1. Corporate Information
1.1 Reporting Entity
Hayleys PLC, is a company incorporated and domiciled in Sri Lanka. The ordinary shares of the Company are listed on the Colombo Stock Exchange of Sri Lanka. The address of the Company’s registered office and the principal place of business are given in the Corporate Information.
1.2 Consolidated Financial Statements
The Consolidated Financial Statements of Hayleys PLC, as at and for the year ended 31st March, 2014 encompass the Company and its Subsidiaries (together referred to as the ‘Group’) and the Group’s interest in Equity Accounted Investees and interest in Joint Ventures.
1.3 Nature of Operations and Principal Activities of the Company and the Group
Descriptions of the nature of the operations and principal activities of the Company, its Subsidiaries, Equity Accounted Investees and Joint Ventures are given in the Group Companies. There were no significant changes in the nature of the principal activities of the Company and the Group during the financial year under review.
Hayleys PLC, does not have an identifiable parent of its own.
The Financial Statements of all companies in the Group other than those mentioned in Note 36 to the Financial Statements are prepared for a common financial year, which ends on 31st March.
1.4 Approval of Financial Statements
The Financial Statements were authorised for issue by the Directors on 19th May, 2014.
1.5 Responsibility for Financial Statements
The responsibility of the Directors in relation to the Financial Statements is set out in the Statement of Directors’ Responsibility Report in the Annual Report.
2. Basis of Preparation
2.1 Statement of Compliance
The Consolidated Financial Statements have been prepared in accordance with the Sri Lanka Accounting and Auditing Standards Act No. 15 of 1995, which requires compliance with Sri Lanka Accounting Standards promulgated by The Institute of Chartered Accountants of Sri Lanka (CA Sri Lanka), and with the requirements of the Companies Act No. 07 of 2007.
2.2 Basis of Measurement
The Consolidated Financial Statements have been prepared on the historical cost basis, except for the following material items in the Statement of Financial Position.
- Lands which are recognised as property, plant & equipment are measured at cost at the time of the acquisition and subsequently lands are carried at valuation.
- Financial instruments - fair value through profit or loss are measured at fair value.
- Financial instruments - available-for-sale financial assets are measured at fair value.
- Bearer biological assets are measured at fair value.
Where appropriate, the specific policies are explained in the succeeding Notes.
No adjustments have been made for inflationary factors in the Consolidated Financial Statements.
2.3 Functional and Presentation Currency
The Financial Statements are presented in Sri Lankan Rupees, which is the Group’s functional currency, except for certain subsidiaries whose functional currencies are different as they operate in different economic environments (see Note 34). All financial information presented in Sri Lankan Rupees have been given to the nearest thousand (Rs. 000), unless stated otherwise.
2.4 Materiality and Aggregation
Each material class of similar items is presented separately in the Consolidated Financial Statements. Items of a dissimilar nature or function are presented separately unless they are immaterial.
3. Basis of Consolidation
Subsidiaries, Equity Accounted Investees and Joint Ventures are disclosed in Note 18 to the Financial Statements.
3.1 Subsidiaries
Subsidiaries are those entities controlled by the Group. Control exists when the Group has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities which is evident when the Group controls the composition of the Board of Directors of the entity or holds more than 50% of the issued shares of the entity or 50% of the voting rights of the entity or entitled to receive more than half of every dividend from shares carrying an unlimited right to participate in distribution of profits or capital.
Entities that are subsidiaries of another entity which is a subsidiary of the Company are also treated as subsidiaries of the Company.
The interest of outside shareholders in Group companies is disclosed separately under the heading of ‘Non-Controlling Interest’.
The results of subsidiaries acquired or incorporated during the period have been consolidated from the date of acquisition or incorporation, while the results of subsidiaries disposed, have been accounted up to the date of disposal. Non-Controlling Interest is measured at the proportionate share of the acquiree’s identifiable net assets.
A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction. If the Group loses control over a subsidiary, it:
- Derecognises the assets (including goodwill) and liabilities of the subsidiary
- Derecognises the carrying amount of any non-controlling interest
- Derecognises the cumulative translation differences, recorded in equity
- Recognises the fair value of the consideration received
- Recognises the fair value of any investment retained
- Recognises any surplus or deficit in profit or loss
- Reclassifies the parent’s share of components previously recognised in other comprehensive income to profit or loss or retained earnings, as appropriate.
3.1.1 Business Combination and Goodwill
Business Combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, measured at acquisition date fair value and the amount of any non-controlling interest in the acquiree. For each business combination, the Group measures the non-controlling interest in the acquiree either at fair value or at the proportionate share of the acquiree’s identifiable net assets.
Transaction costs, other than those associated with the issue of debt or equity securities that the Group incurs in connection with a business combination are expensed and included in administrative expenses.
When the Group acquires a business, it assesses the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date.
If the business combination is achieved in stages, the acquisition date fair value of the acquirer’s previously held equity interest in the acquiree is remeasured to fair value at the acquisition date through profit or loss.
Any contingent consideration to be transferred by the acquirer will be recognised at fair value at the acquisition date. Subsequent changes in the fair value of the contingent consideration which is deemed to be an asset or liability, will be recognised in accordance with LKAS 39 either in profit or loss or as a change to other comprehensive income. If the contingent consideration is classified as equity, it will not be remeasured. Subsequent settlement is accounted for within equity. In instances where the contingent consideration does not fall within the scope of LKAS 39, it is measured in accordance with the appropriate SLFRS/LKAS.
Goodwill is initially measured at cost, being the excess of the aggregate of the consideration transferred and the amount recognised for non-controlling interest over the net identifiable assets acquired and liabilities assumed. If this consideration is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognised in profit or loss.
After initial recognition, goodwill is measured at cost less any accumulated impairment losses. Goodwill is tested for impairment. For the purpose of impairment testing, goodwill acquired in a business combination is, from the acquisition date, allocated to each of the Group’s cash-generating units that are expected to benefit from the combination, irrespective of whether other assets or liabilities of the acquiree are assigned to those units.
Where goodwill forms part of a cash-generating unit and part of the operation within that unit is disposed of, the goodwill associated with the operation disposed of is included in the carrying amount of the operation when determining the gain or loss on disposal of the operation. Goodwill disposed of in this circumstance is measured based on the relative values of the operation disposed of and the portion the cash-generating unit retained.
3.1.2 Transactions with Non-Controlling Interests
The profit or loss and net assets of a subsidiary attributable to equity interests that are not owned by the parent, directly or indirectly through subsidiaries, is disclosed separately under the heading ‘Non-Controlling Interest’.
The Group applies a policy of treating transactions with non-controlling interests as transactions with parties external to the Group.
Losses within a subsidiary are attributed to the non-controlling interest even if that results in a deficit balance.
3.1.3 Equity Accounted Investees
Equity accounted investees are those entities in which the Group has significant influence, but not control, over the financial and operating policies. Significant influence is presumed to exist when the Group holds between 20 and 50 percent of the voting power of another entity. Equity accounted investees are accounted for using the equity method.
