
restated
|
14,243
|
4,499,140
|
(1,438,023
|
)
|
(7,613
|
)
|
(20,550
|
)
|
135,292
|
3,182,489
|
||||||||||||
Foreign
currency translation
|
–
|
–
|
–
|
–
|
–
|
(298,611
|
)
|
(298,611
|
)
|
|||||||||||||
Treasury
shares movement
|
–
|
78,646
|
–
|
–
|
–
|
–
|
78,646
|
|||||||||||||||
Net
fair value losses
|
–
|
–
|
–
|
(9,331
|
)
|
–
|
–
|
(9,331
|
)
|
|||||||||||||
Cash
flow hedges
|
–
|
–
|
–
|
–
|
(19,549
|
)
|
–
|
(19,549
|
)
|
|||||||||||||
Net
attributable profit
|
–
|
–
|
375,169
|
–
|
–
|
–
|
375,169
|
|||||||||||||||
Dividends
|
–
|
–
|
(78,184
|
)
|
–
|
–
|
–
|
(78,184
|
)
|
|||||||||||||
Balance
March 31, 2004
|
14,243
|
4,577,786
|
(1,141,038
|
)
|
(16,944
|
)
|
(40,099
|
)
|
(163,319
|
)
|
3,230,629
|
|||||||||||
Balance
April 1, 2004
|
||||||||||||||||||||||
As
previously reported
|
14,243
|
4,577,786
|
(1,189,193
|
)
|
(16,944
|
)
|
(40,099
|
)
|
(163,319
|
)
|
3,182,474
|
|||||||||||
Effect
of adopting AC501
|
–
|
–
|
48,155
|
–
|
–
|
–
|
48,155
|
|||||||||||||||
As
restated
|
14,243
|
4,577,786
|
(1,141,038
|
)
|
(16,944
|
)
|
(40,099
|
)
|
(163,319
|
)
|
3,230,629
|
|||||||||||
Foreign
currency translation
|
–
|
–
|
–
|
–
|
–
|
43,790
|
43,790
|
|||||||||||||||
Share
capital issued
|
–
|
760,985
|
–
|
–
|
–
|
–
|
760,985
|
|||||||||||||||
Treasury
shares movement
|
–
|
38,137
|
–
|
–
|
–
|
–
|
38,137
|
|||||||||||||||
Net
fair value gains
|
–
|
–
|
–
|
40,742
|
–
|
–
|
40,742
|
|||||||||||||||
Cash
flow hedges
|
–
|
–
|
–
|
–
|
21,179
|
–
|
21,179
|
|||||||||||||||
Net
attributable profit
|
–
|
–
|
2,600,105
|
–
|
–
|
–
|
2,600,105
|
|||||||||||||||
Dividends
|
–
|
–
|
(105,645
|
)
|
–
|
–
|
–
|
(105,645
|
)
|
|||||||||||||
Balance
March 31, 2005
|
14,243
|
5,376,908
|
1,353,422
|
23,798
|
(18,920
|
)
|
(119,529
|
)
|
6,629,922
|
Fixed
property:
|
Factory
buildings
|
25
years
|
||
Other
buildings
|
50
years
|
|||
Printing
presses
|
20
years
|
|||
Production
equipment
|
15
years
|
|||
Office
equipment
|
8
years
|
|||
Computer
equipment:
|
Manufacturing
|
5
years
|
||
Office
|
3
years
|
|||
Furniture
|
10
years
|
|||
Vehicles
|
5
years
|
|||
Set-top
boxes
|
2
years
|
|||
Transponders
and transmitters
|
10
years
|
|||
(d) |
Leased
assets
|
(e) |
Goodwill
and other intangible
assets
|
Patents
|
5
years
|
||
Title
rights
|
8
years
|
||
Brand
names & trademarks
|
20
years
|
||
Software
|
2
-
5 years
|
||
Intellectual
property rights
|
3
-
5 years
|
||
Concession
rights
|
20
years
|
||
Subscriber
base
|
6
-
8 years
|
||
(f) |
Program
and film rights
|
(g) |
Impairment
of long lived assets
|
(h) |
Development
activities
|
(i) |
Inventory
|
(j) |
Trade
receivables
|
(k) |
Cash
and cash equivalents
|
(l) |
Borrowings
|
(m) |
Provisions
|
(n) |
Taxation
|
(o) |
Foreign
currencies
|
(p) |
Derivative
financial instruments
|
(q) |
Revenue
recognition
|
(r) |
Employee
benefits
|
(s) |
Equity
compensation benefits
|
(t) |
Segment
reporting
|
(u) |
Discontinuing
operations
|
(v) |
Advertising
expenses
|
(w) |
Treasury
shares
|
(x) |
Exceptional
items
|
(y) |
Recently
issued accounting
standards
|
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
|
(60,511
|
) |
(60,511
|
)
|
||||
Fair
value of net assets
|
162,832
|
22,621
|
||||||
Goodwill
arising on acquisition
|
146,468
|
|||||||
Purchase
consideration
|
309,300
|
|||||||
|
R'000
|
||||
Net
cash acquired with the Tiscali business
|
39,160
|
||||
Cash
paid
|
(309,300
|
)
|
|||
Net
cash outflow
|
(270,140
|
)
|
March
31
|
|||||||||||
2005
R'000
|
2004
R'000
|
||||||||||
4. |
PROPERTY,
PLANT AND EQUIPMENT
|
|
|||||||||
Land
and buildings - owned
|
600,069
|
590,172
|
|||||||||
Cost price
|
704,436
|
682,846
|
|||||||||
Accumulated depreciation
|
104,367
|
92,674
|
|||||||||
Land
and buildings - leased
|
97,763
|
99,930
|
|||||||||
Cost price
|
116,363
|
114,956
|
|||||||||
Accumulated depreciation
|
18,600
|
15,026
|
|||||||||
Manufacturing
equipment - owned
|
474,705
|
396,410
|
|||||||||
Cost price
|
945,234
|
805,244
|
|||||||||
Accumulated depreciation
|
470,529
|
408,834
|
|||||||||
Manufacturing
equipment - leased
|
62,604
|
69,234
|
|||||||||
Cost price
|
144,810
|
144,810
|
|||||||||
Accumulated depreciation
|
82,206
|
75,576
|
|||||||||
Concession
assets
|
–
|
450
|
|||||||||
Cost price
|
27,338
|
27,760
|
|||||||||
Accumulated depreciation
|
27,338
|
27,310
|
|||||||||
Transmission
equipment and set-top boxes - owned
|
91,689
|
69,715
|
|||||||||
Cost price
|
555,464
|
512,250
|
|||||||||
Accumulated depreciation
|
463,775
|
442,535
|
|||||||||
Transmission
equipment and set-top boxes - leased
|
1,444,707
|
1,568,298
|
|||||||||
Cost price
|
2,840,118
|
2,708,221
|
|||||||||
Accumulated depreciation
|
1,395,411
|
1,139,923
|
|||||||||
Vehicles,
computer and office equipment - owned
|
427,997
|
405,054
|
|||||||||
Cost price
|
1,715,557
|
1,573,271
|
|||||||||
Accumulated depreciation
|
1,287,560
|
1,168,217
|
|||||||||
Vehicles,
computers and office equipment - leased
|
3,481
|
12,902
|
|||||||||
Cost price
|
12,626
|
44,250
|
|||||||||
Accumulated depreciation
|
9,145
|
31,348
|
|||||||||
Subtotal
|
3,203,015
|
3,212,165
|
|||||||||
Work-in-progress
|
148,598
|
61,669
|
|||||||||
Net
book value
|
3,351,613
|
3,273,834
|
|||||||||
Total
cost price
|
7,210,544
|
6,675,277
|
|||||||||
Total
accumulated depreciation
|
3,858,931
|
3,401,443
|
|||||||||
Net
book value
|
3,351,613
|
3,273,834
|
|
|
Land
and
buildings
R'000
|
|
Manufac-
turing
R'000
|
|
Transmission
equipment
and
set-top
boxes
R'000
|
|
Vehicles,
computers
and
office
equipment
R'000
|
|
Concession
assets
R'000
|
|
Total
2005
R'000
|
|
Total
2004
R'000
|
|
|||||||
Cost
price
|
||||||||||||||||||||||
Balance
April 1
|
797,802
|
950,054
|
3,220,471
|
1,617,521
|
27,760
|
6,613,608
|
6,952,046
|
|||||||||||||||
Currency
translation differences
|
(7,010
|
)
|
–
|
26,137
|
9,596
|
(422
|
)
|
28,301
|
(522,517
|
)
|
||||||||||||
Reallocations
|
17
|
3,899
|
5,764
|
(9,680
|
)
|
–
|
–
|
–
|
||||||||||||||
Asset
impairment
|
(4,748
|
)
|
–
|
–
|
–
|
–
|
(4,748
|
)
|
–
|
|||||||||||||
Acquisition
of subsidiaries
|
1,233
|
–
|
–
|
6,355
|
–
|
7,588
|
16,410
|
|||||||||||||||
Acquisitions
|
44,056
|
142,614
|
170,386
|
260,357
|
–
|
617,413
|
399,143
|
|||||||||||||||
Disposals
|
(9,224
|
)
|
(6,523
|
)
|
(27,176
|
)
|
(100,897
|
)
|
–
|
(143,820
|
)
|
(211,784
|
)
|
|||||||||
Disposal
of interest in joint venture
|
–
|
–
|
–
|
(53,977
|
)
|
–
|
(53,977
|
)
|
–
|
|||||||||||||
Disposal
of subsidiaries
|
(1,327
|
)
|
–
|
–
|
(1,092
|
)
|
–
|
(2,419
|
)
|
–
|
||||||||||||
Change
in effective holding of joint ventures
|
–
|
–
|
–
|
–
|
–
|
–
|
(19,690
|
)
|
||||||||||||||
Balance
March 31
|
820,799
|
1,090,044
|
3,395,582
|
1,728,183
|
27,338
|
7,061,946
|
6,613,608
|
|||||||||||||||
Accumulated
depreciation
|
||||||||||||||||||||||
Balance
April 1
|
107,700
|
484,410
|
1,582,458
|
1,199,565
|
27,310
|
3,401,443
|
3,149,224
|
|||||||||||||||
Currency
translation differences
|
(5,939
|
)
|
–
|
28,629
|
9,614
|
(413
|
)
|
31,891
|
(229,796
|
)
|
||||||||||||
Reallocations
|
146
|
3,499
|
733
|
(4,378
|
)
|
–
|
–
|
–
|
||||||||||||||
Asset
impairment
|
(1,270
|
)
|
–
|
–
|
–
|
–
|
(1,270
|
)
|
–
|
|||||||||||||
Acquisition
of subsidiaries
|
–
|
–
|
–
|
543
|
–
|
543
|
15,444
|
|||||||||||||||
Disposals
|
(1,191
|
)
|
(4,496
|
)
|
(25,538
|
)
|
(89,801
|
)
|
–
|
(121,026
|
)
|
(176,073
|
)
|
|||||||||
Disposal
of interest in joint venture
|
–
|
–
|
–
|
(11,488
|
)
|
–
|
(11,488
|
)
|
–
|
|||||||||||||
Disposal
of subsidiaries
|
(30
|
)
|
–
|
–
|
(715
|
)
|
–
|
(745
|
)
|
–
|
||||||||||||
Depreciation
|
23,551
|
69,322
|
272,904
|
193,365
|
441
|
559,583
|
635,102
|
|||||||||||||||
Change
in effective holding of joint ventures
|
–
|
–
|
–
|
–
|
–
|
–
|
7,542
|
|||||||||||||||
Balance
March 31
|
122,967
|
552,735
|
1,859,186
|
1,296,705
|
27,338
|
3,858,931
|
3,401,443
|
|||||||||||||||
Work-in-progress
|
148,598
|
61,669
|
||||||||||||||||||||
Net
book value
|
697,832
|
537,309
|
1,536,396
|
431,478
|
–
|
3,351,613
|
3,273,834
|
March
31
|
||||||||
2005
|
|
2004
|
|
|||||
|
|
|
R'000
|
|
R'000
|
|||
Cost
price
|
||||||||
Balance
April 1
|
2,053,602
|
2,811,992
|
||||||
Currency
translation differences
|
1,951
|
(309,850
|
)
|
|||||
Adjustments
resulting from adjustments to deferred tax assets
|
(126,056
|
)
|
(107,703
|
)
|
||||
Adjustments
resulting from changes in the provisional fair values
of identifiable
liabilities
|
(2,302
|
)
|
–
|
|||||
Impairment
|
–
|
(8,331
|
)
|
|||||
Acquisitions
|
162,904
|
25,597
|
||||||
Disposals
|
(19,418
|
)
|
(3,159
|
)
|
||||
Disposal
of subsidiaries
|
(1,680
|
)
|
–
|
|||||
Disposal
of joint ventures
|
(51,613
|
)
|
–
|
|||||
Successive
acquisitions
|
312,861
|
392,652
|
||||||
Change
in effective holding of joint ventures
|
–
|
(17,476
|
)
|
|||||
Balance
March 31
|
2,330,249
|
2,783,722
|
||||||
Accumulated
amortization and impairment
|
||||||||
Balance
April 1
|
–
|
538,876
|
||||||
Currency
translation differences
|
–
|
(100,955
|
)
|
|||||
Adjustments
resulting from adjustments to deferred tax assets
|
–
|
7,180
|
||||||
Impairment
|
8,011
|
1,014
|
||||||
Disposals
|
–
|
(978
|
)
|
|||||
Amortization
|
–
|
295,260
|
||||||
Change
in effective holding in joint ventures
|
–
|
(10,277
|
)
|
|||||
Balance
March 31
|
8,011
|
730,120
|
||||||
Net
book value
|
2,322,238
|
2,053,602
|
||||||
Classification
of amortization in income statements
|
||||||||
Amortization
for the year
|
–
|
295,260
|
||||||
Adjustments
resulting from adjustments to deferred tax assets
|
126,056
|
114,883
|
||||||
Impairment
|
8,011
|
9,345
|
||||||
134,067
|
419,488
|
Electronic
media
|
Print
media
|
|||||||||||||||||||||
|
|
Pay
television
R'000
|
|
Internet
R'000
|
|
Technology
R'000
|
|
Newspapers,
magazines
and
printing
R'000
|
|
Books
R'000
|
|
Education
R'000
|
|
Total
R'000
|
||||||||
Net
book value
|
||||||||||||||||||||||
Balance
April 1
|
1,701,502
|
140,222
|
30,162
|
114,782
|
6,056
|
60,878
|
2,053,602
|
|||||||||||||||
Currency
translation differences
|
3,429
|
(1,008
|
)
|
(470
|
)
|
–
|
–
|
–
|
1,951
|
|||||||||||||
Adjustments
resulting from adjustments of deferred tax assets
|
(126,056
|
)
|
–
|
–
|
–
|
–
|
–
|
(126,056
|
)
|
|||||||||||||
Adjustments
resulting from changes in the provisional fair value of
identifiable
liabilities
|
(2,302
|
)
|
–
|
–
|
–
|
–
|
–
|
(2,302
|
)
|
|||||||||||||
Impairment
|
–
|
(6,282
|
)
|
–
|
–
|
(1,729
|
)
|
(8,011
|
)
|
|||||||||||||
Acquisitions
|
312,860
|
141,347
|
–
|
4,238
|
4,029
|
13,291
|
475,765
|
|||||||||||||||
Disposals
|
(19,418
|
)
|
–
|
–
|
–
|
–
|
–
|
(19,418
|
)
|
|||||||||||||
Disposal
of subsidiaries
|
(1,324
|
)
|
–
|
–
|
–
|
(356
|
)
|
–
|
(1,680
|
)
|
||||||||||||
Disposal
of joint ventures
|
–
|
(51,613
|
)
|
–
|
–
|
–
|
–
|
(51,613
|
)
|
|||||||||||||
Balance
March 31
|
1,868,691
|
222,666
|
29,692
|
119,020
|
8,000
|
74,169
|
2,322,238
|
|
|
|
|
Indefinite
|
|
Basis
for
|
Discount
|
Growth
rate
|
|||||||
|
life
|
determining
|
rate
|
used
to
|
|||||||||||
Goodwill
|
intangibles
|
recoverable
|
applied
to
|
extrapolate
|
|||||||||||
R'000
|
R'000
|
amount
|
cash
flows
|
cash
flows
|
|||||||||||
Cash-generating
unit
|
|||||||||||||||
MultiChoice
Africa (Proprietary) Limited
|
371,321
|
106,585
|
Value
in use
|
20.94%
|
|
4.0%
|
|||||||||
MultiChoice
Africa Limited
|
392,511
|
37,141
|
Value
in use
|
29.82%
|
|
3.3%
|
|||||||||
MultiChoice
Hellas Limited
|
346,579
|
80,203
|
Value
in use
|
13.94%
|
|
2.7%
|
|||||||||
MultiChoice
Cyprus Limited
|
21,180
|
3,708
|
Fair
value
|
–
|
–
|
||||||||||
Electronic
Network Media Limited/SuperSport International Holdings
Limited
|
437,067
|
28,386
|
Value
in use
|
20.94%
|
|
4.0%
|
|||||||||
United
Broadcasting Corporation Public Company Limited
|
300,036
|
21,149
|
Fair
value
|
–
|
–
|
||||||||||
Irdeto
Access BV
|
29,692
|
7,728
|
Value
in use
|
13.11%
|
|
3.3%
|
|||||||||
M-Web
Holdings Limited
|
223,294
|
16,165
|
Value
in use
|
29.29%
|
|
4.0%
|
|||||||||
Boland
Newspapers (Proprietary) Limited
|
20,891
|
–
|
Value
in use
|
18.63%
|
|
4.0%
|
|||||||||
Paarl
Media Holdings (Proprietary) Limited
|
82,223
|
–
|
Value
in use
|
17.53%
|
|
4.0%
|
|||||||||
Natal
Witness Printing and Publishing Company
|
|||||||||||||||
(Proprietary)
Limited
|
11,464
|
–
|
Value
in use
|
18.63%
|
|
4.0%
|
|||||||||
Educor
Holdings Limited
|
74,170
|
–
|
Value
in use
|
20.90%
|
|
4.0%
|
|||||||||
Various
other units
|
11,810
|
–
|
Value
in use
|
various
|
various
|
||||||||||
2,322,238
|
301,065
|
||||||||||||||
Subscriber
base
R'000
|
|
Intellectual
property
rights
R'000
|
|
Brand
names
and
title
rights
R'000
|
|
Software
R'000
|
|
Concession
rights
R'000
|
|
Total
2005
R'000
|
|
Total
2004
R'000
|
|
|||||||||
Cost
price
|
||||||||||||||||||||||
Balance
April 1
|
1,927
|
190,334
|
357,554
|
10,987
|
12,773
|
573,575
|
602,176
|
|||||||||||||||
Currency
translation differences
|
–
|
(2,773
|
)
|
1,960
|
–
|
(194
|
)
|
(1,007
|
)
|
(44,421
|
)
|
|||||||||||
Impairment
|
–
|
–
|
–
|
–
|
–
|
–
|
2,939
|
|||||||||||||||
Acquisition
of subsidiaries
|
224,013
|
22,712
|
81
|
–
|
–
|
246,806
|
–
|
|||||||||||||||
Acquisitions
|
400
|
19,216
|
1,597
|
19,647
|
–
|
40,860
|
15,552
|
|||||||||||||||
Successive
acquisitions
|
–
|
–
|
–
|
–
|
–
|
–
|
14,077
|
|||||||||||||||
Disposals
|
–
|
(16,348
|
)
|
(12,006
|
)
|
–
|
–
|
(28,354
|
)
|
(500
|
)
|
|||||||||||
Disposal
of interest in joint ventures
|
–
|
–
|
(15,296
|
)
|
–
|
–
|
(15,296
|
)
|
–
|
|||||||||||||
Change
in effective holding in joint ventures
|
–
|
–
|
–
|
–
|
–
|
–
|
(1,192
|
)
|
||||||||||||||
Balance
March 31
|
226,340
|
213,141
|
333,890
|
30,634
|
12,579
|
816,584
|
588,631
|
|||||||||||||||
Accumulated
amortization
|
||||||||||||||||||||||
Balance
April 1
|
1,006
|
105,248
|
18,475
|
5,692
|
5,341
|
135,762
|
86,492
|
|||||||||||||||
Currency
translation differences
|
–
|
(1,990
|
)
|
–
|
–
|
(69
|
)
|
(2,059
|
)
|
(3,861
|
)
|
|||||||||||
Impairment
|
–
|
4,579
|
–
|
413
|
–
|
4,992
|
5,954
|
|||||||||||||||
Successive
acquisitions
|
–
|
–
|
–
|
–
|
–
|
–
|
659
|
|||||||||||||||
Disposals
|
–
|
(16,348
|
)
|
(190
|
)
|
–
|
–
|
(16,538
|
)
|
–
|
||||||||||||
Disposal
of interest in joint ventures
|
–
|
–
|
(1,784
|
)
|
–
|
–
|
(1,784
|
)
|
–
|
|||||||||||||
Amortization
|
372
|
41,436
|
1,787
|
7,782
|
548
|
51,925
|
62,004
|
|||||||||||||||
Change
in effective holding in joint ventures
|
–
|
–
|
–
|
–
|
–
|
–
|
(430
|
)
|
||||||||||||||
Balance
March 31
|
1,378
|
132,925
|
18,288
|
13,887
|
5,820
|
172,298
|
150,818
|
|||||||||||||||
Net
book value
|
224,962
|
80,216
|
315,602
|
16,747
|
6,759
|
644,286
|
437,813
|
|||||||||||||||
Classification
of amortization in income statements
|
||||||||||||||||||||||
Amortization for the year
|
51,925
|
62,004
|
||||||||||||||||||||
Impairment
|
4,992
|
3,015
|
||||||||||||||||||||
56,917
|
65,019
|
|
|
March
31
|
|||||
2005
|
|
|
2004
|
||||
|
|
|
|
R'000
|
|
|
R'000
|
7. |
INVESTMENTS
AND
LOANS
|
||||||
Investments
in associated companies
|
|||||||
Listed
|
793,331
|
–
|
|||||
Unlisted
|
33,491
|
30,871
|
|||||
826,822
|
30,871
|
||||||
Investments
held for trading
|
|||||||
Listed
|
8,111
|
–
|
|||||
Unlisted
|
30,458
|
–
|
|||||
38,569
|
–
|
||||||
Available-for-sale
investments
|
|||||||
Listed
|
313,763
|
137,204
|
|||||
Unlisted
|
1,033
|
286,522
|
|||||
314,796
|
423,726
|
||||||
Originated
loans
|
|||||||
Unlisted
|
23,127
|
21,331
|
|||||
23,127
|
21,331
|
||||||
Loans
to related parties
|
|||||||
Unlisted
|
24,779
|
17,653
|
|||||
24,779
|
17,653
|
||||||
Total
investments and loans
|
1,228,093
|
493,581
|
|||||
Investments
classified on balance sheets
|
|||||||
Non-current
|
1,219,982
|
70,044
|
|||||
Current
|
8,111
|
423,537
|
|||||
1,228,093
|
493,581
|
||||||
Market
value of total listed investments
|
3,208,023
|
137,204
|
|||||
Directors'
valuation of total unlisted investments and loans, as
approved
|
|||||||
by
the directors of the respective group companies
|
112,888
|
356,377
|
Name
of subsidiary
|
Measure-ment
currency
|
Type
of interest
|
Effective
percentage interest*
|
Nature
of business
|
Country
of incorporation
|
||||||
2005
|
2004
|
||||||||||
%
|
%
|
||||||||||
Media24
Limited
|
ZAR
|
D
|
100.0
|
100.0
|
Print
media
|
South
Africa
|
|||||
Paarl
Media Holdings (Proprietary) Limited
|
ZAR
|
I
|
83.8
|
84.2
|
Printing
|
South
Africa
|
|||||
Touchline
Media (Proprietary) Limited
|
ZAR
|
I
|
100.0
|
100.0
|
Magazine
publishing
|
South
Africa
|
|||||
Boland
Newspapers (Proprietary) Limited
|
ZAR
|
I
|
75.0
|
75.0
|
Newspaper
publishing
|
South
Africa
|
|||||
Via
Afrika Limited
|
ZAR
|
I
|
100.0
|
100.0
|
Book
publishing and retail
|
South
Africa
|
|||||
Educor
Holdings Limited
|
ZAR
|
I
|
100.0
|
93.5
|
Private
education
|
South
Africa
|
|||||
MIH
Investments (Proprietary) Limited
|
ZAR
|
D
|
100.0
|
100.0
|
Investment
holding
|
South
Africa
|
|||||
MIH
Holdings Limited
|
ZAR
|
I
|
100.0
|
100.0
|
Investment
holding
|
South
Africa
|
|||||
MultiChoice
Africa (Proprietary) Limited
|
ZAR
|
I
|
100.0
|
100.0
|
Subscription
television
|
South
Africa
|
|||||
M-Web
Holdings (Proprietary) Limited
|
ZAR
|
I
|
100.0
|
100.0
|
Internet
service and content provider
|
South
Africa
|
|||||
MIH
(BVI) Limited
|
USD
|
I
|
100.0
|
100.0
|
Investment
holding
|
British
Virgin Islands
|
|||||
Myriad
International Holdings BV
|
EUR
|
I
|
100.0
|
100.0
|
Investment
holding
|
The
Netherlands
|
|||||
MultiChoice
Africa Limited
|
USD
|
I
|
100.0
|
100.0
|
Subscription
television
|
Mauritius
|
|||||
NetMed
NV
|
EUR
|
I
|
74.5
|
84.7
|
Investment
holding
|
The
Netherlands
|
|||||
NetMed
Hellas SA
|
EUR
|
I
|
74.5
|
84.7
|
Subscription
television
|
Greece
|
|||||
MultiChoice
Hellas SA
|
EUR
|
I
|
44.9
|
44.9
|
Subscription
television
|
Greece
|
|||||
MultiChoice
Cyprus Holdings Limited
|
CYP
|
I
|
51.7
|
58.5
|
Investment
holding
|
Cyprus
|
|||||
MultiChoice
Cyprus Limited
|
CYP
|
I
|
26.4
|
29.9
|
Subscription
television
|
Cyprus
|
|||||
Irdeto
Access BV
|
USD
|
I
|
100.0
|
100.0
|
Technology
development
|
The
Netherlands
|
|||||
Shanghai
Sportscn.com Information Technology Company Limited
|
CNY
|
I
|
87.7
|
87.7
|
Online
sport content
|
China
|
|||||
Entriq
Inc.