Under the equity method, the investment in the equity accounted investee is carried on the Statement of Financial Position at cost plus post acquisition changes in the Group’s share of net assets of the equity accounted investee. Goodwill relating to the equity accounted investee is included in the carrying amount of the investment and is neither amortised nor individually tested for impairment.
The Income Statement reflects the Group’s share of the results of operations of the equity accounted investee. When there has been a change recognised directly in the equity of the equity accounted investee, the Group recognises its share of any changes and discloses this, when applicable, in the Statement of Changes in Equity. Unrealised gains and losses resulting from transactions between the Group and the equity accounted investee are eliminated to the extent of the interest in the equity accounted investee.
The Consolidated Financial Statements include the Group’s share of profit net of tax and equity movements of equity accounted investees from the date that significant influence commences until the date significant influence ceases. When the Group’s share of losses exceeds its investment in an equity accounted investee, the carrying amount of that interest is reduced to nil and the recognition of further losses is discontinued except to the extent that the Group has incurred obligations or has made payments on behalf of the investee.
The Financial Statements of the equity accounted investees are prepared for the same reporting period as the Group.
After application of the equity method, the Group determines whether it is necessary to recognise an additional impairment loss on its investment in its equity accounted investee. The Group determines at each reporting date whether there is any objective evidence that the investment in the equity accounted investee is impaired. If this is the case, the Group calculates the amount of impairment as the difference between the recoverable amount of the equity accounted investee and its carrying value and recognises the amount in the ‘share of profit of an equity accounted investee’ in the Income Statement.
Upon loss of significant influence over the equity accounted investee, the Group measures and recognises any retaining investment at its fair value. Any difference between the carrying amount of the equity accounted investee upon loss of significant influence and the fair value of the retained investment and proceeds from disposal is recognised in profit or loss.
3.1.4 Interest in a Joint Venture
The Group has interests in a joint ventures which are jointly controlled entities, whereby the venturers have a contractual arrangement that establishes joint control over the economic activities of the entities. The agreement requires unanimous agreement for financial and operating decisions among the venturers. The Group recognises its interests in the joint ventures using the proportionate consolidation method. The Group combines its proportionate share of each of the assets, liabilities, income and expenses of the joint ventures with similar items, line by line, in its Consolidated Financial Statements. The Financial Statements of the joint ventures are prepared for the same reporting period as the Group.
Adjustments are made in the Group’s Consolidated Financial Statements to eliminate the Group’s share of intra-group balances, transactions and unrealised gains and losses on such transactions between the Group and its jointly controlled entities. Losses on transactions are recognised immediately if the loss provides evidence of a reduction in the net realisable value of current assets or an impairment loss. The joint venture are proportionately consolidated until the date on which the Group ceases to have joint control over the joint ventures.
Upon loss of joint control the Group measures and recognises its remaining investment at its fair value. Any difference between the carrying amount of the former joint controlled entities upon loss of joint control and the fair value of the remaining investment and proceeds from disposal are recognised in profit or loss. When the remaining investment constitutes significant influence, it is accounted for as investment in an Equity Accounted Investee.
3.1.5 Transactions Eliminated on Consolidation
Intra-group balances and transactions, and any unrealised income and expenses arising from intra-group transactions, are eliminated in preparing the Consolidated Financial Statements. Unrealised gains arising from transactions with equity accounted investees are eliminated against the investment to the extent of the Group’s interest in the investee. Unrealised losses are eliminated in the same way as unrealised gains, but only to the extent that there is no evidence of impairment.
3.1.6 Foreign Currency
3.1.6.1 Foreign Currency Transactions
Transactions in foreign currencies are translated to the respective functional currencies of Group entities at exchange rates applicable on the dates of the transactions.
Monetary assets and liabilities denominated in foreign currencies at the reporting date are retranslated at the functional currency spot rate of exchange ruling at the reporting date. Foreign currency differences arising on retranslation are recognised in profit and loss. All differences arising on settlement or translation of monetary items are taken to the Income Statement. Non-monetary assets and liabilities which are carried in terms of historical cost in a foreign currency are translated at the exchange rate that prevailed at the date of the transaction. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value is determined. The gain or loss arising on retranslation of non-monetary items is treated in line with the recognition of gain or loss on change in fair value of the item (i.e., translation differences on items whose fair value gain or loss is recognised in other comprehensive income or profit or loss is also recognised in other comprehensive income or profit or loss, respectively).
3.1.6.2 Foreign Operations
The results and financial position of all Group entities that have a functional currency other than Sri Lankan Rupee are translated into Sri Lankan Rupees as follows:
- assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on the acquisition, are translated to Sri Lankan Rupees at the exchange rate at the reporting date;
- income and expenses are translated at the average exchange rates for the period.
Foreign currency differences are recognised in other comprehensive income. When a foreign operation is disposed of, the relevant amount in the translation reserve is transferred to profit or loss as part of the profit or loss on disposal. On the partial disposal of a subsidiary that includes a foreign operation, the relevant proportion of such cumulative amount is reattributed to non-controlling interest. In any other partial disposal of a foreign operation, the relevant proportion is reclassified to profit or loss.
Any goodwill arising on the acquisition of a foreign operation and any fair value adjustments to the carrying amounts of assets and liabilities arising on the acquisition are treated as assets and liabilities of the foreign operation.
3.2 Assets and Bases of their Valuation
3.2.1 Property, Plant & Equipment
The Group applies the requirements of LKAS 16 - ‘Property Plant & Equipment’ in accounting for its owned assets which are held for and use in the provision of the services, for rental to others or for administration purposes and are expected to be used for more than one year.
3.2.1.1 Basis of Recognition
Property Plant and Equipment is recognised if it is probable that future economic benefits associated with the assets will flow to the Group and cost of the assets can be reliably measured.
3.2.1.2 Basis of Measurement
Items of property, plant & equipment are measured at cost less accumulated depreciation and accumulated impairment losses, if any, whilst land is measured at fair value.
3.2.1.3 Owned Assets
The cost of property, plant & equipment includes expenditure that is directly attributable to the acquisition of the asset. The cost of self-constructed assets includes the cost of materials and direct labour, any other costs directly attributable to bringing the asset to a working condition for its intended use, and the costs of dismantling and removing the items and restoring the site on which they are located, and borrowing costs on qualifying assets.
Purchased software that is integral to the functionality of the related equipment is capitalised as a part of that equipment.
When parts of an item of property, plant & equipment have different useful lives, they are accounted for as separate items (major components) of property, plant & equipment.
Revaluation of land does with sufficient frequency to ensure that the fair value of the land dose not differ materially from its carrying amount, and is undertaken by professionally qualified valuers.
Any revaluation surplus is recorded in other comprehensive income and credited to the asset revaluation reserve in equity, except to the extent that it reverses a revaluation decrease of the same asset previously recognised in the income statement, in which case, the increase is recognised in the income statement. A revaluation deficit is recognised in the income statement, except to the extent that it offsets an existing surplus on the same asset recognised in the asset revaluation reserve. Upon disposal, any revaluation reserve relating to the particular asset being sold is transferred to retained earnings.
3.2.1.4 Subsequent Costs
The cost of replacing a component of an item of property, plant & equipment is recognised in the carrying amount of the item if it is probable that the future economic benefits embodied within the part will flow to the Group and its cost can be measured reliably. The carrying amount of the replaced part is derecognised in accordance with the derecognition policy given below.
The costs of the day-to-day servicing of property, plant & equipment are recognised in profit and loss as incurred.
3.2.1.5 Derecognition
The carrying amount of an item of property, plant & equipment is derecognised on disposal; or when no future economic benefits are expected from its use. Gains and losses on derecognition are recognised in profit and loss and gains are not classified as revenue. When revalued assets are sold, any related amount included in the Revaluation Reserve is transferred to Retained Earnings.
3.2.1.6 Depreciation
Depreciation is recognised in profit and loss on a straight-line basis over the estimated useful lives of each part of an item of property, plant & equipment, since this most closely reflects the expected pattern of consumption of the future economic benefits embodied in the asset.
The estimated useful lives for the current and comparative periods are as follows:
Leasehold right to land | - Over the lease period |
Buildings | - 20 - 50 years |
Software | - 03 - 05 years |
Plant & machinery | - 05 - 50 years |
Stores equipment | - 05 - 10 years |
Motor vehicles | - 04 - 05 years |
Furniture, fittings & office equipment | - 02 - 13 years |
Depreciation of an asset begins when it is available for use and ceases at the earlier of the dates on which the asset is classified as held for sale or is derecognised.
The assets’ residual values, useful lives and methods of depreciation are reviewed at each financial year-end and adjusted prospectively, if appropriate.
3.2.1.7 Leased Assets
The determination of whether an arrangement is, or contains, a lease is based on the substance of the arrangement at inception date, whether fulfilment of the arrangement is dependent on the use of a specific asset or assets or the arrangement conveys a right to use the asset, even if that right is not explicitly specified in an arrangement.
3.2.1.8 Group as a Lessee
Finance leases that transfer to the Group substantially all the risks and benefits incidental to ownership of the leased item, are capitalised at the commencement of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between finance charges and reduction of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognised in finance costs in the income statement.
A leased asset is depreciated over the useful life of the asset. However, if there is no reasonable certainty that the Group will obtain ownership by the end of the lease term, the asset is depreciated over the shorter of the estimated useful life of the asset and the lease term.
Operating lease payments are recognised as an operating expense in the income statement on a straight-line basis over the lease term.
3.2.1.9 Group as a Lessor for Operating Leases
Leases in which the Group does not transfer substantially all the risks and benefits of ownership of an asset are classified as operating leases. Initial direct costs incurred in negotiating an operating lease are added to the carrying amount of the leased asset and recognised over the lease term on the same basis as rental income.
Contingent rents are recognised as revenue in the period in which they are earned.
3.2.2 Investment Property
Investment property is property held either to earn rental income or for capital appreciation or both, but not for sale in the ordinary course of business, use in the production or supply of goods or services or for administrative purposes. Investment property is measured at its cost less accumulated depreciation and accumulated impairment losses, if any. Cost includes expenditure that is directly attributable to the acquisition of the investment property. The cost of self-constructed investment property includes the cost of materials and direct labour, any other costs directly attributable to bringing the investment property to a working condition for their intended use and capitalised borrowing costs.
Investment properties are derecognised when either they have been disposed of or when the investment property is permanently withdrawn from use and no future economic benefit is expected from its disposal.
The difference between the net disposal proceeds and the carrying amount of the asset is recognised in the income statement in the period of derecognition.
Transfers are made to or from investment property only when there is a change in use. Transfers between investment property, owner-occupied property do not change the carrying amount of the property transferred and they do not change the cost of that property for measurement or disclosure purposes.
3.2.3 Intangible Assets
3.2.3.1 Basis of Recognition
An intangible asset is recognised if it is probable that future economic benefits associated with the assets will flow to the Group and cost of the asset can be reliably measured.
3.2.3.2 Basis of Measurement
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination are their fair value as at the date of acquisition. Following initial recognition,intangible assets are carried at cost less any accumulated amortisation and accumulated impairment losses.
Internally generated intangible assets, excluding capitalised development costs, are not capitalised and expenditure is reflected in the income statement in the year in which the expenditure is incurred.
3.2.3.3 Useful Economic Lives, and Amortisation
The useful lives of intangible assets are assessed as either finite or indefinite. Useful economic lives, amortisation and impairment of finite and indefinite intangible assets are described below:
3.2.3.3.1 Intangible Assets with Finite Lives and Amortisation
Intangible assets with finite lives are amortised over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortisation period and the amortisation method for an intangible asset with a finite useful life is reviewed at least at the end of each reporting period. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset is accounted for by changing the amortisation period or method, as appropriate, and are treated as changes in accounting estimates. The amortisation expense on intangible assets with finite lives is recognised in the income statement in the expense category consistent with the function of the intangible assets.
3.2.3.4 Derecognition of Intangible Assets
Intangible assets are derecognised on disposal or when no future economic benefits are expected from its use. Gains or losses arising from derecognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognised in the income statement when the asset is derecognised.
3.2.3.5 Leasehold Rights
In respect of operating leases acquired under a business combination where the Group is lessee, Group determines whether the terms of each operating lease are favourable or unfavourable relative to market terms. The Group recognises an intangible asset if the terms of an operating lease are favourable relative to market terms and a liability if the terms are unfavourable relative to market terms. Leasehold rights represent value of favourable lease terms.
3.2.3.6 Research and Development
Research costs are expensed as incurred. Development expenditures on an individual project are recognised as an intangible asset when the Group can demonstrate:
- The technical feasibility of completing the intangible asset so that it will be available for use or sale
- Its intention to complete and its ability to use or sell the asset
- How the asset will generate future economic benefits
- The availability of resources to complete the asset
- The ability to measure reliably the expenditure during development
Following initial recognition of the development expenditure as an asset, the asset is carried at cost less any accumulated amortisation and accumulated impairment losses. Amortisation of the asset begins when development is complete and the asset is available for use. It is amortised over the period of expected future benefit. Amortisation is recorded in cost of sales. During the period of development, the asset is tested for impairment annually if there are indicators of impairment
3.2.3.7 Brand Name
Brands acquired as part of a business combination, are capitalised as part of a Brand Names if the Brand meets the definition of an intangible asset and the recognition criteria are satisfied. Brand Names are reviewed for impairment, annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired.
3.2.3.8 Customer Lists
The present value of the income anticipated deriving from repeat customer lists to of the travel agents as at the acquisition date is recognised as an intangible asset based on a valuation carried out by an independent valuer. Subsequent to initial recognition, the intangible asset is carried at cost less accumulated amortisation and accumulated impairment losses.
Customer Lists recognised at the acquisition date will be amortised over the period over which income is anticipated to be derived from repeat customers and reviewed annually for any impairment in value if there are indicators of impairment.
3.2.3.9 Other Intangible Assets
Other intangible assets that are acquired by the Group, which have finite useful lives, are measured at cost less accumulated amortisation and accumulated impairment losses.