|
USD
|
I
|
100.0
|
100.0
|
Technology
development
|
USA
|
|||||
M-Web
(Thailand) Limited
|
THB
|
I
|
100.0
|
100.0
|
Internet
content provider
|
Thailand
|
|||||
Internet
Knowledge Service Centre Company Limited
|
THB
|
I
|
62.5
|
62.5
|
Internet
service provider
|
Thailand
|
|||||
D
-
Direct interest
|
|||||||||||
I
-
Effective combined direct and indirect interest
|
|||||||||||
*
-
The effective percentage interest shown is the financial
effective
interest, after adjusting for the interests of the group's
|
|||||||||||
equity
compensation plans treated as treasury shares.
|
|||||||||||
Name
of joint venture
|
|
Measurement
currency
|
|
Type
of interest
|
Effective
percentage interest*
|
Nature
of business
|
Country
of incorporation
|
|||
2005
|
2004
|
|||||||||
%
|
%
|
|||||||||
MNH
Holdings (1998) (Proprietary) Limited
|
ZAR
|
D
|
50,0
|
50,0
|
Investment
holding
|
South
Africa
|
||||
Electronic
Media Network Limited
|
ZAR
|
I
|
60,1
|
60,1
|
Pay
TV content provider
|
South
Africa
|
||||
SuperSport
International Holdings Limited
|
ZAR
|
I
|
60,1
|
60,1
|
Pay
TV content provider
|
South
Africa
|
||||
United
Broadcasting Corporation Public Company Limited
|
THB
|
I
|
30.6
|
30,8
|
|
Subscription
television
|
Thailand
|
|||
MultiChoice
Supplies (Proprietary) Limited
|
ZAR
|
I
|
50,0
|
50,0
|
|
Set-top
box rentals
|
South
Africa
|
|||
Tencent
Holdings Limited
|
CNY
|
I
|
–
|
50,0
|
Instant
messaging services
|
Cayman
Islands
|
||||
KSC
Commercial Internet Company Limited
|
THB
|
I
|
40.6
|
40.6
|
|
Internet
service provider
|
Thailand
|
|||
Myriad
International Programming Services BV
|
EUR
|
I
|
80.0
|
80,0
|
|
Programme
content acquisition
|
The
Netherlands
|
|||
The
Natal Witness Printing and Publishing Company (Proprietary)
Limited
|
ZAR
|
I
|
50,0
|
50,0
|
Newspaper
publishing and printing
|
South
Africa
|
March
31
|
||||||
2005
|
|
2004
|
||||
|
|
R'000
|
|
R'000
|
||
Significant
joint ventures
|
||||||
The
following are the combined summarized balance sheets
of the
group's
|
||||||
significant
joint venture companies as per their financial statements:
|
||||||
Non-current
assets
|
746,738
|
808,092
|
||||
Current
assets
|
2,533,455
|
2,655,584
|
||||
Total
assets
|
3,280,193
|
3,463,676
|
||||
Total
non -current liabilities
|
554,331
|
489,315
|
||||
Total
current liabilities
|
2,238,172
|
2,924,923
|
||||
Total
shareholders' equity
|
487,690
|
49,438
|
||||
Total
equity and liabilities
|
3,280,193
|
3,463,676
|
||||
The
following are the summarized income statements:
|
||||||
Revenue
|
4,600,741
|
4,106,154
|
||||
Net
profit
|
542,375
|
217,112
|
March
31
|
|||||||
2005
|
|
2004
|
|
||||
|
|
R'000
|
|
R'000
|
|||
Investment
in associated companies
|
|||||||
Balance
April 1
|
30,871
|
23,242
|
|||||
Associated
companies acquired - gross consideration
|
717,373
|
1,369
|
|||||
Net
assets acquired
|
657,972
|
–
|
|||||
Goodwill
and intangibles recognized
|
58,399
|
–
|
|||||
Other
|
1,002
|
1,369
|
|||||
Associated
companies sold
|
(10,084
|
)
|
–
|
||||
Loans
made to the associated company
|
–
|
3,975
|
|||||
Share
of other reserve movements
|
1,765
|
–
|
|||||
Share
of equity-accounted results per the income statement
|
91,308
|
3,147
|
|||||
Profit
before taxation
|
96,294
|
3,147
|
|||||
Taxation
|
(4,986
|
)
|
–
|
||||
Dividends
paid
|
(4,091
|
)
|
(3,547
|
)
|
|||
Foreign
currency translation adjustments
|
(320
|
)
|
153
|
||||
Dilution
loss
|
–
|
(431
|
)
|
||||
Successive
acquisitions
|
–
|
2,963
|
|||||
Balance
March 31
|
826,822
|
30,871
|
|||||
Significant
associated companies
|
|||||||
The
following are the combined summarized balance sheets
of Free State
Cheetahs Proprietary Limited, Griqualand
West Rugby Proprietary Limited, Natal Sharks Proprietary Limited and
Tencent Holdings Limited as per their
financial statements:
|
|||||||
Non-current
assets
|
310,823
|
111,828
|
|||||
Current
assets
|
1,967,565
|
22,825
|
|||||
Total
assets
|
2,278,388
|
134,653
|
|||||
Total
non-current liabilities
|
213,641
|
150,580
|
|||||
Total
current liabilities
|
5,971
|
88
|
|||||
Total
shareholders' equity
|
2,058,776
|
(16,015
|
)
|
||||
Total
equity and liabilities
|
2,278,388
|
134,653
|
|||||
The
following are the summarized income statements:
|
|||||||
Revenue
|
725,183
|
40,195
|
|||||
Operating
profit
|
250,471
|
18,790
|
|||||
Net
profit
|
252,482
|
11,223
|
Name
of associated company
|
Measurement
currency
|
Type
of interest
|
Effective
percentage interest*
|
Nature
of business
|
Country
of incorporation
|
||||||
2005
|
2004
|
||||||||||
%
|
%
|
||||||||||
Tencent
Holdings Limited
|
CNY
|
I
|
35.6
|
–
|
Instant-messaging
services
|
Cayman
Islands
|
|||||
Free
State Cheetahs (Proprietary) Limited
|
ZAR
|
I
|
14.7
|
14.7
|
Professional
rugby team
|
South
Africa
|
|||||
Griqualand
West Rugby (Proprietary) Limited
|
ZAR
|
I
|
14.7
|
14.7
|
Professional
rugby team
|
South
Africa
|
|||||
Natal
Sharks (Proprietary) Limited
|
ZAR
|
I
|
24.0
|
24.0
|
Professional
rugby team
|
South
Africa
|
March
31
|
||||||||
|
2005
|
|
2004
|
|
||||
|
|
R'000
|
|
R'000
|
|
|||
Investments
held for trading
|
||||||||
Non-current
|
||||||||
Sanlam
Dividend Income Fund
|
30,458
|
–
|
||||||
Current
|
||||||||
Andreou
& Paraskevaides Enterprises Limited
|
7,151
|
–
|
||||||
Other
|
960
|
–
|
||||||
38,569
|
–
|
|||||||
Available-for-sale
investments
|
||||||||
Non-current
|
314,796
|
189
|
||||||
Beijing
Media Corporation Limited
|
313,763
|
–
|
||||||
Other
|
1,033
|
189
|
||||||
Current
|
–
|
423,537
|
||||||
Electronic
Media Network Limited
|
–
|
149,609
|
||||||
SuperSport
International Holdings Limited
|
–
|
136,724
|
||||||
Liberty
Media Corporation
|
–
|
137,204
|
||||||
314,796
|
423,726
|
|||||||
Originating
loans
|
||||||||
Non-current
|
||||||||
Loan
to Thebe Scitech (Proprietary) Limited
|
15,000
|
15,000
|
||||||
Other
loans
|
8,127
|
6,331
|
||||||
23,127
|
21,331
|
|||||||
Loans
to related parties
|
||||||||
Non-current
|
||||||||
Uppercase
Media (Proprietary) Limited
|
9,504
|
3,896
|
||||||
Natal
Witness Administration Company (Proprietary) Limited
|
5,000
|
5,000
|
||||||
8
Ink Publishing (Proprietary) Limited
|
3,629
|
1,906
|
||||||
KSC
Commercial Internet Company Limited
|
4,269
|
–
|
||||||
Griqualand
West Rugby (Proprietary) Limited
|
–
|
3,081
|
||||||
Rodale
& Touchline Publishers (Proprietary) Limited
|
776
|
607
|
||||||
Sunbird
(Proprietary) Limited
|
650
|
678
|
||||||
Other
|
951
|
2,485
|
||||||
24,779
|
17,653
|
March
31
|
|||||||||||
2005
|
2004
|
||||||||||
R'000
|
R'000
|
||||||||||
|
|
||||||||||
Cost
|
|||||||||||
Program
and sports rights
|
722,104
|
857,654
|
|||||||||
Film
rights
|
559,702
|
631,952
|
|||||||||
1,281,806
|
1,489,606
|
||||||||||
Accumulated
amortization
|
|||||||||||
Program
and sports rights
|
296,430
|
470,129
|
|||||||||
Film
rights
|
216,681
|
218,942
|
|||||||||
513,111
|
689,071
|
||||||||||
Net
book value
|
|||||||||||
Program
and sports rights
|
425,674
|
387,525
|
|||||||||
Film
rights
|
343,021
|
413,010
|
|||||||||
768,695
|
800,535
|
||||||||||
Classified
on the balance sheets as follows
|
|||||||||||
Current
assets
|
721,137
|
760,639
|
|||||||||
Non-current
assets
|
47,558
|
39,896
|
|||||||||
768,695
|
800,535
|
||||||||||
Balance
April 1
|
427,699
|
(15,972
|
)
|
||||||||
Acquisition
of subsidiaries
|
(49,833
|
)
|
6,183
|
||||||||
Disposal
of subsidiaries
|
(1,274
|
)
|
–
|
||||||||
Disposal
of joint ventures
|
480
|
–
|
|||||||||
Accounted
for in income statements
|
16,080
|
326,772
|
|||||||||
Accounted
for against reserves
|
2,361
|
101,613
|
|||||||||
Change
in effective holding in joint ventures
|
–
|
(1,583
|
)
|
||||||||
Currency
translation differences
|
1,900
|
1,640
|
|||||||||
Acquisitions
|
–
|
9,046
|
|||||||||
Balance
March 31
|
397,413
|
427,699
|
|
|
|
|
|
|
Acquisition
|
|
|
|
Disposal
of
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
of
|
|
Currency
|
|
subsidiary
|
|
|
|
|||||||
|
|
April
1
|
|
Charged
|
|
Charged
|
|
subsidiary
|
|
translation
|
|
and
joint
|
|
March
31
|
|
|||||||
|
|
2004
|
|
to
income
|
|
to
equity
|
|
and
JV
|
|
differences
|
|
venture
|
|
2005
|
|
|||||||
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
||||||||
Deferred
taxation assets
|
||||||||||||||||||||||
Property,
plant and equipment
|
56,020
|
4,937
|
30
|
1,690
|
3,482
|
1,250
|
67,409
|
|||||||||||||||
Intangible
assets
|
27,905
|
(10,749
|
)
|
–
|
18
|
1,826
|
47
|
19,047
|
||||||||||||||
Receivables
and current assets
|
83,805
|
(15,418
|
)
|
–
|
–
|
(535
|
)
|
(19,995
|
)
|
47,857
|
||||||||||||
Provisions
and current liabilities
|
155,647
|
24,271
|
82
|
(13,080
|
)
|
(66
|
)
|
(2,009
|
)
|
164,845
|
||||||||||||
Program
and film rights
|
69,811
|
(8,039
|
)
|
–
|
–
|
3,247
|
–
|
65,019
|
||||||||||||||
Income
received in advance
|
84,217
|
(10,653
|
)
|
5,084
|
29,127
|
441
|
(5,041
|
)
|
103,175
|
|||||||||||||
Tax
losses carried forward
|
1,289,039
|
(291,653
|
)
|
–
|
–
|
(364
|
)
|
–
|
997,022
|
|||||||||||||
Capitalized
finance leases
|
295,999
|
(30,225
|
)
|
–
|
–
|
(1,946
|
)
|
–
|
263,828
|
|||||||||||||
Derivative
assets
|
42,785
|
(42,785
|
)
|
–
|
–
|
–
|
–
|
–
|
||||||||||||||
Hedging
reserve
|
6,473
|
(6,473
|
)
|
–
|
–
|
–
|
–
|
–
|
||||||||||||||
Translation
reserves
|
3,804
|
1,854
|
–
|
–
|
3,395
|
–
|
9,053
|
|||||||||||||||
STC
credits
|
77,114
|
16,875
|
–
|
–
|
–
|
–
|
93,989
|
|||||||||||||||
2,192,619
|
(368,058
|
)
|
5,196
|
17,755
|
9,480
|
(25,748
|
)
|
1,831,244
|
||||||||||||||
Valuation
allowance
|
1,397,126
|
(462,550
|
)
|
–
|
–
|
6,572
|
(24,469
|
)
|
916,679
|
|||||||||||||
795,493
|
94,492
|
5,196
|
17,755
|
2,908
|
(1,279
|
)
|
914,565
|
|||||||||||||||
Deferred
taxation liabilities
|
||||||||||||||||||||||
Property,
plant and equipment
|
239,532
|
17,344
|
522
|
(28
|
)
|
9,298
|
–
|
266,668
|
||||||||||||||
Intangible
assets
|
54,022
|
(5,054
|
)
|
–
|
67,401
|
(256
|
)
|
(509
|
)
|
115,604
|
||||||||||||
Receivables
and current assets
|
13,497
|
14,511
|
–
|
215
|
(113
|
)
|
–
|
28,110
|
||||||||||||||
Provisions
and current liabilities
|
624
|
(36
|
)
|
546
|
–
|
(62
|
)
|
–
|
1,072
|
|||||||||||||
Capitalized
finance leases
|
104,224
|
(21,890
|
)
|
–
|
–
|
(7,859
|
)
|
24
|
74,499
|
|||||||||||||
Derivative
liabilities
|
(44,105
|
)
|
73,537
|
–
|
–
|
–
|
–
|
29,432
|
||||||||||||||
Hedging
reserve
|
–
|
–
|
1,767
|
–
|
–
|
–
|
1,767
|
|||||||||||||||
367,794
|
78,412
|
2,835
|
67,588
|
1,008
|
(485
|
)
|
517,152
|
|||||||||||||||
Net
deferred taxation
|
427,699
|
16,080
|
2,361
|
(49,833
|
)
|
1,900
|
(794
|
)
|
397,413
|
|
|
South
Africa
R'000
|
|
Rest
of
Africa
R'000
|
|
Greece
and
Cypus
R'000
|
|
Netherlands
R'000
|
|
USA
R'000
|
|
Thailand
R'000
|
|
Total
R'000
|
||||||||
Valuation
allowance
|
407,722
|
–
|
92,052
|
150,627
|
141,681
|
124,597
|
916,679
|
|||||||||||||||
|
|
|
South
Africa
R'000
|
|
|
Rest
of
Africa
R'000
|
|
|
Greece
and
Cyprus
R'000
|
|
|
Netherlands
R'000
|
|
|
USA
R'000
|
|
|
Thailand
R'000
|
|
|
Total
R'000
|
|
Expires
in year one
|
–
|
–
|
59,389
|
–
|
–
|
52,893
|
112,282
|
|||||||||||||||
Expires
in year two
|
–
|
–
|
262,018
|
–
|
–
|
51,145
|
313,163
|
|||||||||||||||
Expires
in year three
|
–
|
–
|
270,023
|
–
|
–
|
29,468
|
299,491
|
|||||||||||||||
Expires
in year four
|
–
|
–
|
24
|
–
|
–
|
26,948
|
26,972
|
|||||||||||||||
Expires
in year five
|
–
|
–
|
185,659
|
–
|
–
|
19,965
|
205,624
|
|||||||||||||||
Expire
after five years
|
1,148,398
|
398,565
|
–
|
455,245
|
386,154
|
–
|
2,388,362
|
|||||||||||||||
1,148,398
|
398,565
|
777,113
|
455,245
|
386,154
|
180,419
|
3,345,894
|
||||||||||||||||
March
31
|
|||||||
|
|
2005
|
|
2004
|
|
||
|
|
R'000
|
|
R'000
|
|||
Deferred
taxation
|
|||||||
Deferred
tax assets
|
868,501
|
507,195
|
|||||
Deferred
tax liabilities
|
(471,088
|
)
|
(79,496
|
)
|
|||
Net
deferred tax assets
|
397,413
|
427,699
|
|||||
Raw
materials
|
101,126
|
112,909
|
||||||||
Finished
products, trading inventory and consumables
|
216,244
|
155,006
|
||||||||
Work-in-progress
|
17,824
|
28,204
|
||||||||
Set-top
boxes, internet and associated components
|
170,028
|
200,305
|
||||||||
Gross
inventory
|
505,222
|
496,424
|
||||||||
Less:
provision for slow-moving and obsolete inventories
|
(121,755
|
)
|
(130,946
|
)
|
||||||
383,467
|
365,478
|
|||||||||
Trade
accounts receivable
|
1,530,882
|
1,586,692
|
||||||||
Less:
Provision for impairment of receivables
|
(238,687
|
)
|
(398,452
|
)
|
||||||
1,292,195
|
1,188,240
|
|||||||||
March
31
|
|||||||||||
2005
|
|
2004
|
|
||||||||
R'000
|
R'000
|
||||||||||
Prepayments
and accrued income
|
235,060
|
229,229
|
|||||||||
Staff
debtors
|
9,226
|
9,271
|
|||||||||
VAT
and related taxes receivable
|
30,808
|
36,352
|
|||||||||
Receivable
from minority shareholder
|
851
|
19,819
|
|||||||||
Other
receivables
|
134,302
|
291,702
|
|||||||||
410,247
|
586,373
|
||||||||||
March
31
|
|||||||||||||
|
|
|
|
2005
|
|
2004
|
|
2003
|
|
||||
|
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
||||
Sale
of goods and services to related parties
|
Notes
|
||||||||||||
Electronic
Media Network Limited
|
(a)
|
|
43,212
|
41,776
|
28,696
|
||||||||
SuperSport
International Holdings Limited
|
(a)
|
|
15,673
|
17,439
|
11,022
|
||||||||
Myriad
International Programming Services BV
|
(a)
|
|
2,615
|
–
|
–
|
||||||||
United
Broadcasting Corporation Public Company Limited
|
(a)
|
|
6,361
|
6,456
|
1,096
|
||||||||
Alchemy
Publishing (Proprietary) Limited
|
(b)
|
|
–
|
7,287
|
8,213
|
||||||||
Antenna
TV
|
(c)
|
|
–
|
4,584
|
4,420
|
||||||||
KSC
Commercial Internet Company Limited
|
(d)
|
|
–
|
–
|
7,438
|
||||||||
Lumiere
Television Limited
|
(e)
|
|
–
|
16,463
|
25,433
|
||||||||
Jane
Raphaely & Associates (Proprietary) Limited
|
(b)
|
|
10,252
|
17,924
|
17,177
|
||||||||
MultiChoice
Supplies (Proprietary) Limited
|
(f)
|
|
–
|
–
|
3,600
|
||||||||
New
Media Publishers (Proprietary) Limited
|
(b)
|
|
32,885
|
3,973
|
55,987
|
||||||||
East
African Magazines (Proprietary) Limited
|
(b)
|
|
1,016
|
–
|
–
|
||||||||
8
Ink Publishing (Proprietary) Limited
|
(b)
|
|
2,455
|
–
|
–
|
||||||||
Capital
Media (Proprietary) Limited
|
(b)
|
|
2,183
|
–
|
–
|
||||||||
Rodale
& Touchline Publishers (Proprietary) Limited
|
(b)
|
|
12,214
|
20,140
|
28,037
|
||||||||
Shape
(Proprietary) Limited
|
(b)
|
|
4,854
|
7,608
|
9,670
|
||||||||
Uppercase
Media (Proprietary) Limited
|
(b)
|
|
10,244
|
10,157
|
6,241
|
||||||||
143,964
|
153,807
|
207,030
|
(a) |
Sale
of goods and services to M-Net, SuperSport and
UBC.
|
(b) |
Media24
Limited receives revenue from a number of its related
parties mainly for
the printing and distribution of magazines and
newspapers.
|
(c) |
Transponder
rental paid by Antenna TV to NetMed
NV.
|
(d) |
Management
fee of Rand 1.4 million and asset usage fees of
Rand 6.0 million paid to
M-Web (Thailand) Limited.
|
(e) |
Royalty
recovery fee paid to NetMed NV.
|
(f) |
Management
fee paid to MultiChoice Africa (Proprietary)
Limited.
|
March
31
|
|||||||||||||||||
2005
|
2004
|
2003
|
|||||||||||||||
R'000
|
R'000
|
R'000
|
|||||||||||||||
Purchase
of goods and services
|
|||||||||||||||||
Electronic
Media Network Limited
|
|||||||||||||||||
SuperSport
International Holdings Limited
|
|
(a)
|
1,909,895
|
1,693,173
|
1,699,399
|
||||||||||||
KSC
Comnet Internet Company Limited
|
|
(b)
|
–
|
–
|
1,727
|
||||||||||||
Lumiere
Productions AE
|
|
(c)
|
–
|
46,633
|
51,151
|
||||||||||||
Lumiere
Kosmos Communication SA
|
|
(d)
|
–
|
1,765
|
2,343
|
||||||||||||
Antenna
TV
|
|
(e)
|
–
|
–
|
13,904
|
||||||||||||
Tyletypos
AE
|
|
(e)
|
–
|
–
|
14,257
|
||||||||||||
1,909,895
|
1,741,571
|
1,782,781
|
|||||||||||||||
(a)
(b)
|
Channel
and programming rights purchased by MultiChoice Africa
(Proprietary)
Limited.
Network
fees and lease line charges paid by M-Web (Thailand)
Limited.
|
(c) |
Programming
production costs paid by NetMed NV.
|
(d) |
Subtitling
costs paid by NetMed NV.
|
(e) |
Programming
and advertising costs paid by NetMed
NV.
|
March
31
|
|||||||||||
2005
|
|
2004
|
|||||||||
R'000
|
R'000
|
||||||||||
Receivables
|
|||||||||||
SuperSport
International Holdings Limited
|
–
|
928
|
|||||||||
Electronic
Media Network Limited
|
2,477
|
–
|
|||||||||
United
Broadcasting Corporation Public Company Limited
|
7,432
|
8,178
|
|||||||||
KSC
Commercial Internet Company Limited
|
2,082
|
4,774
|
|||||||||
Alchemy
Publishing (Proprietary) Limited
|
–
|
1,232
|
|||||||||
Capital
Media (Proprietary) Limited
|
487
|
1,235
|
|||||||||
Jane
Raphaely & Associates (Proprietary) Limited
|
1,984
|
1,940
|
|||||||||
New
Media Publishers (Proprietary) Limited
|
6,315
|
5,929
|
|||||||||
Rodale
& Touchline Publishers (Proprietary) Limited
|
2,554
|
2,072
|
|||||||||
Shape
(Proprietary) Limited
|
728
|
792
|
|||||||||
East
African Magazines (Proprietary) Limited
|
2,008
|
–
|
|||||||||
Associated
Magazines (Proprietary) Limited
|
2,056
|
1,017
|
|||||||||
Western
Province Professional Cricket (Proprietary) Ltd
|
–
|
1,650
|
|||||||||
Free
State Cheethas (Proprietary) Limited
|
–
|
1,601
|
|||||||||
Minority
shareholder loans
|
37,555
|
–
|
|||||||||
Other
related parties
|
1,233
|
438
|
|||||||||
66,911
|
31,786
|
||||||||||
Payables
|
|||||||||||
Electronic
Media Network Limited
|
72,613
|
46,811
|
|||||||||
SuperSport
International Holdings Limited
|
2,934
|
1,715
|
|||||||||
Alibiprops
12 (Proprietary) Limited
|
3,673
|
–
|
|||||||||
Griqualand
West Rugby (Proprietary) Limited
|
–
|
3,849
|
|||||||||
Natal
Witness Administration Company (Proprietary) Limited
|
–
|
4,500
|
|||||||||
Jane
Raphaely & Associates (Proprietary) Limited
|
1,043
|
–
|
|||||||||
Rodale
& Touchline Publishers (Proprietary) Limited
|
1,241
|
–
|
|||||||||
Associated
Magazines (Proprietary) Limited
|
–
|
1,927
|
|||||||||
MultiChoice
Eastern Cape (Proprietary) Limited
|
1,358
|
–
|
|||||||||
Other
related parties
|
3,532
|
3,250
|
|||||||||
86,394
|
62,052
|
||||||||||
March
31
|
|||||||||||||
|
|
|
|
2005
|
|
2004
|
|
2003
|
|
||||
|
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
||||
Directors'
emoluments
|
|||||||||||||
Executive
directors
|
|||||||||||||
Remuneration
for other services paid by subsidiary companies
|
4,023
|
3,598
|
3,577
|
||||||||||
Non-executive
directors
|
|||||||||||||
Fees
for services as directors
|
2,805
|
2,192
|
1,506
|
||||||||||
Fees
for services as directors of subsidiary companies
|
2,120
|
1,790
|
1,573
|
||||||||||
8,948
|
7,580
|
6,656
|
|||||||||||
|
|
|
|
|
|
Bonuses
and
|
|
|
|
|
|
|||||
|
|
|
|
|
|
performance
|
|
Pension
|
|
|
|
|||||
|
|
|
|
Salary
|
|
related
fees
|
|
Contributions
|
|
Total
|
|
|||||
Executive
directors
|
|
R'000
|
R'000
|
R'000
|
R'000
|
|||||||||||
2005 |
|
|||||||||||||||
JP Bekker |
|
–
|
–
|
–
|
–
|
|||||||||||
SJZ Pacak |
|
1,846
|
2,000
|
177
|
4,023
|
|||||||||||
1,846
|
2,000
|
177
|
4,023
|
|||||||||||||
2004 |
|
|||||||||||||||
JP
Bekker
|
–
|
–
|
–
|
–
|
||||||||||||
SJZ
Pacak
|
1,611
|
1,800
|
187
|
3,598
|
||||||||||||
1,611
|
1,800
|
187
|
3,598
|
|||||||||||||
Committee1
|
Committee1
|
|||||||||||||||||||
Director's
|
and
trustee2
|
Total
|
Director's
|
and
trustee2
|
Total
|
|||||||||||||||
fees
|
fees
|
2005
|
fees
|
fees
|
2004
|
|||||||||||||||
Non-executive
directors
|
R'000
|
R'000
|
R'000
|
R'000
|
R'000
|
R'000
|
||||||||||||||
T
Vosloo3,4,5
|
1,788
|
–
|
1,788
|
1,325
|
–
|
1,325
|
||||||||||||||
JF
Malherbe3,4
|
–
|
–
|
–
|
187
|
50
|
237
|
||||||||||||||
JJM
van Zyl3,4,5
|
629
|
355
|
984
|
573
|
315
|
888
|
||||||||||||||
E
Botha4
|
265
|
–
|
265
|
200
|
–
|
200
|
||||||||||||||
LM
Taunyane4
|
–
|
–
|
–
|
83
|
–
|
83
|
||||||||||||||
LN
Jonker
|
130
|
–
|
130
|
100
|
44
|
144
|
||||||||||||||
NP
van Heerden
|
130
|
105
|
235
|
100
|
105
|
205
|
||||||||||||||
BJ
van der Ross
|
130
|
39
|
169
|
100
|
46
|
146
|
||||||||||||||
GJ
Gerwel3,4,6
|
570
|
51
|
621
|
417
|
68
|
485
|
||||||||||||||
HSS
Willemse
|
130
|
3
|
133
|
100
|
12
|
112
|
||||||||||||||
F
du Plessis
|
140
|
155
|
295
|
42
|
31
|
73
|
||||||||||||||
FTM
Phaswana
|
130
|
–
|
130
|
42
|
–
|
42
|
||||||||||||||
RCC
Jafta
|
140
|
35
|
175
|
42
|
–
|
42
|
||||||||||||||
4,182
|
743
|
4,925
|
3,311
|
671
|
3,982
|
Purchase
|
Number
of
|
Purchase
|
Release
|
|||||||||||
Name
|
date
|
N
- shares
|
price
|
period
|
||||||||||
JP
Bekker ¹
|
10/01/2002
|
|
|
2,452,411
|
|
|
R22,39
-
|
|
|
10/01/2005
-
|
|
|||
|
|
|
|
|
|
|
|
|
|
R24,50
|
|
|
10/01/2007
|
|
|
|
|
|
12/17/2002
|
2,236,280
|
R29,09
-
|
12/17/2005
-
|
|||||||
R31,54
|
12/17/2007
|
|||||||||||||
SJZ
Pacak
|
01/02/2003
|
500,000
|
R23,50
|
01/02/2006 -
|
||||||||||
01/02/2008
|
||||||||||||||
|
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.
|
Naspers
Class A ordinary
shares
|
|||||||||||||
Beneficial
|
Non-beneficial
|
||||||||||||
Name
|
Direct
|
Indirect
|
Direct
|
Indirect
|
|||||||||
JJM
van Zyl
|
745
|
–
|
–
|
–
|
Naspers
N ordinary
shares
|
||||||||||||||
Beneficial
|
Non-beneficial
|
|||||||||||||
Name
|
Direct
|
Indirect
|
Direct
|
Indirect
|
||||||||||
T
Vosloo
|
25,000
|
300,000
|
–
|
–
|
||||||||||
JP
Bekker
|
314,754
|
–
|
–
|
3,532,756
|
||||||||||
SJZ
Pacak
|
114,518
|
262,078
|
–
|
135,007
|
||||||||||
JJM
van Zyl
|
50,361
|
173,793
|
–
|
–
|
||||||||||
E
Botha
|
15,332
|
–
|
–
|
–
|
||||||||||
LN
Jonker
|
1,000
|
–
|
–
|
67,000
|
||||||||||
NP
van Heerden
|
–
|
–
|
–
|
2,300
|
||||||||||
BJ
van der Ross
|
–
|
–
|
–
|
–
|
||||||||||
GJ
Gerwel
|
–
|
–
|
–
|
–
|
||||||||||
HSS
Willemse
|
–
|
–
|
–
|
–
|
||||||||||
F
du Plessis
|
–
|
|
–
|
–
|
500
|
|||||||||
FTM
Phaswana
|
630
|
|
–
|
–
|
–
|
|||||||||
RCC
Jafta
|
–
|
–
|
–
|
–
|
March
31
|
||||||||||
2005
|
2004
|
|||||||||
R'000
|
R'000
|
|||||||||
14. |
SHARE
CAPITAL AND PREMIUM
|
|
||||||||
Authorised
|
||||||||||
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
|
14,243
|
14,243
|
||||||||
314,548,700
Class N ordinary shares of 2c each (2004: 296,816,639)
|
6,291
|
5,936
|
||||||||
20,534
|
20,179
|
|||||||||
Share
premium
|
6,173,258
|
5,412,628
|
||||||||
6,193,792
|
5,432,807
|
|||||||||
Less:
31,959,017 Class N ordinary shares held as treasury shares
|
||||||||||
(2004:
35,197,406 Class N ordinary shares)
|
(802,641
|
)
|
(840,778
|
)
|
||||||
5,391,151
|
4,592,029
|
|||||||||
|
2005
Number
of
N
shares
|
2004
Number
of
N
shares
|
||||||||
Movement
in Class N ordinary shares in issue during the
year
|
||||||||||
Shares
in issue at April 1
|
296,816,639
|
296,816,639
|
||||||||
Shares
issued to acquire M-Net/SuperSport shares from minority
shareholders
|
17,532,061
|
–
|
||||||||
Shares
issued to Naspers Share Incentive Trust
|
200,000
|
–
|
||||||||
Shares
in issue at March 31
|
314,548,700
|
296,816,639
|
||||||||
Movement
in Class N ordinary shares held as treasury shares during
the
year
|
||||||||||
Shares
held as treasury shares at April 1
|
35,197,406
|
39,003,111
|
||||||||
Shares
acquired by M-Net and SuperSport equity compensation plans
|
1,089,686
|
–
|
||||||||
Shares
issued to equity compensation plans
|
200,000
|
–
|
||||||||
Shares
acquired by entities in the group
|
86,573
|
–
|
||||||||
Deconsolidation
of shares held by the Phutuma Futhi scheme
|
–
|
(1,186,220
|
)
|
|||||||
Change
in effective interest in treasury shares held by
SuperSport
|
–
|
21,877
|
||||||||
Shares
bought by equity compensation plans from participants
|
–
|
882
|
||||||||
Shares
acquired by participants from equity compensation plans
|
(4,614,648
|
)
|
(2,642,244
|
)
|
||||||
Shares
held as treasury shares at March 31
|
31,959,017
|
35,197,406
|
||||||||
Net
number of shares in issue at March 31
|
282,589,683
|
261,619,233
|
March
31
|
|||||||
|
2005
Number
of
N
shares
|
2004
Number
of
N
shares
|
|||||
Shares
at the disposal of equity compensation plans at April 1
|
30,574,708
|
33,194,193
|
|||||
Shares
issued to equity compensation plans
|
200,000
|
–
|
|||||
Shares
acquired by the M-Net and SuperSport plans
|
1,089,686
|
–
|
|||||
Shares
bought from participants
|
–
|
882
|
|||||
Shares
acquired by participants
|
(4,614,648
|
)
|
(2,642,244
|
)
|
|||
Change
in effective interest in treasury shares held by SuperSport
plan
|
–
|
21,877
|
|||||
Shares
at the disposal of the plans at March 31
|
27,249,746
|
30,574,708
|
|||||
Shares
allocated by the plans at April 1
|
29,348,231
|
30,776,858
|
|||||
Shares
previously allocated by the M-Net and SuperSport plans
|
661,292
|
–
|
|||||
Shares
allocated to participants
|
1,111,411
|
2,268,826
|
|||||
Shares
acquired by participants
|
(4,614,648
|
)
|
(2,642,244
|
)
|
|||
Shares
cancelled and forfeited
|
(337,391
|
)
|
(1,068,385
|
)
|
|||
Change
in effective interest in treasury shares held by SuperSport
plan
|
–
|
13,176
|
|||||
Shares
allocated by the plans at March 31
|
26,168,895
|
29,348,231
|
|||||
Shares
available for allocation at March 31
|
1,080,851
|
1,226,477
|
|
March
31
|
||||||
|
2005
|
2004
|
|||||
|
R'000
|
R'000
|
|||||
15. OTHER
RESERVES
|
|||||||
Other reserves on the balance sheet comprise:
|
|||||||
Fair value reserve
|
23,798
|
(16,944
|
)
|
||||
Hedging reserve
|
(18,920
|
)
|
(40,099
|
)
|
|||
Foreign currency translation reserve
|
(119,529
|
)
|
(163,319
|
)
|
|||
(114,651
|
)
|
(220,362
|
)
|
|
March
31
|
||||||
2005
|
2004
|
||||||
16.
RETAINED EARNINGS
|
R'000
|
R'000
|
|||||
Retained
earnings comprise:
|
|||||||
Company
and subsidiaries
|
517,530
|
(1,065,693
|
)
|
||||
Associated
companies
|
813,397
|
(4,814
|
)
|
||||
Joint
ventures
|
22,495
|
(70,531
|
)
|
||||
1,353,422
|
(1,141,038
|
)
|
|||||
March
31
|
||||||||
|
|
2005
|
|
2004
|
|
|||
|
|
|
R'000
|
|
R'000
|
|||
Present
value of obligations
|
161,298
|
171,070
|
||||||
The
principal actuarial assumptions used for accounting purposes
were:
|
||||||||
Health
care cost inflation
|
7.0
|
%
|
7.5
|
%
|
||||
Discount
rate
|
8.5
|
%
|
9.0
|
%
|
||||
Combination at retirement | 100.0 | % | 100.0 | % | ||||
Average retirement age | 60 | 60 |
18. |
LONG-TERM
LIABILITIES
|
|
|||||||||
Capitalized
finance leases
|
1,769,889
|
1,904,971
|
|||||||||
Total
liabilities
|
2,040,138
|
2,173,209
|
|||||||||
Less:
current portion
|
270,249
|
268,238
|
|||||||||
Concession
liabilities
|
15,489
|
15,799
|
|||||||||
Total
liabilities
|
15,559
|
15,861
|
|||||||||
Less:
current portion
|
70
|
62
|
|||||||||
Interest-bearing
loans
|
423,160
|
572,536
|
|||||||||
Total
liabilities
|
636,199
|
691,720
|
|||||||||
Less:
current portion
|
213,039
|
119,184
|
|||||||||
Program
& film rights
|
54,977
|
70,127
|
|||||||||
Total
liabilities
|
459,838
|
483,043
|
|||||||||
Less:
current portion
|
404,861
|
412,916
|
|||||||||
Non-interest-bearing
loans
|
58,975
|
58,598
|
|||||||||
Total
liabilities
|
99,280
|
59,216
|
|||||||||
Less:
current portion
|
40,305
|
618
|
|||||||||
Net
long-term liabilities
|
2,322,490
|
2,622,031
|
Capitalized
finance leases
|
|||||||||||
Type
of lease
|
Currency
|
Year
of
final
repayment
|
Year-end
interest
rate
|
2005
R'000
|
2004
R'000
|
||||||
Land
and buildings
|
Rand
|
2010
|
14.0%
|
15,869
|
16,868
|
||||||
Rand
|
2007
|
21.5%
|
35,795
|
41,797
|
|||||||
Rand
|
2012
|
17.0%
|
53,133
|
52,584
|
|||||||
Rand
|
2023
|
10.5%
|
119,503
|
115,088
|
|||||||
224,300
|
226,337
|
||||||||||
Transmission
equipment and satellites
|
Euro
|
2010
|
4.4%
- 9.6%
|
424,211
|
365,796
|
||||||
Euro
|
2012
|
3.5%
- 9.1%
|
394,730
|
416,644
|
|||||||
Euro
|
various
|
various
|
6,637
|
27,092
|
|||||||
US
dollar
|
2011
|
8.2%
|
632,408
|
714,290
|
|||||||
US
dollar
|
2008
|
20.0%
|
67,958
|
80,848
|
|||||||
US
dollar
|
2013
|
4.1%
|
283,264
|
321,227
|
|||||||
Thai
baht
|
various
|
9.7%
- 12.2%
|
1,781
|
4,888
|
|||||||
1,810,989
|
1,930,785
|
||||||||||
Vehicles,
computers and office equipment
|
Rand
|
2006
|
10.5%
|
3,567
|
15,729
|
||||||
Rand
|
various
|
various
|
1,282
|
358
|
|||||||
4,849
|
16,087
|
||||||||||
Total
capitalized finance leases
|
2,040,138
|
2,173,209
|
|||||||||
Minimum
instalments
|
|||||||||||
Payable
within year one
|
429,821
|
445,044
|
|||||||||
Payable
within year two
|
427,363
|
399,866
|
|||||||||
Payable
within year three
|
396,990
|
403,233
|
|||||||||
Payable
within year four
|
384,207
|
372,735
|
|||||||||
Payable
within year five
|
331,476
|
360,074
|
|||||||||
Payable
after year five
|
851,667
|
1,133,975
|
|||||||||
2,821,524
|
3,114,927
|
||||||||||
Future
finance costs on leases
|
781,386
|
941,718
|
|||||||||
Present
value of lease liabilities
|
2,040,138
|
2,173,209
|
|||||||||
Present
value
|
|||||||||||
Payable
within year one
|
270,249
|
268,238
|
|||||||||
Payable
within year two
|
289,249
|
242,339
|
|||||||||
Payable
within year three
|
284,902
|
266,925
|
|||||||||
Payable
within year four
|
297,113
|
263,362
|
|||||||||
Payable
within year five
|
264,760
|
273,193
|
|||||||||
Payable
after year five
|
633,865
|
859,152
|
|||||||||
Present
value of finance lease liabilities
|
2,040,138
|
2,173,209
|
Concession liabilities |
Currency
|
Final
repayment
|
Year-end
interest
rate
|
2005
R'000
|
2004
R'000
|
||||||||||||||||||
Licence
concession liability
|
Thai
baht
|
2014
|
13.0%
|
|
6,546
|
6,772
|
|||||||||||||||||
Licence
concession liability
|
Thai
baht
|
2019
|
12.0%
|
|
9,013
|
9,089
|
|||||||||||||||||
15,559
|
15,861
|
||||||||||||||||||||||
Interest-bearing
loans
|
|||||||||||||||||||||||
Loan
|
Asset
secured
|
Currency
|
Final
repayment
|
Year-end
interest
rate
|
2005
R'000
|
2004
R'000
|
|||||||||||||||||
Secured
|
|||||||||||||||||||||||
Term
loan: Investec Bank Limited
|
Investments
|
Rand
|
2008
|
7.3%
|
|
300,000
|
–
|
||||||||||||||||
Term
loan: Investec Bank Limited
|
Cash
|
Rand
|
2006
|
7.0%
|
|
–
|
180,000
|
||||||||||||||||
Term
loan: Nedbank Limited
|
Receivables
|
Rand
|
2006
|
15.5%
|
|
244,382
|
265,157
|
||||||||||||||||
Instalment
sale: WesBank Limited
|
Machinery
|
Rand
|
2007
|
10.5%
|
|
9,242
|
10,628
|
||||||||||||||||
Bond
finance: Investec Bank Limited
|
Land
|
Rand
|
2009
- 2011
|
13.7%
|
|
–
|
14,526
|
||||||||||||||||
Bond
finance: Nedbank Limited
|
Land
|
Rand
|
2012
|
12.8%
|
|
–
|
7,330
|
||||||||||||||||
Loan
from minority shareholders
|
Land
|
Rand
|
2012
|
12.9%
|
|
6,699
|
5,792
|
||||||||||||||||
Other
loans
|
Equipment
|
Rand
|
various
|
various
|
–
|
592
|
|||||||||||||||||
Right
to subscription shares
|
–
|
Rand
|
2006
|
–
|
(193,180
|
)
|
(170,132
|
)
|
|||||||||||||||
Unsecured
|
|||||||||||||||||||||||
Term
loan: FirstRand Bank Limited
|
Rand
|
2006
|
10.2%
|
|
68,768
|
111,316
|
|||||||||||||||||
Term
loan: SCMB Limited
|
Rand
|
2005
|
10.1%
|
|
–
|
21,678
|
|||||||||||||||||
Term
loan: CommerzBank and Futuregrowth
|
Rand
|
2007
|
10.5%
|
|
77,931
|
116,469
|
|||||||||||||||||
Term
loan: ABSA Bank Limited
|
Rand
|
2009
|
15.6%
|
|
183,200
|
183,200
|
|||||||||||||||||
Term
loan: Nedbank Limited
|
Rand
|
2012
|
14.7%
|
|
42,194
|
41,257
|
|||||||||||||||||
Term
loan: Bangkok Bank plc
|
Thai
baht
|
2008
|
4.8%
|
|
2,834
|
–
|
|||||||||||||||||
Loan:
Afrinacol Investment Limited
|
Rand
|
2007
|
8.0%
|
|
7,314
|
–
|
|||||||||||||||||
Other
loans
|
Rand
|
various
|
various
|
1,751
|
–
|
||||||||||||||||||
Onerous
lease liabilities
|
Rand
|
2005
|
14.0%
|
|
–
|
2,301
|
|||||||||||||||||
Loans
from minority shareholders
|
Rand
|
various
|
various
|
26,782
|
23,533
|
||||||||||||||||||
Preference
share investments
|
Rand
|
2012
|
–
|
(28,068
|
)
|
(24,554
|
)
|
||||||||||||||||
Right
to subscription shares
|
Rand
|
2009
|
–
|
(113,650
|
)
|
(97,373
|
)
|
||||||||||||||||
636,199
|
691,720
|
||||||||||||||||||||||
Program
and film rights
|
|||||||||||||||||||||||
Liabilities
|
Currency
|
Final
repayment
|
Year-end
interest
rate
|
2005
R'000
|
2004
R'000
|
||||||||||||||||||
Program
and film rights liabilities
|
Euro
|
2008
|
–
|
214,633
|
238,285
|