3.2.3.10 Subsequent Expenditure
Subsequent expenditure is capitalised only when it increases the future economic benefits embodied in the specific asset to which it relates. All other expenditure, including expenditure on internally-generated goodwill and brands, is recognised in profit and loss as incurred.
3.2.3.11 Amortisation
Amortisation is recognised in profit and loss on a straight-line basis over the estimated useful lives of intangible assets, other than goodwill and brand name, from the date on which they are available for use. The estimated useful lives for the current and comparative periods are as follows:
- Right to generate hydro power - 15-20 years
- Customer List - 5 years
- ERP Systems - 5-10 years
- Operating Lease - The Kingsbury PLC- 56 years
- Amaya Leisure PLC - 22 years
3.3 Financial Instruments - Initial Recognition and Subsequent Measurement
3.3.1 Financial Assets
3.3.1.1 Initial Recognition and Measurement
Financial assets within the scope of LKAS 39 are classified as financial assets at fair value through profit or loss, loans and receivables, held-to-maturity investments, available-for-sale financial assets, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. The Group determines the classification of its financial assets at initial recognition.
All financial assets are recognised initially at fair value plus transaction costs, except in the case of financial assets recorded at fair value through profit or loss.
Purchases or sales of financial assets that require delivery of assets within a time frame established by regulation or convention in the market place (regular way trades) are recognised on the trade date, i.e., the date that the Group commits to purchase or sell the asset.
The Group’s financial assets include cash and short-term deposits, trade and other receivables, loans and other receivables, amounts due from subsidiaries, amounts due from equity accounted investees, quoted and unquoted financial instruments and derivative financial instruments.
3.3.1.2 Subsequent Measurement
The subsequent measurement of financial assets depends on their classification as described below:
Financial Assets at Fair Value through Profit or Loss
Financial assets at fair value through profit or loss includes financial assets held for trading and financial assets designated upon initial recognition at fair value through profit or loss. Financial assets are classified as held for trading if they are acquired for the purpose of selling or repurchasing in the near term. Derivatives, including separated embedded derivatives are also classified as held for trading unless they are designated as effective hedging instruments as defined by LKAS 39.
Financial assets at fair value through profit and loss are carried in the Statement of Financial Position at fair value with net changes in fair value recognised in finance income or finance costs in the income statement.
Financial assets designated upon initial recognition at fair value through profit and loss are designated at their initial recognition date and only if the criteria under LKAS 39 are satisfied.
The Group evaluates its financial assets held for trading, other than derivatives, to determine whether the intention to sell them in the near term is still appropriate. When in rare circumstances the Group is unable to trade these financial assets due to inactive markets and management’s intention to sell them in the foreseeable future significantly changes, the Group may elect to reclassify these financial assets. The reclassification to loans and receivables, available-for-sale or held-to-maturity depends on the nature of the asset. This evaluation does not affect any financial assets designated at fair value through profit or loss using the fair value option at designation, these instruments cannot be reclassified after initial recognition.
Derivatives embedded in host contracts are accounted for as separate derivatives and recorded at fair value if their economic characteristics and risks are not closely related to those of the host contracts and the host contracts are not held for trading or designated at fair value though profit or loss. These embedded derivatives are measured at fair value with changes in fair value recognised in the income statement. Reassessment only occurs if there is a change in the terms of the contract that significantly modifies the cash flows that would otherwise be required.
Loans and Receivables
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After initial measurement, such financial assets are subsequently measured at amortised cost using the effective interest rate method (EIR), less impairment. Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortisation is included in finance income in the income statement. The losses arising from impairment are recognised in the income statement in finance costs for loans and in other operating expenses for receivables.
Held-to-Maturity Investments
Non-derivative financial assets with fixed or determinable payments and fixed maturities are classified as held-to-maturity when the Group has the positive intention and ability to hold them to maturity. After initial measurement, held-to-maturity investments are measured at amortised cost using the effective interest rate, less impairment.
Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortisation is included in finance income in the income statement. The losses arising from impairment are recognised in the income statement in finance costs.
Available-for-Sale Financial Investments
Available-for-sale financial investments include equity investments and debt securities. Equity investments classified as available-for-sale are those that are neither classified as held for trading nor designated at fair value through profit or loss. Debt securities in this category are those that are intended to be held for an indefinite period of time and that may be sold in response to needs for liquidity or in response to changes in the market conditions.
After initial measurement, available-for-sale financial investments are subsequently measured at fair value with unrealised gains or losses recognised as other comprehensive income in the available-for-sale reserve until the investment is derecognised, at which time the cumulative gain or loss is recognised in other operating income, or the investment is determined to be impaired, when the cumulative loss is reclassified from the available-for-sale reserve to the income statement in finance costs. Interest earned whilst holding available-for-sale financial investments is reported as interest income using the effective interest rate method.
The Group evaluates whether the ability and intention to sell its available-for-sale financial assets in the near term is still appropriate. When, in rare circumstances, the Group is unable to trade these financial assets due to inactive markets and management’s intention to do so significantly changes in the foreseeable future, the Group may elect to reclassify these financial assets. Reclassification to loans and receivables is permitted when the financial assets meet the definition of loans and receivables and the Group has the intent and ability to hold these assets for the foreseeable future or until maturity. Reclassification to the held-to-maturity category is permitted only when the entity has the ability and intention to hold the financial asset accordingly.
For a financial asset reclassified from the available-for-sale category, the fair value at the date of reclassification becomes its new amortised cost and any previous gain or loss on the asset that has been recognised in equity is amortised to profit or loss over the remaining life of the investment using the EIR. Any difference between the new amortised cost and the maturity amount is also amortised over the remaining life of the asset using the effective interest rate. If the asset is subsequently determined to be impaired, then the amount recorded in equity is reclassified to the income statement.
3.3.1.3 Derecognition
A financial asset (or, where applicable, a part of a financial asset or part of a group of similar financial assets) is derecognised when:
- The rights to receive cash flows from the asset have expired
- The Group has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a ‘pass-through’ arrangement; and either (a) the Group has transferred substantially all the risks and rewards of the asset, or (b) the Group has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset.
When the Group has transferred its rights to receive cash flows from an asset or has entered into a pass-through arrangement, it evaluates if and to what extent it has retained the risks and rewards of ownership. When it has neither transferred nor retained substantially all of the risks and rewards of the asset, nor transferred control of the asset, the asset is recognised to the extent of the Group’s continuing involvement in the asset. In that case,the Group also recognises an associated liability. The transferred asset and the associated liability are measured on a basis that reflects the rights and obligations that the Group has retained.
Continuing involvement that takes the form of a guarantee over the transferred asset is measured at the lower of the original carrying amount of the asset and the maximum amount of consideration that the Group could be required to repay.