||||||||||||||||||
|
US
dollar
|
2005
|
–
|
245,205
|
244,758
|
||||||||||||||||||
459,838
|
483,043
|
||||||||||||||||||||||
Non-interest-bearing
loans
|
|||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||
Loan
|
Currency
|
Final
repayment
|
Year-end
interest
rate
|
2005
R'000
|
2004
R'000
|
||||||||||||||||||
Tiscali
International BV
|
Rand
|
2006
|
–
|
40,114
|
–
|
||||||||||||||||||
Customer
deposit
|
Thai
baht
|
–
|
–
|
36,909
|
31,993
|
||||||||||||||||||
Service
Leaving Indemnity
|
Euro
|
–
|
–
|
9,272
|
7,793
|
||||||||||||||||||
Loans
from minority shareholders
|
Rand
|
various
|
–
|
12,985
|
19,430
|
||||||||||||||||||
99,280
|
59,216
|
|
|
2005
|
|
2004
|
|
|||
|
|
|
R'000
|
|
R'000
|
|||
Repayment
of long-term liabilities
|
||||||||
Payable
within year one
|
658,275
|
532,780
|
||||||
Payable
within year two
|
256,647
|
340,383
|
||||||
Payable
within year three
|
104,772
|
162,846
|
||||||
Payable
within year four
|
71,817
|
13,690
|
||||||
Payable
within year five
|
2,097
|
90,539
|
||||||
Payable
after year five
|
117,268
|
109,602
|
||||||
1,210,876
|
1,249,840
|
|
|
|
April
1
|
|
Trans-
lation
adjust-
|
|
Arising
on
acqui-
|
|
Additional
provisions
|
|
Unutilized
provisions reversed
|
|
Charged
to
other
|
|
Provisions
|
|
March
31
|
|
||||||||
|
|
|
2004
|
|
ments
|
|
sition
|
|
raised
|
|
to
income
|
|
accounts
|
|
utilized
|
|
2005
|
|
||||||||
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|||||||||
Reorganization
|
1,462
|
(18
|
)
|
–
|
1,064
|
–
|
–
|
(871
|
)
|
1,637
|
||||||||||||||||
Onerous
contracts
|
14,514
|
(225
|
)
|
–
|
14,868
|
–
|
–
|
(2,141
|
)
|
27,016
|
||||||||||||||||
Discontinued
operations
|
30,251
|
(147
|
)
|
–
|
–
|
–
|
–
|
(16,519
|
)
|
13,585
|
||||||||||||||||
Pending
litigation
|
22,341
|
(131
|
)
|
–
|
9,163
|
(4,066
|
)
|
–
|
(1,445
|
)
|
25,862
|
|||||||||||||||
Ad
Valorem duties
|
23,100
|
–
|
–
|
–
|
–
|
–
|
–
|
23,100
|
||||||||||||||||||
Other
|
4,990
|
–
|
–
|
–
|
(3,315
|
)
|
–
|
–
|
1,675
|
|||||||||||||||||
96,658
|
(521
|
)
|
–
|
25,095
|
(7,381
|
)
|
–
|
(20,976
|
)
|
92,875
|
||||||||||||||||
Accounts
receivable impairment - note 11
|
398,452
|
7,698
|
–
|
16,367
|
(11,116
|
)
|
(9,758
|
)
|
(162,956
|
)
|
238,687
|
|||||||||||||||
Slow-moving
and obsolete inventories - note 10
|
130,946
|
451
|
613
|
16,031
|
(8,160
|
)
|
(10,038
|
)
|
(8,088
|
)
|
121,755
|
|||||||||||||||
Post-retirement
medical liability - note 17
|
171,070
|
(55
|
)
|
–
|
3,894
|
(693
|
)
|
(6,661
|
)
|
(6,257
|
)
|
161,298
|
||||||||||||||
797,126
|
7,573
|
613
|
61,387
|
(27,350
|
)
|
(26,457
|
)
|
(198,277
|
)
|
614,615
|
|
|
|
April
1
2003
R'000
|
|
Trans-
lation
adjust
ments
R'000
|
|
Arising
on
acqui-
sition
R'000
|
|
Additional
provisions
raised
R'000
|
|
Unutilized
provisions
reversed
to
income
R'000
|
|
Charged
to
other
accounts
R'000
|
|
Provisions
utilized
R'000
|
|
March
31
2004
R'000
|
|
||||||||
Reorganization
|
740
|
(149
|
)
|
–
|
871
|
–
|
–
|
–
|
1,462
|
|||||||||||||||||
Onerous
contracts
|
835
|
–
|
–
|
14,514
|
–
|
–
|
(835
|
)
|
14,514
|
|||||||||||||||||
Discontinued
operations
|
51,565
|
(3,957
|
)
|
–
|
–
|
(6,361
|
)
|
(4,387
|
)
|
(6,609
|
)
|
30,251
|
||||||||||||||
Pending
litigation
|
9,544
|
–
|
–
|
13,840
|
(694
|
)
|
294
|
(643
|
)
|
22,341
|
||||||||||||||||
Ad
Valorem duties
|
–
|
–
|
–
|
23,100
|
–
|
–
|
–
|
23,100
|
||||||||||||||||||
Other
|
2,997
|
1,489
|
–
|
–
|
–
|
504
|
–
|
4,990
|
||||||||||||||||||
65,681
|
(2,617
|
)
|
–
|
52,325
|
(7,055
|
)
|
(3,589
|
)
|
(8,087
|
)
|
96,658
|
|||||||||||||||
Accounts
receivable impairment - note 11
|
388,719
|
(17,621
|
)
|
–
|
61,994
|
(8,845
|
)
|
5,119
|
(30,914
|
)
|
398,452
|
|||||||||||||||
Slow-moving
and obsolete inventories - note 10
|
143,989
|
(6,194
|
)
|
–
|
15,683
|
(3,745
|
)
|
364
|
(19,151
|
)
|
130,946
|
|||||||||||||||
Post-retirement
medical liability - note 17
|
149,345
|
(393
|
)
|
–
|
30,328
|
(14
|
)
|
(7,538
|
)
|
(658
|
)
|
171,070
|
||||||||||||||
747,734
|
(26,825
|
)
|
–
|
160,330
|
(19,659
|
)
|
(5,644
|
)
|
(58,810
|
)
|
797,126
|
|
|
|
April
1
2003
R'000
|
|
Trans-
lation
adjust
ments
R'000
|
|
Arising
on
acqui-
sition
R'000
|
|
Additional
provisions
raised R'000 |
|
Unutilized
provisions
reversed
to
income R'000 |
|
Charged
to
other
accounts R'000 |
|
Provisions
utilized R'000 |
|
March
31
2004 R'000 |
|
||||||||
Warranties
|
18,456
|
(5,991
|
)
|
–
|
–
|
(12,465
|
)
|
–
|
–
|
–
|
||||||||||||||||
Reorganization
|
13,804
|
(326
|
)
|
–
|
–
|
(920
|
)
|
(1,602
|
)
|
(10,216
|
)
|
740
|
||||||||||||||
Onerous
contracts
|
2,038
|
–
|
–
|
834
|
(2,037
|
)
|
–
|
–
|
835
|
|||||||||||||||||
Discontinued
operations
|
135,146
|
(25,267
|
)
|
–
|
–
|
(36,928
|
)
|
–
|
(21,386
|
)
|
51,565
|
|||||||||||||||
Pending
litigation
|
1,500
|
–
|
–
|
8,982
|
(288
|
)
|
600
|
(1,250
|
)
|
9,544
|
||||||||||||||||
Other
|
2,749
|
248
|
–
|
–
|
–
|
–
|
–
|
2,997
|
||||||||||||||||||
173,693
|
(31,336
|
)
|
–
|
9,816
|
(52,638
|
)
|
(1,002
|
)
|
(32,852
|
)
|
65,681
|
|||||||||||||||
Accounts
receivable impairment
|
492,824
|
(54,472
|
)
|
11,435
|
49,060
|
(1,231
|
)
|
(83,868
|
)
|
(25,029
|
)
|
388,719
|
||||||||||||||
Slow-moving
and obsolete inventories
|
120,555
|
(14,260
|
)
|
455
|
41,839
|
(1,528
|
)
|
–
|
(3,072
|
)
|
143,989
|
|||||||||||||||
Post-retirement
medical liability
|
125,843
|
237
|
–
|
20,671
|
(216
|
)
|
3,401
|
(591
|
)
|
149,345
|
||||||||||||||||
912,915
|
(99,831
|
)
|
11,890
|
121,386
|
(55,613
|
)
|
(81,469
|
)
|
(61,544
|
)
|
747,734
|
March
31
|
|||||||||||
|
|
2005
|
|
2004
|
|
||||||
|
|
|
|
|
R'000
|
|
R'000
|
||||
20. |
ACCRUED
EXPENSES AND OTHER CURRENT LIABILITIES
|
||||||||||
Deferred
income
|
717,478
|
683,503
|
|||||||||
Accrued
expenses
|
1,270,840
|
1,003,266
|
|||||||||
Amounts
owing in respect of investments acquired
|
47,648
|
766,578
|
|||||||||
Taxes
and social securities
|
199,595
|
149,456
|
|||||||||
Payments
received in advance
|
–
|
29,726
|
|||||||||
Royalties
payable
|
–
|
24,749
|
|||||||||
Other
current liabilities
|
309,002
|
371,277
|
|||||||||
2,544,563
|
3,028,555
|
March
31
|
||||||||
2005
|
|
2004
|
|
|||||
|
|
|
R'000
|
|
R'000
|
|
||
Minimum
operating lease payments
|
||||||||
Payable
in year one
|
312,161
|
193,837
|
||||||
Payable
in year two
|
285,472
|
178,429
|
||||||
Payable
in year three
|
247,499
|
141,832
|
||||||
Payable
in year four
|
184,718
|
80,853
|
||||||
Payable
in year five
|
163,581
|
21,077
|
||||||
Payable
after five years
|
317,966
|
14,747
|
||||||
1,511,397
|
630,775
|
March
31
|
|||||||||||
|
|
|
2005
|
|
2004
|
|
2003
|
|
|||
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
|||
Net
revenues - continuing operations
|
|||||||||||
Subscription
|
7,452,013
|
6,932,212
|
6,674,186
|
||||||||
Hardware
sales
|
443,145
|
447,283
|
490,672
|
||||||||
Technology
|
294,766
|
333,128
|
399,779
|
||||||||
Circulation
|
796,745
|
681,584
|
601,682
|
||||||||
Advertising
|
2,035,946
|
1,711,410
|
1,483,957
|
||||||||
Printing
and distribution
|
752,276
|
689,304
|
662,892
|
||||||||
Book
publishing and sales
|
709,822
|
712,193
|
624,358
|
||||||||
Tuition
fees
|
480,381
|
494,818
|
473,304
|
||||||||
e-Commerce
revenue
|
296,308
|
285,295
|
232,919
|
||||||||
Other
|
697,347
|
517,283
|
560,158
|
||||||||
13,958,749
|
12,804,510
|
12,203,907
|
|||||||||
Net
revenues - discontinuing operations
|
|||||||||||
OpenTV
|
–
|
–
|
234,519
|
||||||||
Lyceum
College
|
14,078
|
20,277
|
21,874
|
||||||||
14,078
|
20,277
|
256,393
|
|||||||||
Net
revenues - total
|
13,972,827
|
12,824,787
|
12,460,300
|
||||||||
March
31
|
||||||||||||||
|
|
2005
|
|
2004
|
|
2003
|
|
|||||||
|
|
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
||||
23. |
OPERATING
PROFIT
|
|
||||||||||||
Operating
loss and loss from discontinued operations includes the
|
||||||||||||||
following
items:
|
||||||||||||||
Auditors’
remuneration
|
||||||||||||||
Audit
fees
|
24,266
|
21,003
|
19,812
|
|||||||||||
Audit
related fees
|
8,679
|
1,383
|
8,046
|
|||||||||||
Tax
fees
|
6,061
|
9,483
|
6,294
|
|||||||||||
All
other fees
|
5,541
|
4,366
|
3,930
|
|||||||||||
44,547
|
36,235
|
38,082
|
||||||||||||
Operating
leases
|
||||||||||||||
Buildings
|
118,830
|
95,959
|
132,054
|
|||||||||||
Satellite
and transponders
|
35,102
|
35,489
|
52,676
|
|||||||||||
Other
equipment
|
21,985
|
27,522
|
26,297
|
|||||||||||
175,917
|
158,970
|
211,027
|
||||||||||||
Profit/(loss)
on sale of property, plant and
|
||||||||||||||
equipment
|
6,957
|
(2,232
|
)
|
(16,580
|
)
|
|||||||||
Secretarial,
management and technical fees paid
|
||||||||||||||
other
than to employees
|
114,506
|
110,093
|
110,688
|
|||||||||||
Employee
costs
|
||||||||||||||
As
at 31 March 2005, the group had 12,072 (2004: 12,089;
|
||||||||||||||
(2003:
11,101) permanent employees
|
||||||||||||||
Total
employment costs of permanent and temporary employees,
|
||||||||||||||
including
executive directors were:
|
||||||||||||||
Salaries,
wages and bonuses
|
2,108,300
|
1,818,554
|
1,861,587
|
|||||||||||
Retirement
benefit costs
|
173,160
|
175,874
|
169,910
|
|||||||||||
Medical
aid fund contributions
|
66,929
|
56,600
|
42,020
|
|||||||||||
Post-retirement
benefits
|
7,303
|
27,590
|
18,088
|
|||||||||||
Training
costs
|
27,413
|
21,578
|
9,506
|
|||||||||||
2,383,105
|
2,100,196
|
2,101,111
|
||||||||||||
Advertising
expenses
|
443,056
|
372,720
|
338,387
|
|||||||||||
Research
and development costs
|
10,723
|
13,984
|
7,794
|
March
31
|
||||||||||||||
|
2005
|
|
2004
|
|
2003
|
|
||||||||
|
|
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
||||
24. |
FINANCE
COSTS
|
|
||||||||||||
Interest
paid
|
||||||||||||||
Loans
and overdrafts
|
234,474
|
396,216
|
409,037
|
|||||||||||
Welkom
debenture scheme
|
–
|
30,365
|
61,136
|
|||||||||||
Finance
leases
|
170,054
|
184,817
|
269,544
|
|||||||||||
404,528
|
611,398
|
739,717
|
||||||||||||
Preference
dividends and rights
|
(126,921)
|
|
(155,689)
|
|
(142,867)
|
|
||||||||
277,607
|
455,709
|
596,850
|
||||||||||||
Interest
received
|
||||||||||||||
Loans
and bank accounts
|
177,427
|
116,988
|
142,057
|
|||||||||||
177,427
|
116,988
|
142,057
|
||||||||||||
Net
loss/(profit) from foreign exchange translations
|
14,390
|
(63,272)
|
|
(210,762)
|
|
|||||||||
On
translation of transponder leases
|
36,479
|
(88,098)
|
|
(338,410)
|
|
|||||||||
On
translation of other assets and liabilities
|
(22,089)
|
|
24,826
|
127,648
|
||||||||||
Net
loss from fair value adjustments on
|
||||||||||||||
derivative
financial instruments
|
108,467
|
386,549
|
–
|
|||||||||||
Loss
on translation of foreign exchange contracts
|
167,673
|
669,556
|
–
|
|||||||||||
Profit
on accounting for embedded derivatives
|
(59,206)
|
|
(283,007)
|
|
–
|
|||||||||
Concession
costs
|
1,869
|
2,100
|
2,711
|
|||||||||||
Net
finance costs
|
224,906
|
664,098
|
246,742
|
|||||||||||
25.
|
INCOME
FROM INVESTMENTS
|
|
||||||||||||
Dividends
- unlisted investments
|
780
|
229
|
20
|
|||||||||||
Total
dividend income
|
780
|
229
|
20
|
|
Gross
|
|
|
|
Minority
|
|
Net
|
|
||||||
|
|
|
Amount
|
|
Taxation
|
|
interest
|
|
2005
|
|
||||
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
||||
Gains:
|
||||||||||||||
Profit
on sale of investments
|
28,756
|
(28)
|
|
–
|
28,728
|
|||||||||
Dilution
profits
|
574,228
|
–
|
–
|
574,228
|
||||||||||
602,984
|
(28)
|
|
–
|
602,956
|
||||||||||
Losses:
|
||||||||||||||
Impairment
of assets
|
4,787
|
–
|
–
|
4,787
|
||||||||||
Loss
on sale of investments
|
29,068
|
(591)
|
|
–
|
28,477
|
|||||||||
Dilution
losses
|
7,850
|
–
|
–
|
7,850
|
||||||||||
41,705
|
(591)
|
|
–
|
41,114
|
||||||||||
Net
exceptional items
|
561,279
|
563
|
–
|
561,842
|
|
Gross
|
|
|
|
Minority
|
|
Net
|
|
||||||
|
|
|
Amount
|
|
Taxation
|
|
interest
|
|
2004
|
|
||||
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|||||
Gains:
|
||||||||||||||
Profit
on sale of land and buildings
|
12,320
|
(1,226)
|
|
–
|
11,094
|
|||||||||
Profit
on sale of investments
|
2,235
|
–
|
–
|
2,235
|
||||||||||
Dilution profits | 11,810 | – | – | 11,810 | ||||||||||
Reversal of impairment charge | 44,450 | – | – | 44,450 | ||||||||||
Profit on redemption of debentures | 16,816 | – | – | 16,816 | ||||||||||
87,631 | (1,226 | ) | 86,405 | |||||||||||
Losses: | ||||||||||||||
Impairment
of assets
|
27,100
|
–
|
–
|
27,100
|
||||||||||
Loss
on sale of investments
|
8,745
|
–
|
(1,352)
|
|
7,393
|
|||||||||
Dilution
losses
|
3,901
|
–
|
–
|
3,901
|
||||||||||
39,746
|
–
|
(1,352)
|
|
38,394
|
||||||||||
Net
exceptional items
|
47,885
|
(1,226)
|
|
1,352
|
48,011
|
|
Gross
|
|
|
|
Minority
|
|
Net
|
|
||||||
|
|
|
Amount
|
|
Taxation
|
|
interest
|
|
2003
|
|
||||
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
R'000
|
|
||||
Gains:
|
||||||||||||||
Profit
on sale of land and buildings
|
4,393
|
–
|
–
|
4,393
|
||||||||||
Profit
on sale of investments
|
6,682
|
–
|
–
|
6,682
|
||||||||||
Dilution
profits
|
1,418
|
–
|
–
|
1,418
|
||||||||||
Reversal
of warranty provision
|
6,500
|
–
|
–
|
6,500
|
||||||||||
Profit
on sale of Liberty Media Corporation shares
|
120,887
|
–
|
(51,311)
|
|
69,576
|
|||||||||
139,880
|
–
|
(51,311)
|
|
88,569
|
||||||||||
Losses:
|
||||||||||||||
Impairment
of assets
|
70,730
|
–
|
–
|
70,730
|
||||||||||
Loss
on sale of investments
|
5,136
|
–
|
(917)
|
|
4,219
|
|||||||||
Dilution
losses
|
2,714
|
–
|
–
|
2,714
|
||||||||||
78,580
|
–
|
(917)
|
|
77,663
|
||||||||||
Net
exceptional items
|
61,300
|
–
|
(50,394)
|
|
10,906
|
March
31
|
||||||||||||||
2005
|
|
2004
|
|
2003
|
|
|||||||||
|
|
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|||||
|
|
|||||||||||||
Normal
taxation
|
226,935
|
487,685
|
295,565
|
|||||||||||
South
Africa
|
||||||||||||||
Current
year
|
294,295
|
267,949
|
158,372
|
|||||||||||
Prior
years
|
(83,366)
|
|
132,710
|
14,090
|
||||||||||
Foreign
taxation
|
||||||||||||||
Current
year
|
105,025
|
83,806
|
76,626
|
|||||||||||
Prior
years
|
(89,019)
|
|
3,220
|
46,477
|
||||||||||
Secondary
taxation on companies
|
37,840
|
10,467
|
7,545
|
|||||||||||
Income
taxation for the year
|
264,775
|
498,152
|
303,110
|
|||||||||||
Deferred
taxation
|
(16,080)
|
|
(326,772)
|
|
(147,357)
|
|
||||||||
Current
year
|
281,518
|
39,630
|
86,185
|
|||||||||||
Change
in rate
|
(8,151)
|
|
–
|
–
|
||||||||||
Prior
years
|
(391,825)
|
|
(364,546)
|
|
(227,326)
|
|
||||||||
Foreign
|
102,378
|
(1,856)
|
|
(6,216)
|
|
|||||||||
Total
taxation for the group
|
248,695
|
171,380
|
155,753
|
|||||||||||
Share
of equity accounted companies’ taxation
|
4,986
|
–
|
9
|
|||||||||||
Total
tax per income statement
|
253,681
|
171,380
|
155,762
|
|
March
31
|
||||||
2005
R'000
|
|
2004
R'000
|
2003
R'000
|
||||
Reconciliation of taxation | |||||||
Taxation
at statutory rates
|
736,636
|
368,724
|
15,095
|
||||
Adjusted
for:
|
|||||||
Non-deductible
expenses
|
136,218
|
62,014
|
362,207
|
||||
Non-taxable
income
|
(146,404
|
)
|
(72,157
|
)
|
(254,262
|
)
|
|
Unprovided
timing differences
|
12,197
|
19,848
|
159,280
|
||||
Assessed
losses utilized and expired
|
(33,729
|
)
|
(25,640
|
)
|
(4,368
|
)
|
|
Prior
year adjustments
|
(445,731
|
)
|
(222,562
|
)
|
(214,974
|
)
|
|
Other
taxes
|
2,645
|
41,153
|
11,416
|
||||
Goodwill
adjustment
|
–
|
–
|
81,368
|
||||
Changes
in taxation rates
|
(8,151
|
)
|
–
|
–
|
|||
Taxation
provided in income statement
|
253,681
|
171,380
|
155,762
|
|
March
31
|
||||||||||
The
following is selected financial data relating to
|
2005
|
2004
|
2003
|
||||||||
Lyceum
College:
|
R'000
|
R'000
|
R'000
|
||||||||
Revenue
|
14,078
|
20,277
|
21,874
|
||||||||
Total
assets
|
–
|
–
|
21,618
|
||||||||
Total
liabilities
|
–
|
–
|
44,676
|
||||||||
Net
cash flow for the year
|
–
|
(5,806
|
)
|
(5,514
|
)
|
||||||
Provision
for discontinued operations
|
4,267
|
20,604
|
30,874
|
|
March
31
|
||||||||
The
following is selected financial data relating
|
2005
|
2004
|
2003
|
||||||
to
OpenTV Corp.