3.3.1.4 Impairment of Financial Assets
The Group assesses, at each reporting date, whether there is any objective evidence that a financial asset or a group of financial assets is impaired. A financial asset or a group of financial assets is deemed to be impaired if,and only if, there is objective evidence of impairment as a result of one or more events that has occurred after the initial recognition of the asset (an incurred ‘loss event’) and that loss event has an impact on the estimated future cash flows of the financial asset or the group of financial assets that can be reliably estimated. Evidence of impairment may include indications that the debtors or a group of debtors is experiencing significant financial difficulty, default or delinquency in interest or principal payments, the probability that they will enter bankruptcy or other financial reorganisation and when observable data indicate that there is a measurable decrease in the estimated future cash flows, such as changes in arrears or economic conditions that correlate with defaults.
3.3.1.4.1 Financial Assets Carried at Amortised Cost
For financial assets carried at amortised cost, the Group first assesses whether objective evidence of impairment exists individually for financial assets that are individually significant, or collectively for financial assets that are not individually significant. If the Group determines that no objective evidence of impairment exists for an individually assessed financial asset, whether significant or not, it includes the asset in a group of financial assets with similar credit risk characteristics and collectively assesses them for impairment. Assets that are individually assessed for impairment and for which an impairment loss is, or continues to be, recognised are not included in a collective assessment of impairment.
If there is objective evidence that an impairment loss has been incurred, the amount of the loss is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows (excluding future expected credit losses that have not yet been incurred). The present value of the estimated future cash flows is discounted at the financial asset’s original effective interest rate. If a loan has a variable interest rate, the discount rate for measuring any impairment loss is the current EIR.
The carrying amount of the asset is reduced through the use of an allowance account and the amount of the loss is recognised in the income statement. Interest income continues to be accrued on the reduced carrying amount and is accrued using the rate of interest used to discount the future cash flows for the purpose of measuring the impairment loss. The interest income is recorded as part of finance income in the income statement. Loans together with the associated allowance are written off when there is no realistic prospect of future recovery and all collateral has been realised or has been transferred to the Group. If, in a subsequent year, the amount of the estimated impairment loss increases or decreases because of an event occurring after the impairment was recognised, the previously recognised impairment loss is increased or reduced by adjusting the allowance account. If a future write-off is later recovered, the recovery is credited to finance costs in the income statement.
3.3.1.4.2 Available-for-Sale Financial Investments
The Group assesses at each reporting date whether there is objective evidence that an investment or a group of investments is impaired.
In the case of equity investments classified as available-for-sale, objective evidence would include a significant or prolonged decline in the fair value of the investment below its cost. ‘Significant’ is evaluated against the original cost of the investment and ‘prolonged’ against the period in which the fair value has been below its original cost. When there is evidence of impairment, the cumulative loss - measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that investment previously recognised in the income statement - is removed from other comprehensive income and recognised in the income statement. Impairment losses on equity investments are not reversed through the income statement; increases in their fair value after impairment are recognised directly in other comprehensive income.
3.3.2 Financial Liabilities
3.3.2.1 Initial Recognition and Measurement
Financial liabilities within the scope of LKAS 39 are classified as financial liabilities at fair value through profit or loss, loans and borrowings, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. The Group determines the classification of its financial liabilities at initial recognition.
All financial liabilities are recognised initially at fair value plus, in the case of loans and borrowings, directly attributable transaction costs.
The Group’s financial liabilities include trade and other payables, bank overdrafts, loans and borrowings, financial guarantee contracts, amount due to subsidiaries, amounts due to equity accounted investees and derivative financial instruments.
3.3.2.2 Subsequent Measurement
The measurement of financial liabilities depends on their classification as described below:
Financial Liabilities at Fair Value Through Profit or Loss
Financial liabilities at fair value through profit or loss include financial liabilities held for trading and financial liabilities designated upon initial recognition as at fair value through profit or loss. Financial liabilities are classified as held for trading if they are acquired for the purpose of selling in the near term. This category includes derivative financial instruments entered into by the Group that are not designated as hedging instruments in hedge relationships as defined by LKAS 39. Separated embedded derivatives are also classified as held for trading unless they are designated as effective hedging instruments.
Gains or losses on liabilities held for trading are recognised in the income statement.
Financial liabilities designated upon initial recognition at fair value through profit and loss so designated at the initial date of recognition, and only if criteria of LKAS 39 are satisfied.
Loans and Borrowings
After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortised cost using the EIR method. Gains and losses are recognised in the income statement when the liabilities are derecognised as well as through the EIR amortisation process.
Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortisation is included in finance costs in the income statement.
Financial Guarantee Contracts
Financial guarantee contracts issued by the Group are those contracts that require a payment to be made to reimburse the holder for a loss it incurs because the specified debtor fails to make a payment when due in accordance with the terms of a debt instrument. Fair values of corporate guarantees to banks are measured on a periodic basis and the same is recognised as finance income through inter-company current account balances. Financial guarantee contracts are recognised initially as a liability at fair value, adjusted for transaction costs that are directly attributable to the issuance of the guarantee. Subsequently, the liability is measured at the higher of the best estimate of the expenditure required to settle the present obligation at the reporting date and the amount recognised less cumulative amortisation.
3.3.2.3 Derecognition
A financial liability is derecognised when the obligation under the liability is discharged or cancelled or expires.
When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as the derecognition of the original liability and the recognition of a new liability. The difference in the respective carrying amounts is recognised in the income statement.
3.3.3 Offsetting of Financial Instruments
Financial assets and financial liabilities are offset and the net amount reported in the Consolidated Statement of Financial Position if, and only if:
- There is a currently enforceable legal right to offset the recognised amounts and
- There is an intention to settle on a net basis, or to realise the assets and settle the liabilities simultaneously
3.3.4 Fair Value of Financial Instruments
The fair value of financial instruments that are traded in active markets at each reporting date is determined by reference to quoted market prices or dealer price quotations (bid price for long positions and ask price for short positions), without any deduction for transaction costs.
For financial instruments not traded in an active market, the fair value is determined using appropriate valuation techniques. Such techniques may include:
- Using recent arm’s length market transactions
- Reference to the current fair value of another instrument that is substantially the same
- A discounted cash flow analysis or other valuation models.
An analysis of fair values of financial instruments and further details as to how they are measured are provided in Note 19 to the Financial Statements.
3.3.5 Derivative Financial Instruments
3.3.5.1 Initial Recognition and Subsequent Measurement
The Group uses derivative financial instruments, such as forward currency contracts, to hedge its foreign currency risks. Such derivative financial instruments are initially recognised at fair value on the date on which a derivative contract is entered into and are subsequently remeasured at fair value. Derivatives are carried as financial assets when the fair value is positive and as financial liabilities when the fair value is negative.
Any gains or losses arising from changes in the fair value of derivatives are taken directly to the Income Statement.
3.3.6 Impairment of Non-Financial Assets
The carrying amounts of the Group’s non-financial assets are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset’s recoverable amount is estimated. For goodwill and intangible assets that have indefinite lives or that are not yet available for use, the recoverable amount is estimated at each reporting date or more frequently, if events or changes in circumstances indicate that they might be impaired.
Formers - Provision for Impairment
In respect of formers, a 10% provision on the written down value is recognised as impairment in profit and loss .