|
R'000
|
|
R'000
|
|
|
R'000
|
|
||
|
|||||||||
The
(loss)/profit from discontinuing operations includes
the
|
|||||||||
following
items relating to OpenTV:
|
|||||||||
Revenue
|
–
|
–
|
234
519
|
||||||
Operating
loss
|
–
|
–
|
(888
171
|
)
|
|||||
Taxation
|
–
|
–
|
(7
046
|
)
|
|||||
Loss
from discontinuing operations
|
–
|
–
|
(140
810
|
)
|
|||||
The
profit arising on discontinuance of OpenTV includes the
|
|||||||||
following
items:
|
|||||||||
Profit
on sale of OpenTV
|
–
|
–
|
1,122,963
|
||||||
Minorities
|
–
|
–
|
(372,085
|
|
|||||
|
–
|
–
|
750,878
|
March
31
|
|||||||||
2005
|
2004
|
2003
|
|||||||
|
R'000
|
R'000
|
R'000
|
||||||
Earnings
|
|||||||||
Net
profit attributable to shareholders
|
2,600,105
|
375,169
|
338,337
|
||||||
Headline
adjustments
|
|||||||||
Profits
|
609,913
|
86,405
|
82,436
|
||||||
Reversal
of warranty provision
|
–
|
–
|
6,500
|
||||||
Profit
on redemption of debentures
|
–
|
16,816
|
–
|
||||||
Reversal
of impairment charge
|
–
|
44,450
|
–
|
||||||
Profit
on sale of marketable securities
|
18,684
|
–
|
58,316
|
||||||
Disposal
of investments
|
10,044
|
2,235
|
6,682
|
||||||
Profit
on sale of assets
|
6,957
|
11,094
|
9,520
|
||||||
Dilution
profits
|
574,228
|
11,810
|
1,418
|
||||||
Losses
|
42,715
|
74,647
|
181,623
|
||||||
Disposal
of other investments and businesses
|
28,477
|
7,393
|
3,973
|
||||||
Asset
impairments
|
6,388
|
30,752
|
104,744
|
||||||
Impairment
of program rights
|
–
|
31,033
|
70,040
|
||||||
Dilution
losses
|
7,850
|
3,901
|
2,601
|
||||||
Loss
on sale of assets
|
–
|
1,568
|
265
|
||||||
Amortization
and impairment of goodwill after minorities
|
134,067
|
419,488
|
296,475
|
||||||
Profit
arising on discontinuance of operations
|
–
|
–
|
(750,878
|
)
|
|||||
Headline
earnings/(loss)
|
2,166,974
|
782,899
|
(16,879
|
)
|
|||||
Headline
loss from discontinuing operations
|
–
|
–
|
35,098
|
||||||
Headline
earnings from continuing operations
|
2,166,974
|
782,899
|
18,219
|
||||||
Attributable
profit
|
2,600,105
|
375,169
|
338,337
|
||||||
Interest
on Welkom debentures scheme
|
–
|
–
|
61,136
|
||||||
Fully
diluted profit
|
2,600,105
|
375,169
|
399,473
|
||||||
Weighted
average number of N ordinary shares in issue
|
|||||||||
during
the year
|
277,293,544
|
257,813,528
|
176,527,751
|
||||||
Dilution
effect of shares held by equity compensation plans
|
14,892,155
|
7,261,000
|
–
|
||||||
Dilution
effect of options held by Welkom scheme participants
|
2,477,734
|
113,411
|
–
|
||||||
Shares
to be issued on conversion of Welkom debentures
|
–
|
–
|
5,605,236
|
||||||
Fully
diluted weighted number of N ordinary shares in
issue
|
294,663,433
|
265,187,939
|
182,132,987
|
||||||
Earnings
per N ordinary share (cents)
|
|||||||||
Basic
|
938
|
145
|
192
|
||||||
Fully
diluted
|
882
|
141
|
192
|
||||||
Headline
earnings/(loss) per N ordinary share (cents)
|
|||||||||
Basic
|
781
|
303
|
(
10
|
)
|
|||||
Fully
diluted
|
735
|
295
|
(
10
|
)
|
|||||
Headline earnings per N ordinary share from continuing | |||||||||
operations (cents) | 781 | 303 | 10 |
|
March
31
|
||||||||
2005
|
2004
|
2003
|
|||||||
|
R'000
|
R'000
|
R'000
|
||||||
30.
CASH FROM ACTIVITIES
|
|||||||||
Earnings
before depreciation and amortization
|
3,290,882
|
2,439,207
|
1,483,828
|
||||||
Adjustment
for:
|
|||||||||
(Profit)/loss
on sale of property, plant and equipment
|
(6,957
|
)
|
2,232
|
16,580
|
|||||
Other
non-cash movements
|
(26,515
|
)
|
23,045
|
54,850
|
|||||
3,257,410
|
2,464,484
|
1,555,258
|
|||||||
Changes
to working capital
|
(206,428
|
)
|
(179,575
|
)
|
703,034
|
||||
Inventory
|
(17,064
|
)
|
47,816
|
26,096
|
|||||
Receivables
|
(143,266
|
)
|
(155,747
|
)
|
185,953
|
||||
Payables
and provisions
|
(128,547
|
)
|
(258,520
|
)
|
523,803
|
||||
Program
and film rights
|
82,449
|
186,876
|
(32,818
|
)
|
|||||
3,050,982
|
2,284,909
|
2,258,292
|
|||||||
31.
ACQUISITION OF SUBSIDIARIES
|
|||||||||
Fair
value of assets and liabilities acquired:
|
|||||||||
Property,
plant and equipment
|
7,045
|
1,788
|
–
|
||||||
Intangible
assets
|
246,806
|
–
|
–
|
||||||
Net
current (liabilities)/assets
|
(39,600
|
)
|
42,702
|
–
|
|||||
Deferred
taxation (liabilities)/assets
|
(49,833
|
)
|
6,183
|
–
|
|||||
Long-term
liabilities
|
(885
|
)
|
(31,500
|
)
|
–
|
||||
163,533
|
19,173
|
–
|
|||||||
Minority
shareholders' interest
|
(5,000
|
)
|
–
|
–
|
|||||
Derecognition
of investments in associate and joint ventures
|
–
|
(17,866
|
)
|
–
|
|||||
Goodwill
|
152,365
|
7,965
|
–
|
||||||
Cash
paid in respect of subsidiaries acquired
|
310,898
|
9,272
|
–
|
||||||
Cash
in subsidiaries acquired
|
(40,053
|
)
|
(16,440
|
)
|
–
|
||||
Net
cash outflow/(inflow) from acquisition of subsidiaries
|
270,845
|
(7,168
|
)
|
–
|
March
31
|
|||||||||
2005
|
|
2004
|
2003
|
|
|||||
|
R'000
|
R'000
|
R'000
|
||||||
32. ADDITIONAL
INVESTMENTS IN EXISTING JOINT VENTURES
|
|||||||||
Fair
value of assets and liabilities acquired:
|
|||||||||
Property,
plant and equipment
|
–
|
9,425
|
–
|
||||||
Investments
|
–
|
11,618
|
–
|
||||||
Intangible
assets
|
–
|
780
|
–
|
||||||
Net
current liabilities
|
–
|
(30,234
|
)
|
–
|
|||||
Deferred
taxation
|
–
|
9,046
|
–
|
||||||
Long-term
liabilities
|
–
|
(2,860
|
)
|
–
|
|||||
|
(2,225
|
)
|
–
|
||||||
Brandnames
|
–
|
12,638
|
–
|
||||||
Goodwill
|
–
|
492,858
|
–
|
||||||
Purchase
consideration
|
–
|
503,271
|
–
|
||||||
Amounts
to be settled in future
|
–
|
(502,593
|
)
|
–
|
|||||
Cash
paid in respect of joint ventures acquired
|
–
|
678
|
–
|
||||||
Cash
in joint ventures acquired
|
–
|
(11,892
|
)
|
–
|
|||||
Net
cash inflow from additional investment in joint ventures
|
–
|
(11,214
|
)
|
–
|
|||||
33.
DISPOSAL OF SUBSIDIARIES
|
|||||||||
Book
value of assets and liabilities:
|
|||||||||
Property,
plant and equipment
|
1,674
|
–
|
254,304
|
||||||
Intangible
assets
|
1,680
|
–
|
1,885,766
|
||||||
Investments
and loans
|
–
|
–
|
806,733
|
||||||
Long-term
liabilities
|
(619
|
)
|
–
|
(8,622
|
)
|
||||
Deferred
taxation
|
(1,274
|
)
|
–
|
–
|
|||||
Net
current assets
|
1,691
|
–
|
827,941
|
||||||
3,152
|
–
|
3,766,122
|
|||||||
Minorities
|
(5,017
|
)
|
–
|
(2,289,676
|
)
|
||||
Profit
on sale
|
9,349
|
–
|
258,906
|
||||||
Selling
price
|
7,484
|
–
|
1,735,352
|
||||||
Cash
in subsidiaries disposed
|
363
|
–
|
(826,694
|
)
|
|||||
Shares
received as settlement
|
–
|
–
|
(1,475,067
|
)
|
|||||
Net
cash inflow/(outflow) with disposal
|
7,847
|
–
|
(566,409
|
)
|
|||||
March
31
|
|||||||||
2005
|
2004
|
2003
|
|||||||
R'000
|
R'000
|
R'000
|
|||||||
35. DILUTION FROM SUBSIDIARY TO JOINT VENTURE | |||||||||
Book
value of assets and
liabilities:
|
|||||||||
Property,
plant and equipment
|
–
|
23,852
|
–
|
||||||
Net
current assets
|
–
|
111,475
|
–
|
||||||
|
– |
135,327
|
–
|
||||||
Carrying
value of equity investment
|
–
|
31,646
|
–
|
||||||
Minorities
|
–
|
(135,327
|
)
|
–
|
|||||
Dilution
profit
|
–
|
1,842
|
–
|
||||||
Dilution
of cash in subsidiary
|
–
|
(118,232
|
)
|
–
|
|||||
Net
cash outflow with dilution to joint venture
|
–
|
(84,744
|
)
|
–
|
Cash
and deposits
|
4,033,796
|
3,066,071
|
3,158,889
|
||||||
Bank
overdrafts
|
(433,339
|
)
|
(450,461
|
)
|
(704,111
|
)
|
|||
3,600,457
|
2,615,610
|
2,454,778
|
|||||||
oð |
Pay
Television
-
through the group’s subsidiaries, associated companies and joint
ventures
based in South Africa, sub-Saharan Africa,
Cyprus, Greece and Thailand,
which generate revenue mainly from local
customers.
|
oð |
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.
|
oð |
Technology
-
through the group’s subsidiaries based in the Netherlands and
the United
States of America, which generate income from
customers based around the
world.
|
oð |
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.
|
oð |
Books
-
through the group’s subsidiaries in Southern Africa, which generate
income
mainly from local customers.
|
oð |
Education
-
through the group’s subsidiaries in South Africa, which generate
income
mainly from local customers.
|
Electronic
media
|
Print media
|
|||||||||||||||||||||||||||
March
2005
|
|
Pay
television
R'000
|
|
|
Internet
R'000
|
|
|
Technology
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
|
8,120,867
|
762,928
|
289,192
|
3,374,106
|
860,581
|
547,186
|
3,889
|
–
|
13,958,749
|
|||||||||||||||||||
Intersegmental
|
23,938
|
13,680
|
99,075
|
86,750
|
22,629
|
449
|
62,228
|
(308,749
|
)
|
–
|
||||||||||||||||||
Total
revenue
|
8,144,805
|
776,608
|
388,267
|
3,460,856
|
883,210
|
547,635
|
66,117
|
(308,749
|
) |
13,958,749
|
||||||||||||||||||
Cost
of providing services and sale of goods
|
(3,769,909
|
)
|
(264,062
|
)
|
(90,863
|
)
|
(2,051,340
|
)
|
(535,543
|
)
|
(261,792
|
)
|
(57,414
|
)
|
99,143
|
(6,931,780
|
)
|
|||||||||||
Selling,
general and administration expenses
|
(1,826,208
|
)
|
(465,190
|
)
|
(409,370
|
)
|
(681,423
|
)
|
(257,844
|
)
|
(255,321
|
)
|
(50,337
|
)
|
209,606
|
(3,736,087
|
)
|
|||||||||||
EBITDA
|
2,548,688
|
47,356
|
(111,966
|
)
|
728,093
|
89,823
|
30,522
|
(41,634
|
)
|
–
|
3,290,882
|
|||||||||||||||||
Depreciation
|
(338,064
|
)
|
(55,693
|
)
|
(15,997
|
)
|
(117,885
|
)
|
(11,475
|
)
|
(18,301
|
)
|
(2,168
|
)
|
–
|
(559,583
|
)
|
|||||||||||
Operating
profit/(loss) before amortization
|
2,210,624
|
(8,337
|
)
|
(127,963
|
)
|
610,208
|
78,348
|
12,221
|
(43,802
|
)
|
–
|
2,731,299
|
||||||||||||||||
Impairment
and adjustments of goodwill
|
(126,208
|
)
|
(6,130
|
)
|
–
|
–
|
(1,729
|
)
|
–
|
–
|
–
|
(134,067
|
)
|
|||||||||||||||
Amortization
and impairment of other intangible assets
|
(16,257
|
)
|
(16,295
|
)
|
(15,362
|
)
|
(3,770
|
)
|
(4,867
|
)
|
(366
|
)
|
–
|
–
|
(56,917
|
)
|
||||||||||||
Operating
profit/(loss)
|
2,068,159
|
(30,762
|
)
|
(143,325
|
) |
606,438
|
71,752
|
11,855
|
(43,802
|
)
|
–
|
2,540,315
|
||||||||||||||||
Finance
costs
|
(259,471
|
)
|
66,350
|
28,366
|
(49,552
|
)
|
(12,412
|
)
|
(23,210
|
)
|
25,023
|
–
|
(224,906
|
)
|
||||||||||||||
Income
from investments
|
–
|
–
|
–
|
458
|
–
|
297
|
25
|
–
|
780
|
|||||||||||||||||||
Share
of equity accounted results
|
4,558
|
91,574
|
–
|
162
|
–
|
–
|
–
|
–
|
96,294
|
|||||||||||||||||||
Exceptional
items
|
256,819
|
317,637
|
18,658
|
(6,034
|
)
|
(4,021
|
)
|
6,104
|
(27,884
|
)
|
–
|
561,279
|
||||||||||||||||
Taxation
|
(70,402
|
)
|
(114,164
|
)
|
(3,853
|
)
|
(89,499
|
)
|
27,902
|
(450
|
)
|
(3,215
|
)
|
–
|
(253,681
|
)
|
||||||||||||
Minority
interest
|
(67,955
|
)
|
(307
|
)
|
–
|
(36,613
|
)
|
(15,145
|
)
|
–
|
44
|
–
|
(119,976
|
)
|
||||||||||||||
Net
profit/(loss) from continuing operations
|
1,931,708
|
330,328
|
(100,154
|
) |
425,360
|
68,076
|
(5,404
|
)
|
(49,809
|
)
|
–
|
2,600,105
|
||||||||||||||||
Segment
assets
|
9,689,344
|
7,467,027
|
1,876,440
|
2,424,441
|
952,683
|
251,575
|
1,201,060
|
(8,290,246
|
)
|
15,572,324
|
||||||||||||||||||
Investment
in associates
|
27,932
|
793,397
|
–
|
1,586
|
3,907
|
–
|
–
|
–
|
826,822
|
|||||||||||||||||||
Segment
liabilities
|
11,832,589
|
4,643,170
|
1,112,197
|
1,383,640
|
656,516
|
645,803
|
(3,263,924
|
)
|
(8,290,246
|
)
|
8,719,745
|
|||||||||||||||||
Capital
expenditure
|
142,243
|
74,182
|
59,454
|
299,603
|
29,419
|
24,339
|
11,143
|
–
|
640,383
|
|||||||||||||||||||
Amortization
of program and film rights*
|
1,151,538
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
1,151,538
|
|||||||||||||||||||
Impairment
of tangible assets
|
–
|
–
|
–
|
–
|
3,478
|
–
|
–
|
–
|
3,478
|
|||||||||||||||||||
Impairment
of intangible assets
|
126,208
|
10,614
|
–
|
–
|
1,729
|
508
|
–
|
–
|
139,059
|
|||||||||||||||||||
*
-
Included in EBITDA
|
Electronic
media
|
|
Print
media
|
||||||||||||||||||||||||||
March 2004 |
Pay
television
R'000
|
Internet
R'000
|
Technology
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
|
7,298,517
|
1,046,642
|
315,321
|
2,820,413
|
785,593
|
535,699
|
2,325
|
–
|
12,804,510
|
|||||||||||||||||||
Intersegmental
|
7,993
|
9,798
|
91,514
|
114,892
|
16,133
|
–
|
49,869
|
(290,199
|
)
|
–
|
||||||||||||||||||
Total
revenue
|
7,306,510
|
1,056,440
|
406,835
|
2,935,305
|
801,726
|
535,699
|
52,194
|
(290,199
|
)
|
12,804,510
|
||||||||||||||||||
Cost
of providing services and sale of goods
|
(3,800,906
|
)
|
(311,482
|
)
|
(79,169
|
)
|
(1,810,839
|
)
|
(479,629
|
)
|
(264,165
|
)
|
(46,801
|
)
|
199,464
|
(6,593,527
|
)
|
|||||||||||
Selling,
general and administration expenses
|
(1,791,959
|
)
|
(583,734
|
)
|
(337,101
|
)
|
(619,032
|
)
|
(285,153
|
)
|
(211,710
|
)
|
(33,822
|
)
|
90,735
|
(3,771,776
|
)
|
|||||||||||
EBITDA
|
1,713,645
|
161,224
|
(9,435
|
)
|
505,434
|
36,944
|
59,824
|
(28,429
|
)
|
–
|
2,439,207
|
|||||||||||||||||
Depreciation
|
(377,269
|
)
|
(89,710
|
)
|
(13,576
|
)
|
(116,798
|
)
|
(15,614
|
)
|
(20,096
|
)
|
(2,039
|
)
|
–
|
(635,102
|
)
|
|||||||||||
Operating
profit/(loss) before amortization
|
1,336,376
|
71,514
|
(23,011
|
)
|
388,636
|
21,330
|
39,728
|
(30,468
|
)
|
–
|
1,804,105
|
|||||||||||||||||
Amortization
and impairment of intangible assets
|
(242,741
|
)
|
(152,212
|
)
|
(40,108
|
)
|
(15,132
|
)
|
(6,499
|
)
|
(27,815
|
)
|
–
|
–
|
(484,507
|
)
|
||||||||||||
Impairment
of program rights
|
(31,033
|
)
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
(31,033
|
)
|
|||||||||||||||||
Operating
profit/(loss)
|
1,062,602
|
(80,698
|
)
|
(63,119
|
)
|
373,504
|
14,831
|
11,913
|
(30,468
|
)
|
–
|
1,288,565
|
||||||||||||||||
Finance
costs
|
(710,279
|
)
|
(10,650
|
)
|
(8,011
|
)
|
(86,492
|
)
|
(4,214
|
)
|
(25,776
|
)
|
181,324
|
–
|
(664,098
|
)
|
||||||||||||
Income
from investments
|
208
|
–
|
–
|
–
|
–
|
–
|
21
|
–
|
229
|
|||||||||||||||||||
Share
of equity accounted results
|
2,605
|
47
|
–
|
495
|
–
|
–
|
–
|
–
|
3,147
|
|||||||||||||||||||
Exceptional
items
|
45,160
|
(4,374
|
)
|
–
|
3,709
|
1,942
|
(27,100
|
)
|
28,548
|
–
|
47,885
|
|||||||||||||||||
Taxation
|
(316,895
|
)
|
217,049
|
(1,489
|
)
|
(58,357
|
)
|
2,304
|
(2,842
|
)
|
(11,150
|
)
|
–
|
(171,380
|
)
|
|||||||||||||
Minority
interest
|
(49,692
|
)
|
(42,423
|
)
|
–
|
(36,238
|
)
|
(149
|
)
|
(669
|
)
|
(8
|
)
|
–
|
(129,179
|
)
|
||||||||||||
Net
profit/(loss) from continuing operations
|
33,709
|
78,951
|
(72,619
|
)
|
196,621
|
14,714
|
(44,474
|
)
|
168,267
|
–
|
375,169
|
|||||||||||||||||
Segment
assets
|
9,273,453
|
1,408,143
|
1,858,358
|
1,827,327
|
1,098,805
|
51,969
|
4,197,273
|
(6,572,254
|
)
|
13,143,074
|
||||||||||||||||||
Investment
in associates
|
29,350
|
63
|
–
|
89
|
1,369
|
–
|
–
|
–
|
30,871
|
|||||||||||||||||||
Segment
liabilities
|
11,601,486
|
1,761,783
|
958,053
|
1,143,908
|
1,316,706
|
–
|
(534,676
|
)
|
(6,572,254
|
)
|
9,675,006
|
|||||||||||||||||
Capital
expenditure
|
122,641
|
122,259
|
17,240
|
126,902
|
8,567
|
–
|
1,673
|
–
|
399,282
|
|||||||||||||||||||
Impairment
of intangible assets
|
114,967
|
9,099
|
–
|
–
|
3,877
|
–
|
–
|
–
|
127,943
|
|||||||||||||||||||
Amortization
of program and film rights*
|
1,131,334
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
1,131,334
|
|||||||||||||||||||
*
-
Included in EBITDA
|
|
|
|
Electronic
media
|
Print
media
|
||||||||||||||||||||||||
March
2003
|
|
|
Pay
television R'000 |
|
|
Internet
R'000
|
Technology 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
|
7,225,170
|
913,119
|
377,605
|
2,468,582
|
665,443
|
552,889
|
1,099
|
–
|
12,203,907
|
|||||||||||||||||||
Intersegmental
|
20,047
|
3,552
|
80,401
|
48,830
|
16,384
|
–
|
49,138
|
(218,352
|
)
|
–
|
||||||||||||||||||
Total
revenue
|
7,245,217
|
916,671
|
458,006
|
2,517,412
|
681,827
|
552,889
|
50,237
|
(218,352
|
)
|
12,203,907
|
||||||||||||||||||
Cost
of providing services and sale of goods
|
(4,182,303
|
)
|
(279,450
|
)
|
(65,862
|
)
|
(1,622,832
|
)
|
(437,213
|
)
|
(281,491
|
)
|
(41,593
|
)
|
204,357
|
(6,706,387
|
)
|
|||||||||||
Selling,
general and administration expenses
|
(1,945,160
|
)
|
(732,762
|
)
|
(327,282
|
)
|
(493,471
|
)
|
(272,533
|
)
|
(230,084
|
)
|
(26,395
|
)
|
13,995
|
(4,013,692
|
)
|
|||||||||||
EBITDA
|
1,117,754
|
(95,541
|
)
|
64,862
|
401,109
|
(27,919
|
)
|
41,314
|
(17,751
|
)
|
–
|
1,483,828
|
||||||||||||||||
Depreciation
|
(459,497
|
)
|
(124,067
|
)
|
(15,664
|
)
|
(111,601