3.3.6.1 Calculation of Recoverable Amount
The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. A cash-generating unit is the smallest identifiable asset group that generates cash flows that largely are independent from other assets and groups.
3.3.6.2 Impairment/Reversal of Impairment
An impairment loss is recognised if the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount. Impairment losses are recognised in profit and loss. Impairment losses recognised in respect of cash-generating units are allocated first to reduce the carrying amount of any goodwill allocated to the units and then to reduce the carrying amount of the other assets in the unit on a pro rata basis.
An impairment loss in respect of goodwill is not reversed. In respect of other assets, impairment losses recognised in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.
3.3.7 Non-Current Assets Held for Sale
Non-current assets, or disposal groups comprising assets and liabilities, that are expected to be recovered primarily through sale rather than through continuing use, are classified as held for sale. Immediately before classification as held for sale, the assets, or components of a disposal group, are remeasured in accordance with the Group’s accounting policies. Thereafter generally the assets, or disposal group, are measured at the lower of their carrying amount and fair value less cost to sell. Any impairment loss on a disposal group first is allocated to goodwill, and then to remaining assets and liabilities on pro rata basis, except that no loss is allocated to inventories, financial assets, deferred tax assets, employee benefit assets, investment property and biological assets, which continue to be measured in accordance with the Group’s accounting policies. Impairment losses on initial classification as held for sale and subsequent gains or losses on remeasurement are recognised in profit or loss. Gains are not recognised in excess of any cumulative impairment loss.
3.3.8 Current Assets
Assets classified as current assets on the Statement of Financial Position are cash and bank balances and those which are expected to be realised in cash during the normal operating cycle or within one year from the reporting date, whichever is shorter.
3.3.8.1 Inventories
Inventories are measured at the lower of cost and net realisable value. Costs incurred in bringing each product to its present location and condition are accounted for as follows:
- All inventory items, except manufactured inventories and work-in-progress are measured at weighted average directly attributable cost.
- Manufactured inventories and work-in-progress are measured at weighted average factory cost which includes all direct expenditure and appropriate share of production overhead based on normal operating capacity but excluding borrowing costs.
Net realisable value is the estimated selling price in the ordinary course of business less, the estimated cost of completion and the estimated costs necessary to make the sale.
3.3.8.2 Cash and Cash Equivalents
Cash and cash equivalents comprise cash balances and call deposits. Bank overdrafts that are repayable on demand and form an integral part of the Group’s cash management are included as a component of cash and cash equivalents for the purpose of the Statement of Cash Flows.
3.4 Liabilities and Provisions
3.4.1 Employee Benefits
3.4.1.1 Defined Contribution Plans
A defined contribution plan is a post-employment benefit plan under which an entity pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts. Obligations for contributions to Provident and Trust Funds covering all employees are recognised as an employee benefit expense in profit or loss in the periods during which services are rendered by employees.
The Group contributes 12% and 3% of gross emoluments to employees as Provident Fund and Trust Fund contribution respectively.
3.4.1.2 Defined Benefit Plans
A defined benefit plan is a post-employment benefit plan other than a defined contribution plan. The defined benefit is calculated by independent actuaries using Projected Unit Credit (PUC) method as recommended by LKAS 19 - ‘Employee Benefits’. The present value of the defined benefit obligation is determined by discounting the estimated future cash outflows using interest rates that are denominated in the currency in which the benefits will be paid, and that have terms to maturity approximating to the terms of the related liability. The present value of the defined benefit obligations depends on a number of factors that are determined on an actuarial basis using a number of assumptions. Key assumptions used in determining the defined retirement benefit obligations are given in Note 28 Any changes in these assumptions will impact the carrying amount of defined benefit obligations.
Provision has been made for retirement gratuities from the beginning of service for all employees, in conformity with LKAS 19 on ‘Employee Benefits’. However, under the Payment of Gratuity Act No. 12 of 1983, the liability to an employee arises only on completion of 5 years of continued service.
The liability is not externally funded. This liability is computed on the following basis:
Length of service (Years) | No. of months salary for each completed year of service |
Up to 20 | 1/2 |
20 up to 25 | 3/4 |
25 up to 30 | 1 |
30 up to 35 | 1 1/4 |
Over 35 | 1 1/2 |
3.4.2 Recognition of Actuarial Gains or losses
Actuarial gains or losses are recognised in full in the other comprehensive income.
3.4.3 Short-Term Benefits
Short-term employee benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided.
3.4.4 Provisions
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. When the Group expects some or all of a provision to be reimbursed, the reimbursement is recognised as a separate asset, but only when the reimbursement is virtually certain. The expense relating to any provision is presented in the income statement net of any reimbursement.
3.4.5 Warranties
A provision for warranties is recognised when the underlying products or services are sold. The provision is based on historical warranty data and a weighing of possible outcomes against their associated probabilities.
3.4.6 Capital Commitments and Contingencies
Capital commitments and contingent liabilities of the Group are disclosed in the respective Note 32 to the Financial Statements.
3.4.7 Ordinary Shares
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of ordinary shares are recognised as a deduction from equity, net of any tax effects.
3.5 Income Statements
For the purpose of presentation of the Income Statement, the function of expenses method is adopted.
3.5.1 Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured, regardless of when the payment is being made.
The specific recognition criteria described below must also be met before revenue is recognised.
Sale of Goods
Revenue from the sale of goods is measured at the fair value of the consideration received or receivable, net of returns and allowances, trade discounts and volume rebates. Revenue is recognised when the significant risks and rewards of ownership have been transferred to the buyer, recovery of the consideration is probable, the associated costs and possible return of goods can be estimated reliably, there is no continuing management involvement with the goods, and the amount of revenue can be measured reliably.
Rendering of Services
Revenue from services rendered is recognised in profit and loss in proportion to the stage of completion of the transaction at the reporting date.
Room Revenue
Room revenue is recognised on the rooms occupied on a daily basis. Food and Beverage revenue is recognised at the time of sales.
Rental Income
Rental income is recognised in profit and loss as it accrues.
Dividend
Dividend income is recognised in profit and loss on the date the entity’s right to receive payment is established, which in the case of quoted securities is the ex-dividend date.
Commission
When the Group acts in the capacity of an agent rather than as the principal in a transaction, the revenue recognised is the commission earned by the Group.
Grants
Grants are recognised initially as deferred income when there is a reasonable assurance that they will be received and that the Group will comply with the conditions associated with the grant. Grants that compensate the Group for expenses incurred are recognised in profit and loss on a systematic basis in the periods in which the expenses are recognised. Grants that compensate the Group for the cost of an asset are recognised in profit and loss on a systematic basis over the useful life of the asset.
Gains and losses
Gains and losses on disposal of an item of property, plant & equipment are determined by comparing the net sales proceeds with the carrying amounts of property, plant & equipment and are recognised net within ‘other operating income’ in profit and loss
Other Income
Other income is recognised on an accrual basis.
3.5.2 Expenses
Expenses are recognised in the income statement on the basis of a direct association between the cost incurred and the earnings of specific items of income. All expenditure incurred in the running of the business has been charged to income in arriving at the profit for the year.