|
)
|
(14,645
|
)
|
(18,968
|
)
|
(1,987
|
)
|
–
|
(746,429
|
)
|
|||||||||||
Operating
profit/(loss) before amortization
|
658,257
|
(219,608
|
)
|
49,198
|
289,508
|
(42,564
|
)
|
22,346
|
(19,738
|
)
|
–
|
737,399
|
||||||||||||||||
Amortization
and impairment of intangible assets
|
(67,837
|
)
|
(208,184
|
)
|
(35,503
|
)
|
(10,252
|
)
|
(4,318
|
)
|
(29,680
|
)
|
–
|
–
|
(355,774
|
)
|
||||||||||||
Impairment
of program rights
|
(155,316
|
)
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
(155,316
|
)
|
|||||||||||||||||
Operating
profit/(loss)
|
435,104
|
(427,792
|
)
|
13,695
|
279,256
|
(46,882
|
)
|
(7,334
|
)
|
(19,738
|
)
|
–
|
226,309
|
|||||||||||||||
Finance
costs
|
(475,580
|
)
|
(13,580
|
)
|
(17,195
|
)
|
(120,940
|
)
|
1,240
|
(31,425
|
)
|
410,738
|
–
|
(246,742
|
)
|
|||||||||||||
Income
from investments
|
–
|
–
|
–
|
–
|
–
|
–
|
20
|
–
|
20
|
|||||||||||||||||||
Share
of equity accounted results
|
1,548
|
(79
|
)
|
–
|
–
|
–
|
–
|
–
|
–
|
1,469
|
||||||||||||||||||
Exceptional
items
|
(73,638
|
)
|
231
|
119,232
|
11,075
|
124
|
(2,224
|
)
|
6,500
|
–
|
61,300
|
|||||||||||||||||
Taxation
|
(120,590
|
)
|
(7,756
|
)
|
(828
|
)
|
(14,981
|
)
|
(1,871
|
)
|
(7,428
|
)
|
(2,308
|
)
|
–
|
(155,762
|
)
|
|||||||||||
Minority
interest
|
(54,970
|
)
|
(42,692
|
)
|
(7,307
|
)
|
(33,758
|
)
|
(946
|
)
|
(1,701
|
)
|
(16,951
|
)
|
–
|
(158,325
|
)
|
|||||||||||
Net
(loss)/profit from continuing operations
|
(288,126
|
)
|
(491,668
|
)
|
107,597
|
120,652
|
(48,335
|
)
|
(50,112
|
)
|
378,261
|
–
|
(271,731
|
)
|
||||||||||||||
Segment
assets
|
8,222,101
|
1,533,412
|
1,947,092
|
1,769,665
|
402,555
|
562,832
|
5,269,697
|
(6,288,113
|
)
|
13,419,241
|
||||||||||||||||||
Investment
in associates
|
23,242
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
23,242
|
|||||||||||||||||||
Segment
liabilities
|
10,187,496
|
1,198,142
|
1,018,970
|
1,262,302
|
310,736
|
613,312
|
1,261,604
|
(6,288,113
|
)
|
9,564,449
|
||||||||||||||||||
Capital
expenditure
|
193,986
|
81,613
|
68,856
|
146,863
|
9,468
|
34,623
|
1,837
|
–
|
537,246
|
|||||||||||||||||||
Amortization
of program and film rights*
|
1,292,499
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
1,292,499
|
|
|
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
2005
|
||||||||||||||||||||||||||||
Revenue
|
10,146,677
|
1,492,160
|
33,761
|
1,432,823
|
590,873
|
262,455
|
–
|
13,958,749
|
||||||||||||||||||||
Segment
assets
|
9,139,335
|
2,519,770
|
57,564
|
1,759,099
|
7,365,830
|
3,020,972
|
(8,290,246
|
)
|
(a)
|
|
15,572,324
|
|||||||||||||||||
Capital
expenditure
|
463,706
|
23,793
|
18,532
|
11,242
|
71,047
|
52,063
|
–
|
640,383
|
||||||||||||||||||||
March
2004
|
||||||||||||||||||||||||||||
External
revenue
|
8,678,852
|
1,502,774
|
27,518
|
1,389,975
|
984,626
|
220,765
|
–
|
12,804,510
|
||||||||||||||||||||
Segment
assets
|
8,395,047
|
2,337,126
|
46,273
|
1,262,437
|
1,269,250
|
6,405,195
|
(6,572,254
|
)
|
(a)
|
|
13,143,074
|
|||||||||||||||||
Capital
expenditure
|
247,946
|
24,432
|
6,317
|
20,925
|
87,972
|
11,690
|
–
|
399,282
|
||||||||||||||||||||
March
2003
|
||||||||||||||||||||||||||||
External
revenue
|
7,976,090
|
1,584,861
|
59,615
|
1,390,094
|
864,762
|
328,485
|
–
|
12,203,907
|
||||||||||||||||||||
Segment
assets
|
7,785,586
|
2,134,174
|
282,340
|
1,653,595
|
937,543
|
6,914,116
|
(6,288,113
|
)
|
(a)
|
|
13,419,241
|
|||||||||||||||||
Capital
expenditure
|
290,802
|
55,679
|
854
|
61,735
|
108,274
|
19,902
|
–
|
537,246
|
|
March
31
|
||||||
2005
|
2004
|
||||||
|
R'000
|
R'000
|
|||||
On
call
|
944,313
|
648,408
|
|||||
Expiring
within one year
|
4,339
|
–
|
|||||
Expiring
beyond one year
|
–
|
9,055
|
|||||
948,652
|
657,463
|
|
|
|
Interest-free
R'000
|
|
|
Floating
R'000
|
|
|
Fixed
0-12
months
R'000
|
|
|
Fixed
more
than
12
months
R'000
|
|
|
Total
R'000
|
|
Loans
|
559,118
|
414,129
|
132,658
|
2,145,109
|
3,251,014
|
|||||||||||
%
of loans
|
17
|
%
|
13
|
%
|
4
|
%
|
66
|
%
|
100
|
%
|
|
March
31, 2005
|
March
31, 2004
|
|||||||||||
Currency
(1FC = ZAR)
|
|
|
Average
rate
|
|
|
Closing
rate
|
|
|
Average
rate
|
|
|
Closing
rate
|
|
USA
dollar
|
6.2146
|
6.2114
|
7.1119
|
6.3097
|
|||||||||
Cyprus
pound
|
13.5045
|
13.7862
|
14.2450
|
13.1184
|
|||||||||
Euro
|
7.8428
|
8.0539
|
8.3696
|
7.7519
|
|||||||||
Nigerian
naira
|
0.0464
|
0.0467
|
0.0528
|
0.0461
|
|||||||||
Thai
baht
|
0.1546
|
0.1583
|
0.1750
|
0.1608
|
|||||||||
Chinese
yuan renminbi
|
0.7507
|
0.7505
|
0.8582
|
0.7623
|
|
March
31, 2005
|
March
31, 2004
|
|||||||||||
|
|
|
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
|
159,512
|
1,186,736
|
217,590
|
2,321,992
|
|||||||||
Sterling
|
7,114
|
82,970
|
3,847
|
46,130
|
|||||||||
Euro
|
33,749
|
274,373
|
13,031
|
113,273
|
|||||||||
Swiss
francs
|
5,013
|
30,968
|
–
|
–
|
|||||||||
Hong
Kong dollar
|
–
|
–
|
665
|
631
|
|||||||||
Singapore
dollar
|
–
|
–
|
235
|
975
|
|
March
31, 2005
|
March
31, 2004
|
|||||||||||
|
|
|
Foreign
currency
amount '000 |
|
|
R'000
|
|
|
Foreign
currency
amount '000 |
|
|
R'000
|
|
Uncovered
foreign liabilities
|
|||||||||||||
The
group had the following uncovered foreign
|
|||||||||||||
liabilities:
|
|||||||||||||
USA
dollar
|
74,952
|
465,553
|
125,368
|
767,169
|
|||||||||
Sterling
|
3,213
|
37,684
|
294
|
3,418
|
|||||||||
Chinese
yuan renminbi
|
8,266
|
6,204
|
–
|
–
|
|||||||||
Euro
|
72,576
|
584,513
|
55,894
|
433,652
|
March
31, 2005
|
March
31, 2004
|
||||||||||||
|
|
|
Carrying
value
R'000
|
|
|
Fair
value
R'000
|
|
|
Carrying
value
R'000
|
|
|
Fair
value
R'000
|
|
Assets
|
|||||||||||||
Investments
and loans
|
401,271
|
401,271
|
462,710
|
462,710
|
|||||||||
Receivables
|
1,503,485
|
1,503,485
|
1,540,818
|
1,540,818
|
|||||||||
Derivative
financial instruments
|
202,282
|
202,282
|
338,566
|
338,566
|
|||||||||
Cash
and cash deposits
|
4,033,796
|
4,033,796
|
3,066,071
|
3,066,071
|
|||||||||
Liabilities
|
|||||||||||||
Long-term
liabilities
|
1,210,876
|
1,226,337
|
1,249,840
|
1,296,858
|
|||||||||
Payables
|
3,564,608
|
3,564,608
|
3,864,805
|
3,864,805
|
|||||||||
Derivative
financial instruments
|
295,618
|
295,618
|
898,200
|
898,200
|
|||||||||
Bank
overdrafts
|
433,339
|
433,339
|
450,461
|
450,461
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
||||||||||||||||
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
||||||||||
Outstanding
at April 1
|
10,912,637
|
26.35
|
11,432,903
|
26.15
|
6,376,147
|
25.56
|
|||||||||||||
Granted
|
217,817
|
48.17
|
420,433
|
29.00
|
5,459,741
|
26.12
|
|||||||||||||
Exercised
|
(567,831
|
)
|
24.07
|
(746,832
|
)
|
22.03
|
(28,786
|
)
|
21.22
|
||||||||||
Forfeited
|
(40,106
|
)
|
27.56
|
(193,867
|
)
|
36.89
|
(374,199
|
)
|
37.06
|
||||||||||
Outstanding
at March 31
|
10,522,517
|
26.92
|
10,912,637
|
26.35
|
11,432,903
|
26.15
|
Shares
outstanding
|
Shares
currently exercisable
|
||||||||||||||||
Range
of exercise price (Rand)
|
|
|
Number
outstanding
at
March
31,
2005
|
|
Weighted
average
remaining
contractual
life
(years)
|
|
Weighted
average
exercise
price
(Rand)
|
|
Exercisable
at
March
31,
2005
|
|
|
Weighted
average
exercise price (Rand)
|
|
||||
10.00
- 15.00
|
|
|
1,500
|
|
|
6.92
|
|
|
13.65
|
|
|
500
|
|
|
13.65
|
|
|
15.01 - 20.00
|
|
|
158,000
|
|
|
7.51
|
|
|
18.43
|
|
|
-
|
|
|
-
|
|
|
20.01 - 25.00
|
|
|
3,692,502
|
|
|
6.78
|
|
|
22.99
|
|
|
739,891
|
|
|
21.26
|
|
|
25.01 - 30.00
|
|
|
4,776,117
|
|
|
4.85
|
|
|
27.61
|
|
|
3,429,389
|
|
|
27.42
|
|
|
30.01 - 35.00
|
|
|
1,615,931
|
|
|
7.48
|
|
|
31.02
|
|
|
110,119
|
|
|
31.35
|
|
|
35.01 - 40.00
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
40.01 - 45.00
|
|
|
92,350
|
|
|
8.07
|
|
|
42.98
|
|
|
14,850
|
|
|
43.65
|
|
|
45.01 - 50.00
|
|
|
103,000
|
|
|
9.31
|
|
|
49.86
|
|
|
3,000
|
|
|
45.13
|
|
|
50.01 - 60.15
|
|
|
83,117
|
|
|
8.60
|
|
|
52.15
|
|
|
11,996
|
|
|
58.93
|
|
|
|
|
|
10,522,517
|
|
|
|
|
|
|
|
|
4,309,745
|
|
|
|
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
||||||||||||||||
|
|
|
Shares
|
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
|
Weighted
average
exercise
price
(Rand)
|
||||||
Outstanding
at April 1
|
6,676,862
|
6.80
|
6,876,686
|
6.74
|
7,126,267
|
6.75
|
|||||||||||||
Granted
|
522,591
|
11.46
|
270,725
|
8.10
|
448,830
|
6.62
|
|||||||||||||
Exercised
|
(761,587
|
)
|
6.81
|
(38,592
|
)
|
6.92
|
–
|
–
|
|||||||||||
Forfeited
|
(337,370
|
)
|
7.03
|
(431,957
|
)
|
6.75
|
(698,411
|
)
|
6.78
|
||||||||||
Outstanding
at March 31
|
6,100,496
|
7.18
|
6,676,862
|
6.80
|
6,876,686
|
6.74
|
|
Shares
outstanding
|
Shares
currently exercisable
|
|||||||||||||||
Exercise
price (Rand)
|
|
Number
outstanding at March 31, 2005
|
|
Weighted
average
remaining
contractual life (years)
|
|
Weighted
average
exercise
price (Rand)
|
|
Exercisable
at March 31, 2005
|
|
Weighted
average
exercise
price
(Rand)
|
|||||||
6.04
|
1,177,006
|
6.71
|
6.04
|
313,436
|
6.04
|
||||||||||||
6.90
|
233,689
|
7.69
|
6.90
|
–
|
–
|
||||||||||||
6.92
|
3,934,737
|
5.74
|
6.92
|
2,458,711
|
6.92
|
||||||||||||
8.12
|
262,770
|
8.71
|
8.12
|
–
|
–
|
||||||||||||
11.63
|
492,294
|
9.47
|
11.63
|
430
|
11.63
|
||||||||||||
6,100,496
|
2,772,577
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
||||||||||||||||
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
average
|
|
|
|
|
|
average
|
|
|
|
|
|
average
|
|
|
|
|
|
|
|
exercise
|
|
|
|
|
|
exercise
|
|
|
|
|
|
exercise
|
|
|
|
|
Shares
|
|
|
price
(Rand)
|
|
|
Shares
|
|
|
price
(Rand)
|
|
|
Shares
|
|
|
price
(Rand)
|
|
Outstanding
at April 1
|
11,462,505
|
0.96
|
10,646,905
|
0.90
|
11,649,605
|
0.90
|
|||||||||||||
Granted
|
–
|
–
|
1,173,500
|
1.47
|
100,000
|
0.90
|
|||||||||||||
Exercised
|
(7,972,855
|
)
|
0.98
|
–
|
–
|
–
|
–
|
||||||||||||
Forfeited
|
(3,489,650
|
)
|
0.90
|
(357,900
|
)
|
0.90
|
(1,102,700
|
)
|
0.90
|
||||||||||
Outstanding
at March 31
|
–
|
–
|
11,462,505
|
0.96
|
10,646,905
|
0.90
|
|
March
31, 2005
|
|
March
31, 2004
|
|
March
31, 2003
|
||||||||||||||
|
|
|
Shares
|
|
|
Weighted
average
exercise
price
(Rand)
|
|
|
Shares
|
|
|
Weighted
average
exercise
price
(Rand)
|
|
|
Shares
|
|
|
Weighted
average
exercise
price
(Rand)
|
|
Outstanding
at April 1
|
3,580,200
|
5.18
|
3,619,000
|
5.16
|
2,429,000
|
4.80
|
|||||||||||||
Granted
|
1,305,000
|
11.50
|
84,000
|
6.93
|
1,218,000
|
5.93
|
|||||||||||||
Exercised
|
(667,109
|
)
|
4.83
|
–
|
–
|
–
|
–
|
||||||||||||
Forfeited
|
(71,556
|
)
|
5.24
|
(122,800
|
)
|
5.93
|
(28,000
|
)
|
5.93
|
||||||||||
Outstanding
at March 31
|
4,146,535
|
7.23
|
3,580,200
|
5.18
|
3,619,000
|
5.16
|
|
Shares
outstanding
|
Shares
currently exercisable
|
||||||||||||
Exercise
price
(Rand)
|
|
|
|
Number
outstanding
at
March
31, 2005
|
|
|
Weighted
average
remaining
contractual
life
(years)
|
|
|
Exercisable
at
March
31, 2005
|
|
|
Weighted
average
exercise
price
(Rand)
|
|
4.80
|
1,789,901
|
6.50
|
1,733,935
|
4.80
|
||||||||||
5.93
|
1,023,600
|
7.25
|
–
|
–
|
||||||||||
6.93
|
84,000
|
8.75
|
–
|
–
|
||||||||||
11.50
|
1,249,034
|
10.00
|
–
|
–
|
||||||||||
4,146,535
|
1,733,935
|
|
March
31, 2005
|
March
31, 2004
|
|
March
31, 2003
|
|||||||||||||||
|
|
|
Shares
|
|
|
Weighted
average
exercise
price
(Rand)
|
|
|
Shares
|
|
|
Weighted
average
exercise
price
(Rand)
|
|
|
Shares
|
|
|
Weighted
average
exercise
price
(Rand)
|
|
Outstanding
at April 1
|
–
|
–
|
–
|
–
|
676,349
|
3.99
|
|||||||||||||
Cancelled
|
–
|
–
|
–
|
–
|
(291,276
|
)
|
4.03
|
||||||||||||
Forfeited
|
–
|
–
|
–
|
–
|
(385,073
|
)
|
3.83
|
||||||||||||
Outstanding
at March 31
|
–
|
–
|
–
|
–
|
–
|
–
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
||||||||||||||||
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
||||||||||
Outstanding
at April 1
|
4,910,162
|
25.49
|
5,314,971
|
23.44
|
11,088,429
|
15.25
|
|||||||||||||
Granted
|
12,742
|
19.60
|
564,076
|
39.88
|
101,400
|
5.67
|
|||||||||||||
Exercised
|
(1,329,861
|
)
|
24.62
|
(709,560
|
)
|
21.43
|
(6,801
|
)
|
6.30
|
||||||||||
Forfeited
|
(175,417
|
)
|
26.22
|
(259,325
|
)
|
25.79
|
(955,605
|
)
|
19.24
|
||||||||||
Cancelled
|
–
|
–
|
–
|
–
|
(2,100
|
)
|
6.25
|
||||||||||||
Outstanding
at December 20, 2002
|
10,225,323
|
12.28
|
|||||||||||||||||
Exchanged
for Naspers N
|
|||||||||||||||||||
ordinary
shares
|
(10,225,323
|
)
|
12.28
|
||||||||||||||||
Naspers
N ordinary shares received
|
4,544,588
|
30.26
|
|||||||||||||||||
Granted
|
1,178,618
|
23.10
|
|||||||||||||||||
Exercised
|
(17,862
|
)
|
22.22
|
||||||||||||||||
Forfeited
|
(115,223
|
)
|
33.05
|
||||||||||||||||
Cancelled
|
(275,150
|
)
|
89.37
|
||||||||||||||||
Outstanding
at March 31
|
3,417,626
|
25.77
|
4,910,162
|
25.49
|
5,314,971
|
23.44
|
|
Shares
outstanding
|
Shares
currently exercisable
|
||||||||||||||||||||
Range
of exercise price
(Rand)
|
Number
outstanding at March 31, 2005
|
|
|
Weighted
average remaining contractual life (years)
|
|
|
Weighted
average exercise price (Rand)
|
|
|
Exercisable
at March 31, 2005
|
|
|
Weighted
average exercise price (Rand)
|
|
||||||||
6.91
–
20.00
|
601,667
|
6.42
|
13.95
|
167,127
|
13.95
|
|||||||||||||||||
20.01
–
40.00
|
2,377,635
|
5.23
|
25.62
|
1,201,523
|
26.18
|
|||||||||||||||||
40.01
–
60.00
|
429,612
|
8.90
|
41.57
|
1,346
|
50.48
|
|||||||||||||||||
60.01
–
130.50
|
8,712
|
5.22
|
103.84
|
6,158
|
102.65
|
|||||||||||||||||
3,417,626
|
1,376,154
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
||||||||||||||||
|
Shares
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
Weighted
average
exercise
price
(US$)
|
|
||||||||||
Outstanding
at April 1
|
2,364,490
|
2.73
|
13,752,287
|
2.63
|
4,124,160
|
13.30
|
|||||||||||||
Granted
|
–
|
–
|
204,790
|
3.22
|
–
|
–
|
|||||||||||||
Exercised
|
(726,659
|
)
|
3.08
|
(164,200
|
)
|
2.25
|
(10,097
|
)
|
6.54
|
||||||||||
Forfeited
|
(59,369
|
)
|
0.60
|
(157,750
|
)
|
2.86
|
(441,611
|
)
|
14.39
|
||||||||||
Cancelled
|
–
|
–
|
(31,150
|
)
|
1.10
|
–
|
–
|
||||||||||||
Outstanding
at December 20, 2002
|
3,672,452
|
11.43
|
|||||||||||||||||
Exchanged
for Naspers N ordinary
|
|||||||||||||||||||
shares
and ADS's
|
(3,672,452
|
)
|
11.43
|
||||||||||||||||
Equivalent
number of Naspers N
|
|||||||||||||||||||
ordinary
shares received
|
12,853,577
|
3.28
|
|||||||||||||||||
Converted
to ZAR Naspers N shares
|
(10,586,757
|
)
|
2.63
|
–
|
–
|
||||||||||||||
Granted
|
–
|
–
|
4,125,380
|
2.75
|
|||||||||||||||
Exercised
|
(298,230
|
)
|
2.60
|
(29,760
|
)
|
2.11
|
|||||||||||||
Forfeited
|
(309,890
|
)
|
2.26
|
(263,810
|
)
|
3.06
|
|||||||||||||
Cancelled
|
(44,610
|
)
|
3.29
|
(2,933,100
|
)
|
5.62
|
|||||||||||||
Outstanding
at March 31
|
1,578,462
|
2.65
|
2,364,490
|
2.73
|
13,752,287
|
2.63
|
42. |
EQUITY COMPENSATION BENEFITS
(continued)
|
March
31, 2005
|
March
31, 2004
|
|||||||||||||
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
Weighted
average
exercise
price
(Rand)
|
|
|||||||||
Outstanding
at April 1
|
11,030,434
|
21.59
|
–
|
–
|
||||||||||
Converted
to Naspers Class N shares in Rand
|
–
|
–
|
10,586,757
|
19.66
|
||||||||||
Granted
|
856,804
|
45.86
|
1,079,527
|
39.17
|
||||||||||
Exercised
|
(1,825,918
|
)
|
23.64
|
(546,650
|
)
|
19.94
|
||||||||
Forfeited
|
(53,192
|
)
|
15.35
|
(89,200
|
)
|
15.16
|
||||||||
Outstanding
at March 31
|
10,008,128
|
23.33
|
11,030,434
|
21.59
|
NASPERS
N (US$)
|
Shares
outstanding
|
Shares
currently exercisable
|
||||||||||||||
Range
of exercise price (US$)
|
Number
outstanding at March 31, 2005
|
|
|
Weighted
average remaining contractual life (years)
|
|
|
Weighted
average exercise price (US$)
|
|
Exercisable
at March 31, 2005
|
|
|
Weighted
average exercise price (US$)
|
|
|||
1.10
–
2.50
|
687,162
|
6.77
|
1.81
|
119,357
|
1.94
|
|||||||||||
2.51
–
5.00
|
884,030
|
7.52
|
3.02
|
11,150
|
3.02
|
|||||||||||
5.01
–
7.50
|
–
|
–
|
–
|
–
|
–
|
|||||||||||
7.51
–
9.97
|
7,270
|
5.36
|
8.65
|
6,090
|
8.39
|
|||||||||||
1,578,462
|
136,597
|
|||||||||||||||
NASPERS
N (rand)
|
Shares
outstanding
|
Shares
currently exercisable
|
||||||||||||||
Range
of exercise price (Rand)
|
Number
outstanding at March 31, 2005
|
|
|
Weighted
average remaining contractual life (years)
|
|
|
Weighted
average exercise price (rand)
|
|