Repairs and renewals are charged to profit and loss in the year in which the expenditure is incurred.
3.5.2.1 Operating Leases
Payments made under operating leases are recognised in profit and loss on a straight-line basis over the term of the lease.
3.5.2.2 Borrowing Costs
Borrowing costs are recognised as an expense in the period in which they are incurred, except to the extent that they are directly attributable to the acquisition, construction or production of a qualifying asset, in which case they are capitalised as part of the cost of that asset.
3.5.2.3 Finance Income and Finance Costs
Finance income comprises interest income on funds invested (including available-for-sale financial assets), dividend income, gains on the disposal of available-for-sale financial assets, changes in the fair value of financial assets at fair value through profit or loss, and gains on hedging instruments that are recognised in profit or loss. Interest income is recognised as it accrues in profit or loss.
Finance costs comprise interest expense on borrowings, unwinding of the discount on provisions, changes in the fair value of financial assets at fair value through profit or loss, and losses on hedging instruments that are recognised in profit or loss.
The interest expense component of finance lease payments is allocated to each period during the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Foreign currency gains and losses are reported on a net basis.
3.5.3 Tax Expense
Tax expense comprises current and deferred tax. Current tax and deferred tax are recognised in profit or loss except to the extent that it relates to a business combination, or items recognised directly in equity or in other comprehensive income.
3.5.3.1 Current Tax
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted at the reporting date and any adjustments to tax payable in respect of previous years. Current tax relating to items recognised directly in other comprehensive income is recognised in other comprehensive income and not in the income statement. Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate.
3.5.3.2 Deferred Tax
Deferred tax is provided using the liability method on temporary differences between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes at the reporting date.
Deferred tax liabilities are recognised for all taxable temporary differences, except:
- When the deferred tax liability arises from the initial recognition of goodwill or an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss
- In respect of taxable temporary differences associated with investments in subsidiaries, equity accounted investee and interests in joint ventures, when the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseeable future.
Deferred tax assets are recognised for all deductible temporary differences, the carry forward of unused tax credits and any unused tax losses. Deferred tax assets are recognised to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carry forward of unused tax credits and unused tax losses can be utilised, except:
- When the deferred tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss.
- In respect of deductible temporary differences associated with investments in subsidiaries, equity accounted investee and interests in joint ventures, deferred tax assets are recognised only to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilised.
The carrying amount of deferred tax assets is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or parts of the deferred tax asset to be utilised. Unrecognised deferred tax assets are reassessed at each reporting date and are recognised to the extent that it has become probable that future taxable profits will allow the deferred tax asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realised or the liability is settled, based on tax rates that have been enacted or substantively enacted at the reporting date.
Deferred tax relating to items recognised outside profit or loss is recognised outside profit or loss. Deferred tax items are recognised in correlation to the underlying transaction either in other comprehensive income or directly in equity.
Tax benefits acquired as part of a business combination, but not satisfying the criteria for separate recognition at that date, would be recognised subsequently if new information about facts and circumstances changed. The adjustment would either be treated as a reduction to goodwill (as long as it does not exceed goodwill) if it was incurred during the measurement period or in profit or loss.
Tax withheld on dividend income from subsidiaries and equity accounted investees is recognised as an expense in the Consolidated Income Statement at the same time as the liability to pay the related dividend is recognised.
3.5.3.3 Sales Tax
Revenues, expenses and assets are recognised net of the amount of sales tax, except:
- When the sales tax incurred on a purchase of assets or services is not recoverable from the taxation authority, in which case, the sales tax is recognised as part of the cost of acquisition of the asset or as part of the expense item, as applicable
- Receivables and payables that are stated with the amount of sales tax. The net amount of sales tax recoverable from, or payable to, the taxation authority is included as part of receivables or payables in the Statement of Financial Position.
4. General
4.1 Events Occurring after the Reporting Date
All material post occurred after the reporting date events have been considered and where appropriate adjustments or disclosures have been made in the respective notes to the Financial Statements.
4.2 Earnings Per Share
The Group presents basic and diluted earnings per share (EPS) for its ordinary shares. Basic EPS is calculated by dividing the profit or loss attributable to ordinary shareholders of the Company by the weighted average number of ordinary shares outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to ordinary shareholders and the weighted average number of ordinary shares outstanding for the effects of all dilutive potential ordinary shares.
4.3 Standards Issued But Not Yet Effective
Standards issued but not yet effective up to the date of issuance of the Group’s Financial Statements are listed below. This listing of standards and interpretations issued are those that the Group reasonably expects to have an impact on disclosures, financial position or performance when applied at a future date. The Group intends to adopt these standards when they become effective.
Pending the completion of detailed review, the financial impact is not reasonably estimable at the date of the publication of these Financial Statements.
• SLFRS 9 - Financial Instruments: Classification and Measurement
SLFRS 9 replaces LKAS 39 and applies to classification and measurement of financial assets and financial liabilities as defined in LKAS 39. This Standard was originally effective for annual periods commencing on or after 1st January, 2015. However, the effective date has been deferred subsequently. The adoption of the first phase of SLFRS 9 will have an effect on the classification and measurement of the Group’s financial assets, but will potentially have no impact on classification and measurements of financial liabilities.
• SLFRS 10 - Consolidated Financial Statements
SLFRS 10 replaces the portion of LKAS 27 Consolidated and Separate Financial Statements that addresses the accounting for Consolidated Financial Statements. It also includes the issues raised in Standing Interpretations Committee - SIC-12 Consolidation - Special Purpose Entities.
SLFRS 10 establishes a single control model that applies to all entities including special purpose entities. The changes introduced by SLFRS 10 will require management to exercise significant judgment to determine which entities are controlled, and therefore, are required to be consolidated by a Parent, compared with the requirements that were in LKAS 27. This standard becomes effective for annual periods beginning on or after 1st January, 2014.
• SLFRS 11 - Joint Arrangements
SLFRS 11 replaces LKAS 31 - ‘Interests in Joint Ventures’ and SIC - 13 Jointly-controlled Entities - Non-monetary Contributions by Venturers. SLFRS 11 removes the option to account for jointly controlled entities (JCEs) using proportionate consolidation. Instead, JCEs that meet the definition of a joint venture must be accounted for using the equity method. The application of this new standard will impact the financial position of the Group. This is due to the cessation of proportionate consolidating of joint ventures being changed to equity accounting. This standard becomes effective for annual periods beginning on or after 1st January, 2014.
• SLFRS 12 - Disclosure of Interests in Other Entities
SLFRS 12 includes all of the disclosures that were previously in LKAS 27 related to Consolidated Financial Statements, as well as all of the disclosures that were previously included in LKAS 31 and LKAS 28. These disclosures relate to an entity’s interests in subsidiaries, joint arrangements, associates and structured entities. A number of new disclosures are also required. This standard becomes effective for annual periods beginning on or after 1st January, 2014.