Exercisable
at March 31, 2005
|
|
|
Weighted
average exercise price (rand)
|
|
|||
8.19
–
15.00
|
1,199,305
|
6.89
|
8.19
|
244,091
|
8.19
|
|||||||||||
15.01
–
40.00
|
7,321,374
|
6.74
|
21.56
|
2,004,809
|
22.41
|
|||||||||||
40.01
–
65.00
|
1,478,389
|
9.12
|
44.03
|
–
|
–
|
|||||||||||
65.01
–
75.00
|
9,060
|
5.18
|
74.22
|
6,040
|
74.22
|
|||||||||||
10,008,128
|
2,254,940
|
42. |
EQUITY COMPENSATION BENEFITS
(continued)
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||||||||
|
|
Shares
|
|
|
Weighted
average
exercise
price
(US$)
|
|
|
Shares
|
|
Weighted
average
exercise
price (
US$)
|
|
|
Shares
|
|
|
Weighted
average
exercise
price (US$)
|
|
|
Activity
in terms of the MHL Plan is as follows:
|
||||||||||||||||||
Outstanding
at April 1
|
5,000
|
9.22
|
790,194
|
9.22
|
1,017,609
|
9.22
|
||||||||||||
Forfeited
|
–
|
–
|
(24,456
|
)
|
9.22
|
(111,910
|
)
|
9.22
|
||||||||||
Cancelled
|
(5,000
|
)
|
9.22
|
(760,738
|
)
|
9.22
|
(115,505
|
)
|
9.22
|
|||||||||
Outstanding
at March 31
|
–
|
–
|
5,000
|
9.22
|
790,194
|
9.22
|
||||||||||||
Activity
in terms of the MIBS Plan is as follows:
|
||||||||||||||||||
Outstanding
at April 1
|
–
|
–
|
103,787
|
8.90
|
183,207
|
9.04
|
||||||||||||
Forfeited
|
–
|
–
|
(8,272
|
)
|
8.93
|
(79,420
|
)
|
9.23
|
||||||||||
Cancelled
|
–
|
–
|
(95,515
|
)
|
8.90
|
–
|
–
|
|||||||||||
Outstanding
at March 31
|
–
|
–
|
–
|
–
|
103,787
|
8.90
|
||||||||||||
Activity
in terms of the IA Plan is as follows:
|
||||||||||||||||||
Outstanding
at April 1
|
288,167
|
9.05
|
866,140
|
10.48
|
595,359
|
11.50
|
||||||||||||
Granted
|
516,610
|
6.70
|
8,150
|
11.68
|
337,918
|
9.13
|
||||||||||||
Forfeited
|
(64,803
|
)
|
9.33
|
(101,818
|
)
|
10.50
|
(67,137
|
)
|
12.71
|
|||||||||
Cancelled
|
–
|
–
|
(484,305
|
)
|
11.35
|
–
|
–
|
|||||||||||
Outstanding
at March 31
|
739,974
|
7.38
|
288,167
|
9.05
|
866,140
|
10.48
|
42. |
EQUITY COMPENSATION BENEFITS
(continued)
|
Weighted
average exercise price (US$)
|
Number
outstanding at March 31, 2005
|
Remaining
contractual life (years)
|
|||||||||||||||
MHL
|
MIBS
|
IA
|
MHL
|
|
MIBS
|
|
IA
|
|
MHL
|
|
MIBS
|
|
IA
|
||||
–
|
–
|
7.00
|
–
|
–
|
687,654
|
–
|
–
|
8.87
|
|||||||||
–
|
–
|
8.30
|
–
|
–
|
12,670
|
–
|
–
|
4.54
|
|||||||||
–
|
–
|
12.66
|
–
|
–
|
8,626
|
–
|
–
|
6.79
|
|||||||||
–
|
–
|
14.07
|
–
|
–
|
31,024
|
–
|
–
|
5.84
|
|||||||||
|
– |
–
|
739,974
|
||||||||||||||
At
31 March 2005 the following shares were exercisable:
|
|||||||||||||||||
Weighted
average exercise price (US$)
|
Shares
exercisable at March 31, 2005
|
||||||||||||||||
MHL
|
|
MIBS
|
|
IA
|
|
MHL
|
|
MIBS
|
|
IA
|
|||||||
–
|
–
|
8.30
|
–
|
–
|
12,670
|
||||||||||||
–
|
–
|
12.62
|
–
|
–
|
3,036
|
||||||||||||
–
|
–
|
14.04
|
–
|
–
|
19,752
|
||||||||||||
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Outstanding
at April 1
|
–
|
–
|
–
|
–
|
2,018,311
|
1.00
|
||||||
Forfeited
|
–
|
–
|
–
|
–
|
(563,958)
|
|
1.00
|
|||||
Cancelled
|
–
|
–
|
–
|
–
|
(1,454,353)
|
|
1.00
|
|||||
Outstanding
at March 31
|
–
|
–
|
–
|
–
|
–
|
–
|
42. |
EQUITY COMPENSATION BENEFITS
(continued)
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Outstanding
at April 1
|
–
|
–
|
–
|
–
|
1,960,541
|
1.00
|
||||||
Forfeited
|
–
|
–
|
–
|
–
|
(440,987)
|
|
1.00
|
|||||
Cancelled
|
–
|
–
|
–
|
–
|
(1,519,554)
|
|
1.00
|
|||||
Outstanding
at March 31
|
–
|
–
|
–
|
–
|
–
|
–
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Outstanding
at April 1
|
34,500
|
34.00
|
32,000
|
34.00
|
–
|
–
|
||||||
Forfeited
|
8,874
|
368.41
|
2,500
|
34.00
|
32,000
|
|
34.00
|
|||||
Cancelled
|
(9,250)
|
|
34.00
|
–
|
–
|
–
|
|
–
|
||||
Outstanding
at March 31
|
34,124
|
120.96
|
34,500
|
34.00
|
32,000
|
34.00
|
Shares
outstanding
|
Shares
currently exercisable
|
|||||||
Number
outstanding
at
March
31, 2005
|
|
Weighted
average remaining contractual life (years)
|
|
Weighted
average exercise price (US$)
|
|
Exercisable
at March 31, 2005
|
|
Weighted
average exercise price (US$)
|
25,250
|
7.93
|
34.00
|
8,000
|
34.00
|
||||
8,874
|
9.20
|
368.41
|
–
|
–
|
||||
34,124
|
8,000
|
42. |
EQUITY COMPENSATION BENEFITS
(continued)
|
|
March
31, 2005
|
March
31, 2004
|
|||||||
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Shares
|
|
Weighted
average
exercise
price
(US$)
|
|
Outstanding
at April 1
|
104,600
|
1.30
|
–
|
–
|
|||||
Granted
|
–
|
–
|
104,600
|
1.30
|
|||||
Forfeited
|
(600
|
)
|
1.30
|
–
|
–
|
||||
Outstanding
at March 11, 2005
|
104,000
|
1.30
|
104,600
|
1.30
|
|||||
Capitalization
split on March 11, 2005
|
104,000
|
–
|
|||||||
Granted
|
4,187,200
|
0.65
|
|||||||
Outstanding
at March 31
|
4,395,200
|
0.65
|
|
March
31, 2005
|
||
|
Shares
|
|
Weighted
average
exercise
price
(rand)
|
Outstanding
at April 1
|
–
|
–
|
|
Granted
|
4,012,606
|
5.00
|
|
Forfeited
|
(40,380
|
) |
5.00
|
Outstanding
at March 31
|
3,972,226
|
5.00
|
42. |
EQUITY COMPENSATION BENEFITS
(continued)
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||
|
Shares
|
Weighted
average
exercise
price
(THB)
|
|
Shares
|
Weighted
average
exercise price
(THB) |
|
Shares
|
Weighted
average
exercise price
(THB) |
|
|||
Outstanding
at April 1
|
17,103,200
|
10.00
|
26,157,000
|
10.00
|
28,700,200
|
10.00
|
||||||
Exercised
|
(2,172,400
|
)
|
10.00
|
(8,554,200
|
)
|
10.00
|
(2,136,800
|
)
|
10.00
|
|||
Forfeited
|
(51,800
|
)
|
10.00
|
(499,600
|
)
|
10.00
|
(406,400
|
)
|
10.00
|
|||
Outstanding
at March 31
|
14,879,000
|
10.00
|
17,103,200
|
10.00
|
26,157,000
|
10.00
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||
|
|
|
Weighted
|
Weighted
|
Weighted
|
|||||||
|
average
|
average
|
average
|
|||||||||
|
exercise
|
exercise
|
exercise
|
|||||||||
|
Shares
|
price
(US$)
|
|
Shares
|
price
(US$)
|
|
Shares
|
price
(US$)
|
|
|||
Outstanding
at April 1
|
72,491,650
|
0.08
|
62,561,100
|
0.05
|
57,678,600
|
0.05
|
||||||
Granted |
–
|
–
|
10,464,230 | 0.23 | 4,882,500 | 0.05 | ||||||
Exercised
|
(24,786,254
|
)
|
0.05
|
–
|
|
–
|
–
|
|
–
|
|||
Forfeited
|
(1,159,888
|
)
|
0.13
|
(533,680
|
)
|
0.05
|
–
|
|
–
|
|||
Outstanding
at March 31
|
46,545,508
|
0.09
|
72,491,650
|
0.08
|
62,561,100
|
0.05
|
42. |
EQUITY
COMPENSATION BENEFITS
(continued)
|
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||
|
Shares
|
Weighted
average
exercise
price
(rand)
|
|
Shares
|
Weighted
average
exercise
price
(rand)
|
|
Shares
|
Weighted
average
exercise
price
(rand)
|
|
|||
Outstanding
at April 1
|
5,297,288
|
0.98
|
11,802,009
|
1.19
|
10,713,888
|
1.20
|
||||||
Granted
|
–
|
–
|
133,051
|
1.07
|
2,944,952
|
1.01
|
||||||
Exercised
|
–
|
–
|
(6,245,193
|
)
|
1.38
|
(1,459,133
|
)
|
0.85
|
||||
Forfeited
|
–
|
–
|
(392,579
|
)
|
1.00
|
(397,698
|
)
|
1.27
|
||||
Outstanding
at March 31
|
5,297,288
|
0.98
|
5,297,288
|
0.98
|
11,802,009
|
1.19
|
||||||
Exchanged
for Naspers N
|
||||||||||||
ordinary
shares
|
(5,297,288
|
)
|
0.98
|
|||||||||
Naspers
N ordinary shares received
|
574,726
|
8.39
|
||||||||||
Granted
|
40,000
|
64.20
|
||||||||||
Exercised
|
(119,367
|
)
|
6.96
|
|||||||||
Forfeited
|
(6,554
|
)
|
8.64
|
|||||||||
Outstanding
at March 31
|
488,805
|
13.30
|
Shares
outstanding
|
Shares
currently exercisable
|
|||||||||||
Range
of exercise
price
(Rand)
|
|
Number
outstanding at March 31, 2005
|
|
Weighted
average
remaining
contractual life (years)
|
|
Weighted
average
exercise price (Rand)
|
|
Exercisable
at March 31, 2005
|
|
Weighted
average exercise price (Rand)
|
||
4.00
|
–
|
8.50
|
94,473
|
4.50
|
6.30
|
68,528
|
5.90
|
|||||
8.51
|
–
|
13.50
|
324,406
|
7.74
|
8.74
|
11,001
|
9.52
|
|||||
13.51
|
–
|
30.50
|
29,926
|
2.26
|
16.84
|
29,910
|
16.84
|
|||||
30.51
|
–
|
64.50
|
40,000
|
9.67
|
64.20
|
–
|
–
|
|||||
488,805
|
109,439
|
42. |
EQUITY COMPENSATION BENEFITS
(continued)
|
March
31, 2005
|
March
31, 2004
|
March
31, 2003
|
|||||||||
|
Shares
|
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
|
Weighted
average
exercise
price
(Rand)
|
|
Shares
|
|
Weighted
average
exercise
price
(Rand)
|
Outstanding
at April 1
|
5,297,288
|
4.55
|
11,802,009
|
3.81
|
10,713,888
|
3.55
|
|||||
Granted
|
–
|
–
|
133,051
|
5.53
|
2,944,952
|
5.22
|
|||||
Exercised
|
–
|
–
|
(6,245,193)
|
3.17
|
(1,459,133)
|
3.27
|
|||||
Forfeited
|
–
|
–
|
(392,579)
|
4.62
|
(397,698)
|
3.75
|
|||||
Outstanding
at April 1
|
5,297,288
|
4.55
|
5,297,288
|
4.55
|
11,802,009
|
3.81
|
|||||
Exchanged
for Naspers N
|
|||||||||||
ordinary
shares April 1, 2004
|
(5,297,288)
|
4.55
|
|||||||||
Naspers
N ordinary shares received
|
525,228
|
42.75
|
|||||||||
Naspers
N ordinary shares received from distribution
|
217,098
|
–
|
|||||||||
Exercised
|
(154,051)
|
22.83
|
|||||||||
Forfeited
|
(8,946)
|
31.69
|
|||||||||
Outstanding at March 31 |
579,329
|
32.20
|
Shares
outstanding
|
Shares
currently exercisable
|
|||||||||||
Range
of exercise
price
(Rand)
|
|
Number
outstanding at March 31, 2005
|
|
Weighted
average
remaining
contractual life (years)
|
|
Weighted
average
exercise price (Rand)
|
|
Exercisable
at March 31, 2005
|
|
Weighted
average exercise price (Rand)
|
||
0.00
|
–
|
10.00
|
168,963
|
6.56
|
–
|
45,152
|
–
|
|||||
10.01
|
–
|
25.00
|
3,832
|
3.93
|
24.51
|
3,832
|
24.51
|
|||||
25.01
|
–
|
40.00
|
92,012
|
3.52
|
32.27
|
82,448
|
31.87
|
|||||
40.01
|
–
|
55.00
|
311,513
|
7.68
|
49.47
|
10,765
|
50.21
|
|||||
55.01
|
–
|
60.00
|
3,009
|
4.95
|
58.66
|
3,009
|
58.66
|
|||||
579,329
|
145,206
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
|
March
31
|
||||||||||
|
|
2005
R'000
|
2004
R'000
|
2003
R'000
|
||||||
Net
profit under SA GAAP
|
2,600,105
|
375,169
|
338,337
|
|||||||
US
GAAP adjustments:
|
||||||||||
(a)
Business
combinations
|
(14,858)
|
–
|
–
|
|||||||
(i) Date
of
acquisition
|
–
|
–
|
–
|
|||||||
(ii) Value
of purchase
consideration
|
(14,858
|
)
|
–
|
–
|
||||||
(iii) Exchange
of non-monetary assets
|
–
|
–
|
–
|
|||||||
(c)
Reinstatement
of other intangible assets written off to reserves
|
(33,685
|
)
|
(95,576
|
)
|
(159,913
|
)
|
||||
(d)
Impairment
of goodwill
|
–
|
–
|
(122,920
|
)
|
||||||
(e) Impairment
of other intangible assets
|
–
|
–
|
(50,136
|
)
|
||||||
(f)
Purchase of minority interests (successive
acquisition),
net
|
(105,084
|
)
|
135,751
|
16,438
|
||||||
(g)
Share based compensation
|
(155,320
|
)
|
(129,841
|
)
|
(14,959
|
)
|
||||
(h)
Provision for teach out costs
|
(16,337
|
)
|
(10,271
|
)
|
(21,386
|
)
|
||||
(i)
Write-back of asset impairment
|
1,284
|
17,696
|
1,284
|
|||||||
(j)
Amortization of goodwill and other intangible
assets with
indefinite
lives
|
1,817
|
156,210
|
172,523
|
|||||||
(k)
Adjustment to dilution gains/(losses)
|
–
|
–
|
122
|
|||||||
(l)
Unrealized gains and losses on marketable
securities
|
–
|
–
|
7,613
|
|||||||
(m)
Derivative financial instruments
|
–
|
47,020
|
(794,138
|
)
|
||||||
(n)
Post-retirement employe benefits
|
(11,934
|
)
|
(14,636
|
)
|
(27,329
|
)
|
||||
(o)
Capitalized borrowing cost
|
10,815
|
3,963
|
3,344
|
|||||||
(p)
Software and website development costs
|
(70
|
)
|
(2,728
|
)
|
(5,856
|
)
|
||||
(q)
Proportionate consolidation
|
–
|
–
|
(502
|
)
|
||||||
(r)
Operating lease charges
|
(7,164
|
)
|
–
|
–
|
||||||
(s)
Onerous contracts
|
27,016
|
–
|
–
|
|||||||
(t)
Discontinued operations
|
–
|
–
|
(74,610
|
)
|
||||||
(u)
Consolidation of entities under FIN 46R
|
(6,983
|
)
|
–
|
–
|
||||||
Effect of adjustments on taxation
|
(8,467
|
)
|
11,822
|
181,882
|
||||||
Effect of adjustments on minority interests
|
4,819
|
718
|
188,666
|
|||||||
Profit/
(loss) under US GAAP before change
|
||||||||||
in
accounting principle
|
2,285,954
|
495,297
|
(361,540
|
)
|
||||||
Cumulative
effect of change in accounting principle
|
–
|
–
|
(531,520
|
)
|
||||||
Net
profit/(loss) under US GAAP
|
2,285,954
|
495,297
|
(893,060
|
)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY
ACCEPTED ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
March
31
|
|||||||
2005
R’000
|
2004
R’000
|
||||||
Total
shareholders’ equity under SA GAAP
|
6,629,921
|
3,230,629
|
|||||
US
GAAP adjustments:
|
|||||||
(a)
Business combinations
|
(311,210
|
)
|
(318,851
|
)
|
|||
(i)
Date of acquisition
|
218,935
|
196,436
|
|||||
(ii)
Value
of purchase consideration
|
(27,600
|
)
|
(12,742
|
)
|
|||
(iii)
Exchange
of non-monetary assets
|
(502,545
|
)
|
502,545
|
||||
(b)
Reinstatement of goodwill written off to reserves
|
2,142,337
|
2,142,337
|
|||||
(c)
Reinstatement of other intangible assets written
off to
reserves
|
320,229
|
360,143
|
|||||
(d)
Impairment of goodwill
|
(1,524,205
|
)
|
(1,526,114
|
)
|
|||
(e)
Impairment of other intangible assets
|
(466,858
|
)
|
(466,858
|
)
|
|||
(f)
Purchase of minority interests (successive
acquisition),
net
|
(402,095
|
)
|
(313,097
|
)
|
|||
(g)
Share based compensation
|
(328,572
|
(183,900
|
)
|
||||
(h)
Provision for teach out-costs
|
4,267
|
20,604
|
|||||
(i)
Write-back of asset impairment
|
3,633
|
2,349
|
|||||
(j)
Amortization of goodwill and other intangible
assets with indefinite
lives
|
343,926
|
357,456
|
|||||
(k)
Adjustment to dilution (losses)/gains
|
(268,852
|
)
|
(268,286
|
)
|
|||
(n)
Post-retirement employee benefits
|
(45,899
|
)
|
(33,965
|
)
|
|||
(o)
Capitalized borrowing cost
|
18,121
|
7,306
|
|||||
(p)
Software and website development costs
|
(1,139
|
)
|
(1,069
|
||||
(q)
Proportionate consolidation
|
46,397
|
48,481
|
|||||
(r)
Operating lease charges
|
(5,088
|
)
|
-
|
||||
(s)
Onerous contracts
|
22,555
|
-
|
|||||
(u)
Consolidation of entities under FIN 46R
|
(39,329
|
)
|
-
|
||||
Effect
of adjustments on taxation
|
308,193
|
316,411
|
|||||
Effect
of adjustments on minority interests
|
(171,832
|
)
|
(184,709
|
)
|
|||
Total
shareholders’ equity under US GAAP
|
6,274,500
|
3,188,867
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
(continued)
|
(a) |
Business
combinations
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
R'000
|
||||
Market
value of shares issued
|
798,270
|
|||
Fair
value of options issued
|
6,039
|
|||
Cash
paid
|
61,708
|
|||
Direct
acquisition costs
|
1,912
|
|||
Option
granted to Johncom
|
(329,097
|
)
|
||
Total
consideration
|
538,832
|
|||
Net
assets acquired
|
1,351
|
|||
Excess
of purchase consideration over the net assets acquired
|
537,481
|
|||
US
GAAP purchase accounting adjustments:
|
||||
Brand
names
|
12,638
|
|||
Goodwill
|
524,843
|
|||
Excess
of purchase consideration over the net assets acquired
|
537,481
|
|
|
Pro
forma
|
|
|
March
31, 2004
|
||
|
R'000
|
||
Revenue
|
12,845,365
|
||
Profit
before exceptional items
|
632,068
|
||
Net
profit attributable to shareholders
|
372,846
|
||
Profit
per N ordinary share
(cent)
- basic
|
136
|
||
- diluted
|
132
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
(continued)
|
(a) |
Business
combinations (continued)
|
|
Pro
forma
|
|
|
|
|
March
31, 2004
|
|
|
|
R'000
|
|
Revenue
|
12,118,829
|
||
Profit
before exceptional items
|
928,947
|
||
Net
profit attributable to shareholders
|
500,598
|
||
Profit
per N ordinary share
(cent) -
basic
|
183
|
||
- diluted
|
178
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
(d) |
Impairment
of goodwill
|
(e) |
Impairment
of other intangible assets
|
(f) |
Purchase
of minority interests (successive acquisition),
net
|
R'000
|
|||
Market
value of shares issued
|
2,399,851
|
||
Fair
value of options issued
|
2,437
|
||
Direct
acquisition costs
|
52,312
|
||
Total
consideration
|
2,454,600
|
||
Net
assets acquired
|
906,562
|
||
Excess
of purchase consideration over the net assets acquired
|
1,548,038
|
||
US
GAAP purchase accounting adjustments:
|
|||
Transmission
equipment - leased
|
122,313
|
||
Subscriber
base
|
518,493
|
||
Brand
names
|
276,395
|
||
Capitalized
finance leases
|
(122,313
|
)
|
|
Goodwill
|
570,780
|
||
Investment
in joint ventures
|
378,203
|
||
Deferred
taxation on adjustments
|
(195,833
|
)
|
|
Excess
of purchase consideration over the net assets acquired
|
1,548,038
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
(f) |
Purchase
of minority interests (successive acquisition), net
(continued)
|
Transmission
equipment - leased
|
over
the remaining lease period
|
Subscriber
base
|
8
years
|
Patents
and technology
|
5
years
|
Brand
names
|
not
amortized
|
Goodwill
|
not
amortized
|
|
March
31, 2005
|
|
March
31, 2004
|
|
March
31, 2003
|
|
|
|
|
R'000
|
|
R'000
|
|
R'000
|
|
Difference
between net profit under SA GAAP and US GAAP
|
|||||||
Amortization:
|
90,679
|
131,249
|
15,220
|
||||
(aa)
-
Goodwill
|
126,172
|
156,328
|
21,489
|
||||
(bb) -
Brand name
|
–
|
20,379
|
4,744
|
||||
(cc) -
Patents and technology
|
15,362
|
17,549
|
5,039
|
||||
(dd) -
Subscriber base
|
(50,855
|
)
|
(63,007
|
)
|
(16,052
|
)
|
|
(ee)
Effect
of adjustments on equity accounted results
|
(10,680
|
)
|
(11,967
|
)
|
(3,272
|
)
|
|
Finance costs
|
(10,043
|
)
|
–
|
–
|
|||
Dilution gain
|
19,996
|
–
|
–
|
||||
Effect of adjustments on deferred taxation
|
(195,036
|
)
|
16,469
|
4,490
|
|||
Total
difference between net profit under SA GAAP and
US GAAP
|
|||||||
related
to acquisition of minority interests
|
(105,084
|
)
|
135,751
|
16,438
|
|||
|
March
31, 2005
|
|
March
31, 2004
|
|
|||
|
|
|
|
R'000
|
|
R'000
|
|
Effect
on shareholders' equity between SA GAAP and US
GAAP
|
|||||||
(aa)
Goodwill
|
(444,082
|
)
|
(601,633
|
)
|
|||
(bb) Brand
names
|
(136,752
|
)
|
(75,005
|
)
|
|||
(cc)
Patents
and technology
|
(42,224
|
)
|
(58,490
|
)
|
|||
(dd)
Subscriber
base
|
243,411
|
319,014
|
|||||
(ee)
Effect
of adjustments on equity accounted investments
|
39,097
|
182,160
|
|||||
Effect of adjustments on deferred taxation
|
(61,545
|
)
|
(79,143
|
)
|
|||
Total
difference of cumulative effect on shareholders'
equity between SA GAAP
|
|||||||
and
US GAAP related to acquisition of minority interests
|
(402,095
|
)
|
(313,097
|
)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
2005
|
|
|
2004
|
|
|
2003
|
||||||
|
(Rand
thousands except per share data)
|
|||||||||||
Profit/
(loss) before change in accounting principle
|
||||||||||||
as
reported under US GAAP
|
2,285,954
|
495,297
|
(361,540
|
)
|
||||||||
Add:
Share based compensation expense included in
reported profit/(loss) before
change in accounting principle under US GAAP
|
155,320 | 129,841 | 14,959 | |||||||||
Deduct:
Total share based compensation expense deteremined
under fair value method
determined under fair value method
|
(168,524
|
)
|
(44,176
|
)
|
(4,840
|
)
|
||||||
Profit/
(loss) before change in accounting principle
|
||||||||||||
pro
forma under US GAAP
|
2,272,750
|
580,962
|
(351,421
|
)
|
||||||||
Profit/
(loss) before change in accounting principal
|
||||||||||||
per
N ordinary share (cents)
|
||||||||||||
-
Basic - as reported
|
826
|
192
|
(205
|
)
|
||||||||
-
Basic - pro forma
|
821
|
225
|
(199
|
)
|
||||||||
-
Diluted - as reported
|
777
|
187
|
(205
|
)
|
||||||||
-
Diluted - pro forma
|
772
|
219
|
(199
|
)
|
||||||||
Net
profit/ (loss) as reported under US GAAP
|
2,285,954
|
495,297
|
(893,060
|
)
|
||||||||
Add:
Share based compensation expense included
|
||||||||||||
in reported net profit/ (loss) under US GAAP
|
155,320
|
129,841
|
14,959
|
|||||||||
Deduct:
Total share based compensation expense
|
||||||||||||
deteremined under fair value method
|
(168,524
|
)
|
(44,176
|
)
|
(4,840
|
)
|
||||||
Net
profit/ (loss) pro forma under US GAAP
|
2,272,750
|
580,962
|
(882,941
|
)
|
||||||||
Net
profit/ (loss) per N ordinary share (cents)
|
||||||||||||
-
Basic - as reported
|
826
|
192
|
(506
|
)
|
||||||||
-
Basic - pro forma
|
821
|
225
|
(500
|
)
|
||||||||
-
Diluted - as reported
|
777
|
187
|
(506
|
)
|
||||||||
-
Diluted - pro forma
|
772
|
219
|
(500
|
)
|
2005
|
|
|
2004
|
|
|
2003
|
||||
Risk-free
interest rate
|
8.9
|
%
|
9.8
|
%
|
11.0
|
%
|
||||
Expected
dividend yield
|
1.2
|
%
|
0.6
|
%
|
0.9
|
%
|
||||
Expected
stock price volatility
|
42.6
|
%
|
61.5
|
%
|
67.7
|
%
|
||||
Expected
terms
|
5
|
4
|
6
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
2005
|
|
|
2004
|
|
|
2003
|
||||
Risk-free
interest rate
|
8.8
|
%
|
9.8
|
%
|
11.0
|
%
|
||||
Expected
dividend yield
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||
Expected
stock price volatility
|
26.8
|
%
|
94.3
|
%
|
103.5
|
%
|
||||
Expected
terms
|
4
|
4
|
5
|
2004
|
|
|
2003
|
||||
Risk-free
interest rate
|
9.8
|
%
|
11.0
|
%
|
|||
Expected
dividend yield
|
0.0
|
%
|
0.0
|
%
|
|||
Expected
stock price volatility
|
52.8
|
%
|
43.9
|
%
|
|||
Expected
terms
|
4
|
5
|
2005
|
|
|
2004
|
|
|
2003
|
||||
Risk-free
interest rate
|
8.0
|
%
|
9.8
|
%
|
11.0
|
%
|
||||
Expected
dividend yield
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||
Expected
stock price volatility
|
26.8
|
%
|
94.3
|
%
|
103.5
|
%
|
||||
Expected
terms
|
4
|
4
|
5
|
2005
|
|
|
2004
|
|
|
2003
|
||||
Risk-free
interest rate
|
10.0
|
%
|
9.8
|
%
|
11.0
|
%
|
||||
Expected
dividend yield
|
1.2
|
%
|
0.6
|
%
|
0.9
|
%
|
||||
Expected
stock price volatility
|
45.7
|
%
|
61.5
|
%
|
68.0
|
%
|
||||
Expected
terms
|
6
|
4
|
5
|
2004
|
||||
Risk-free
interest rate
|
2.7
|
%
|
||
Expected
dividend yield
|
0.6
|
%
|
||
Expected
stock price volatility
|
61.5
|
%
|
||
Expected
terms
|
4
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
2005
|
|
2004
|
|
2003
|
||||||
Risk-free
interest rate
|
9.7
|
%
|
9.8
|
%
|
3.5
|
%
|
||||
Expected
dividend yield
|
1.2
|
%
|
0.6
|
%
|
0.9
|
%
|
||||
Expected
stock price volatility
|
38.9
|
%
|
61.5
|
%
|
67.6
|
%
|
||||
Expected
terms
|
5
|
4
|
5
|
2005
|
|
2004
|
|
2003
|
||||||
Risk-free
interest rate
|
2.6
|
%
|
2.6
|
%
|
3.5
|
%
|
||||
Expected
dividend yield
|
0.0
|
%
|
0.6
|
%
|
0.0
|
%
|
||||
Expected
stock price volatility
|
65.0
|
%
|
104.0
|
%
|
110.0
|
%
|
||||
Expected
terms
|
3
|
4
|
5
|
2005
|
|
2004
|
|
2003
|
||||||
Risk-free
interest rate
|
3.8
|
%
|
3.2
|
%
|
7.4
|
%
|
||||
Expected
dividend yield
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||
Expected
stock price volatility
|
67.6
|
%
|
61.5
|
%
|
75.0
|
%
|
||||
Expected
terms
|
5
|
4
|
6
|
2005
|
|
2004
|
|||||
Risk-free
interest rate
|
4.0
|
%
|
2.9
|
%
|
|||
Expected
dividend yield
|
0.0
|
%
|
0.0
|
%
|
|||
Expected
stock price volatility
|
50.0
|
%
|
62.0
|
%
|
|||
Expected
terms
|
4
|
4
|
2005
|
||||
Risk-free
interest rate
|
8.9
|
%
|
||
Expected
dividend yield
|
0.0
|
%
|
||
Expected
stock price volatility
|
28.2
|
%
|
||
Expected
terms
|
5
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
(continued)
|
2005
|
|
2004
|
|
2003
|
||||||
Risk-free
interest rate
|
2.5
|
%
|
2.5
|
%
|
2.5
|
%
|
||||
Expected
dividend yield
|
0.6
|
%
|
0.6
|
%
|
0.6
|
%
|
||||
Expected
stock price volatility
|
58.0
|
%
|
108.0
|
%
|
0.0
|
%
|
||||
Expected
terms
|
4
|
4
|
4
|
2005
|
|
2004
|
|
2003
|
||||||
Risk-free
interest rate
|
8.3
|
%
|
10.4
|
%
|
11.0
|
%
|
||||
Expected
dividend yield
|
0.7
|
%
|
5.2
|
%
|
0.0
|
%
|
||||
Expected
stock price volatility
|
44.7
|
%
|
39.4
|
%
|
67.0
|
%
|
||||
Expected
terms
|
6
|
5
|
5
|
2005
|
||||
Risk-free
interest rate
|
2.2
|
%
|
||
Expected
dividend yield
|
0.0
|
%
|
||
Expected
stock price volatility
|
100.0
|
%
|
||
Expected
terms
|
4
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
(continued)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
March
31
|
||||||
|
|
2005
|
2004
|
|||
R'000
|
R'000
|
|||||
Change
in benefit obligation
|
||||||
Benefit
obligation at April 1
|
153,710
|
261,230
|
||||
Service
cost
|
1,316
|
6,363
|
||||
Interest
cost
|
13,506
|
28,352
|
||||
Policy
change
|
(52,221
|
)
|
–
|
|||
Actuarial
gain
|
(3,533
|
)
|
(42,170
|
)
|
||
Settlement
gain
|
(4,220
|
)
|
(92,882
|
)
|
||
Benefits
paid
|
(7,284
|
)
|
(7,183
|
)
|
||
Benefit
obligation at March 31
|
101,274
|
153,710
|
Benefit
obligation
|
|||||||
Rate
of future healthcare inflation per annum (a)
|
7.0
|
%
|
7.5
|
%
|
|||
Discount
rate per annum
|
8.5
|
%
|
9.0
|
%
|
|||
Average
retirement age
|
60
|
60
|
|||||
Continuation
at retirement
|
100
|
%
|
100
|
%
|
|||
Net
Healthcare Cost
|
|||||||
Rate
of future healthcare inflation per annum (a)
|
7.5
|
%
|
9.5
|
%
|
|||
Discount
rate per annum
|
9.0
|
%
|
11.0
|
%
|
|||
Period
|
|||||||
(a)
In regards to the future healthcare inflation assumption,
the initial
trend and ultimate trend are the
same.
|
Period
|
R'000
|
|||
Year
ending March 31, 2006
|
5,749
|
|||
Year
ending March 31, 2007
|
6,181
|
|||
Year
ending March 31, 2008
|
6,644
|
|||
Year
ending March 31, 2009
|
7,142
|
|||
Year
ending March 31, 2010
|
7,678
|
|||
April
1, 2010 to March 31, 2015
|
47,942
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
March
31
|
|||||||||
2005
|
|
|
2004
|
|
|
2003
|
|
||
|
|
R'000
|
R'000
|
R'000
|
|||||
Net
period post-retirement benefit cost charged
to operating
profit
|
|||||||||
Service
cost
|
1,316
|
6,363
|
8,200
|
||||||
Interest
cost
|
13,506
|
28,352
|
31,500
|
||||||
Amortization
of transition obligation
|
2,188
|
8,750
|
8,800
|
||||||
Recognized
net actuarial (gain)/loss
|
(870
|
)
|
–
|
1,800
|
|||||
Net
post-retirement benefit cost charged to operating
profit
|
16,140
|
43,465
|
50,300
|
||||||
|
March
31
|
|||||
2005
|
2004
|
|||||
|
R'000
|
R'000
|
||||
Funded
status at March 31
|
||||||
Funded
status
|
(101,274)
|
(153,710
|
)
|
|||
Unrecognized
transition obligation
|
–
|
25,886
|
||||
Unrecognized
net actuarial gain
|
(32,004)
|
(30,169
|
)
|
|||
Unrecognized
past service cost
|
(33,571)
|
–
|
||||
Net
amount recognized pension cost
|
(166,849)
|
(157,993
|
)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY
ACCEPTED ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY
ACCEPTED ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
|
March
31
|
||||||||
2005
|
2004
|
2003
|
|||||||
|
R'000
|
R'000
|
R'000
|
||||||
Loss
from discontinued operations
|
–
|
–
|
(140,810
|
)
|
|||||
Profit
on disposal
|
–
|
–
|
668,837
|
||||||
|
– |
–
|
528,027
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY
ACCEPTED ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
March
31
|
|||||||||
2005
|
|
|
2004
|
|
|
2003
|
|
||
|
|
R'000
|
R'000
|
R'000
|
|||||
|
(Rand
thousands except per share information)
|
||||||||
Net
revenues
|
13,570,037
|
11,526,068
|
11,208,593
|
||||||
Operating
expenses
|
(11,038,193
|
)
|
(10,483,462
|
)
|
(11,271,620
|
)
|
|||
Operating
profit/ (loss)
|
2,531,844
|
1,042,606
|
(63,027
|
)
|
|||||
Finance
costs
|
(266,579
|
)
|
(356,641
|
)
|
(388,517
|
)
|
|||
Income
from investments
|
956
|
144
|
20
|
||||||
Share
of equity-accounted results
|
204,642
|
191,742
|
(502,029
|
)
|
|||||
Profit/(loss)
on sale and dilution of interest in subsidiaries,
joint venture and
associates,
net
|
572,472
|
(8,884
|
)
|
(1,063
|
)
|
||||
Profit/(loss)
from continuing operations before tax, minority
interest and
change
in accounting principle
|
3,043,335
|
868,967
|
(954,616
|
)
|
|||||
Income
tax
|
(525,845
|
)
|
(245,895
|
)
|
32,834
|
||||
Profit/(loss)
from continuing operations before minority
interest and
change
in
accounting principle
|
2,517,490
|
623,072
|
(921,782
|
)
|
|||||
Minority
interest
|
(231,536
|
)
|
(127,775
|
)
|
32,215
|
||||
Profit/(loss)
from continuing operations before change in
accounting
principle
|
2,285,954
|
495,297
|
(889,567
|
)
|
|||||
Discontinued
operations
|
–
|
–
|
528,027
|
||||||
Profit/(loss)
before change in accounting principle
|
2,285,954
|
495,297
|
(361,540
|
)
|
|||||
Cumulative
effect of change in accounting principle
|
–
|
–
|
(531,520
|
)
|
|||||
Net
profit/(loss) attributable to shareholders
|
2,285,954
|
495,297
|
(893,060
|
)
|
|||||
Weighted
average Class N ordinary shares outstanding
|
276,883,635
|
258,151,369
|
176,555,904
|
||||||
Diluted
weighted average Class N ordinary shares outstanding
|
294,253,524
|
265,525,780
|
182,161,140
|
||||||
Basic
profit/(loss) per Class N ordinary share (cent)
|
|||||||||
Continuing
operations
|
826
|
192
|
(504
|
)
|
|||||
Discontinuing
operations
|
–
|
–
|
299
|
||||||
Cumulative
effect of change in accounting principle
|
–
|
–
|
(301
|
)
|
|||||
826
|
192
|
(506
|
)
|
||||||
Diluted
profit/(loss) per Class N ordinary share (cent)
|
|||||||||
Continuing
operations
|
777
|
187
|
(504
|
)
|
|||||
Discontinuing
operations
|
–
|
–
|
299
|
||||||
Cumulative
effect of change in accounting principle
|
–
|
–
|
(301
|
)
|
|||||
777
|
187
|
(506
|
)
|
||||||
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
March
31
|
||||||
2005
|
2004
|
|||||
|
R'000
|
R'000
|
||||
ASSETS
|
||||||
Non-current
assets
|
||||||
Property,
plant and equipment
|
3,320,268
|
3,046,258
|
||||
Goodwill
and other intangibles
|
2,312,257
|
1,767,684
|
||||
Investments
and loans
|
2,365,448
|
830,487
|
||||
Available-for-sale
investments
|
314,796
|
367,060
|
||||
Program
and film rights
|
32,184
|
12,192
|
||||
Deferred
taxation
|
523,553
|
381,309
|
||||
Total
non-current assets
|
8,868,506
|
6,404,990
|
||||
Current
assets
|
||||||
Inventory
|
377,653
|
360,824
|
||||
Program
and film rights
|
|
608,530
|
|
|
194,004
|
|
Receivables
|
1,879,513
|
1,448,554
|
||||
Investments
and loans
|
8,111
|
–
|
||||
Derivative
financial instruments
|
232,873
|
240,192
|
||||
Available-for-sale
investments
|
–
|
137,205
|
||||
Restricted
cash
|
70,665
|
369,370
|
||||
Cash
and cash deposits
|
3,766,272
|
2,162,959
|
||||
Deferred
taxation
|
180,301
|
–
|
||||
Total
current assets
|
7,123,918
|
4,913,108
|
||||
TOTAL
ASSETS
|
15,992,424
|
11,318,098
|
||||
EQUITY
AND LIABILITIES
|
||||||
Shareholders'
equity
|
||||||
Share
capital and premium
|
4,893,469
|
4,068,775
|
||||
Other
reserves
|
56,426
|
(11,656
|
)
|
|||
Retained
income
|
1,324,605
|
(868,252
|
)
|
|||
Total
shareholders' equity
|
6,274,500
|
3,188,867
|
||||
Minority
interest
|
293,643
|
187,253
|
||||
Non-current
liabilities
|
||||||
Post-retirement
medical liability
|
207,198
|
205,020
|
||||
Long-term
liabilities
|
2,675,877
|
2,815,551
|
||||
Deferred
taxation
|
604,314
|
201,286
|
||||
Total
non-current liabilities
|
3,487,389
|
3,221,857
|
||||
Current
liabilities
|
||||||
Current
portion of long-term liabilities
|
1,008,013
|
516,668
|
||||
Provisions
|
60,247
|
64,838
|
||||
Accounts
payable, accrued expenses and other current liabilities
|
3,978,604
|
3,400,369
|
||||
Derivative
financial instruments
|
420,276
|
388,309
|
||||
Bank
overdraft and short-term loans
|
469,752
|
349,937
|
||||
Total
current liabilities
|
5,936,892
|
4,720,121
|
||||
TOTAL
EQUITY AND LIABILITIES
|
15,992,424
|
11,318,098
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
|
March
31
|
||||||||
2005
|
2004
|
2003
|
|||||||
|
R'000
|
R'000
|
R'000
|
||||||
Net
profit/(loss) under US GAAP
|
2,285,954
|
495,297
|
(893,060
|
)
|
|||||
Other
comprehensive income:
|
|||||||||
Foreign
currency translations
|
38,231
|
(257,213
|
)
|
(1,448,010
|
)
|
||||
Net
change in fair value of cash flow hedges
|
21,179
|
114,393
|
(270,504
|
)
|
|||||
Unrealized
profits/(losses) on marketable securities
|
1,799
|
18,562
|
(7,024
|
)
|
|||||
Comprehensive
income/(loss)
|
2,347,163
|
371,039
|
(2,618,598
|
)
|
|
March
31
|
||||||||
2005
|
2004
|
2003
|
|||||||
|
R'000
|
R'000
|
R'000
|
||||||
Net
cash provided by operating activities
|
2,142,983
|
1,692,260
|
1,128,894
|
||||||
Net
cash (used in)/provided by investing activities
|
(683,603
|
)
|
(534,092
|
)
|
42,479
|
||||
Net
cash used in financing activities
|
(160,271
|
)
|
(1,332,626
|
)
|
(942,573
|
)
|
|||
Net
increase/(decrease) in cash and cash equivalents
|
1,299,109
|
(174,458
|
)
|
228,800
|
|||||
Cash
and cash equivalents at beginning of year
|
2,162,959
|
2,649,217
|
2,876,003
|
||||||
Interest
in joint venture movement
|
290,692
|
–
|
–
|
||||||
Exchange
adjustments
|
13,512
|
(311,800
|
)
|
(455,586
|
)
|
||||
Cash
and cash equivalents at end of year
|
3,766,272
|
2,162,959
|
2,649,217
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
|
R'000
|
|||
Total
consideration in cash
|
309,300
|
|||
Net
assets acquired
|
(22,621
|
)
|
||
Excess
of purchase consideration over the net assets
acquired
|
286,679
|
|||
US
GAAP purchase accounting adjustments:
|
||||
Fixed
assets
|
(23,711
|
)
|
||
Goodwill
|
146,468
|
|||
Subscriber
base
|
224,013
|
|||
Deferred
tax
|
(60,091
|
)
|
||
286,679
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|
43.
|
DIFFERENCES
BETWEEN SOUTH AFRICAN STATEMENTS OF GENERALLY ACCEPTED
ACCOUNTING PRACTICE
AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
(continued)
|