• SLFRS 13 - Fair Value Measurement
SLFRS 13 establishes a single source of guidance under SLFRS for all fair value measurements. SLFRS 13 does not state when an entity is required to use fair value, but rather provides guidance on how to measure fair value under SLFRS when fair value is required or permitted. This standard becomes effective for annual periods beginning on or after 1st January, 2014.
4.4 Plantations
The plantation companies in the Group adopt certain accounting policies, which differ from that of the Group, since their nature of operations is significantly different from that of the rest of the Group. The accounting policies adopted are in accordance with LKAS 41 - ‘Agriculture’ and CA Sri Lanka ruling on bearer biological assets.
Those accounting policies that significantly vary from the rest of the Group are given below.
4.4.1 Property, Plant & Equipment
4.4.1.1 Permanent Land Development Costs
Permanent land development costs are those costs incurred in major infrastructure development and building new access roads on leased lands.
The costs have been capitalised and amortised over the shorter of useful lives or remaining lease periods.
Permanent impairments to land development costs are charged to the Income Statement in full or reduced to the net carrying amounts of such assets in the year of occurrence after ascertaining the loss.
4.4.1.2 Biological Asset
Biological assets are classified in to mature biological assets and immature biological assets. Mature biological assets are those that have attained harvestable specifications or are able to sustain regular harvests. Immature biological assets are those that have not yet attained harvestable specifications. Tea, rubber, other plantations and nurseries are classified as biological assets.
Biological assets are further classified as bearer biological assets and consumable biological assets. Bearer biological asset includes tea and rubber trees, those that are not intended to be sold or harvested, however used to grow for harvesting agricultural produce from such biological assets. Consumable biological assets includes managed timber trees those that are to be harvested as agricultural produce or sold as biological assets.
The entity recognises the biological assets when, and only when, the entity controls the assets as a result of past event, it is probable that future economic benefits associated with the assets will flow to the entity and the fair value or cost of the assets can be measured reliably.
The bearer biological assets are measured at cost less accumulated depreciation and accumulated impairment losses, if any, in terms of LKAS 16 - Property, Plant & Equipment’ as per the ruling issued by CA Sri Lanka.
The managed timber trees are measured on initial recognition and at the end of each reporting period at its fair value less cost to sell in terms of LKAS 41. The cost is treated as approximation to fair value of young plants as the impact on biological transformation of such plants to price during this period is immaterial. The fair value of timber trees are measured using DCF method taking in to consideration the current market prices of timber, applied to expected timber content of a tree at the maturity by an independent professional valuer. All other assumptions and sensitivity analysis are given in Note 16 to the Financial Statements.
The main variables in DCF model concerns
Variable | Comment |
Currency Valuation | LKR |
Timber content | Estimate based on physical verification of girth, height and considering the growth of each species in different geographical regions. Factor all the prevailing statutory regulations enforced against harvesting of timber coupled with forestry plan of the Group |
Economic useful life | Estimated based on the normal life span of each species by factoring the forestry plan of the Group |
Selling price | Estimated based on prevailing Sri Lankan market price. Factor all the conditions to be fulfil in bringing the trees in to saleable condition |
Planting cost | Estimated costs for the further development of immature areas are deducted |
Discount rate | Future cash flows are discounted at following discount rates: Timber trees 17.5% |
Nursery cost includes the cost of direct materials, direct labour and an appropriate proportion of directly attributable overheads, less provision for overgrown plants.
The gain or loss arising on initial recognition of biological assets at fair value less cost to sell and from a change in fair value less cost to sell of biological assets are included in profit or loss for the period in which it arises.
4.4.1.3 Immature and Mature Plantations
The cost of land preparation, rehabilitation, new planting, replanting, crop diversification, interplanting and fertilising, etc., incurred between the time of planting and harvesting (when the planted area attains maturity), are classified as immature plantations. These immature plantations are shown at direct costs plus attributable overheads, including interest attributable to long-term loans used for financing immature plantations. The expenditure incurred on bearer biological assets (Tea, Rubber, Timber fields) which comes into bearing during the year, is transferred to mature plantations. Expenditure incurred on consumable biological assets is recorded at cost at initial recognition and thereafter at fair value at the end of each reporting period.
Permanent impairments to biological assets are charged to the Income Statement in full and reduced to the net carrying amounts of such asset in the year of occurrence after ascertaining the loss.
4.4.1.4 Infilling Cost on Bearer Biological Assets
The land development costs incurred in the form of infilling have been capitalised to the relevant mature field, only where the number of plants per hectare exceeded 3,000 plants and, also if it increases the expected future benefits from that field, beyond its pre-infilling performance assessment. Infilling costs so capitalised are depreciated over the newly assessed remaining useful economic life of the relevant mature plantation, or the unexpired lease period, whichever is lower.
Infilling costs that are not capitalised have been charged to the Income Statement in the year in which they are incurred.
4.4.1.5 Depreciation
Depreciation is recognised in profit and loss on a straight-line basis over the estimated useful lives of each item of property plant & equipment as follows:
Mature Plantations (Replanting and New Planting)
Description | Years |
Mature plantations - Tea | 33 |
- Rubber | 20 |
Sanitation, water and electricity supply | 20 |
Depreciation methods, useful lives and residual values are reassessed at the reporting date. Mature plantations are reassessed at the reporting date. Mature plantations are depreciated over their useful lives or unexpired lease period, whichever is less.
No depreciation is provided for immature plantations.
4.4.1.6 Leased Assets
The leasehold rights of assets taken over from JEDB/SLSPC are amortised in equal amounts over the shorter of the remaining lease periods and the useful lives as follows:
Description | Years |
Bare land | 53 |
Improvements to land | 30 |
Mature plantations (Tea & Rubber) | 30 |
Buildings | 25 |
Machinery | 20 |
4.4.2 Borrowing Costs
Borrowing costs incurred in respect of loans that are utilised for field development activities have been capitalised as a part of the cost of the relevant immature plantation. The capitalisation will cease when the crops are ready for commercial harvest.
4.4.3 Inventories
4.4.3.1 Finished Goods Manufactured From Agricultural Produce of Biological Assets
These are valued at the lower of cost and estimated net realisable value, after making due allowance for obsolete and slow moving items.
Net realisable value is the estimated selling price at which stocks can be sold in the ordinary course of business after allowing for cost of realisation and/or cost of conversion from their existing state to saleable condition.
4.4.3.2 Input Material, Spares and Consumables
At actual cost on weighted average basis.
4.4.3.3 Agricultural Produce Harvested from Biological Assets
Agricultural produce harvested from its biological assets are measured at their fair value less cost to sell at the point of harvest. The finished and semi-finished inventories from agriculture produce are valued by adding the cost of conversion to the fair value of the agricultural produce.
4.4.4 Grants and Subsidies
Grants and subsidies are recognised at their fair value where there is a reasonable assurance the grant/subsidy will be received and all attaching conditions, if any, will be complied with. When the grant or subsidy relates to an income item is recognised as income over the periods necessary to match them to the costs to which it is intended to compensate on a systematic basis.
Grants and subsidies related to assets, including non-monetary grants at fair value are deducted at arriving at the carrying value of the asset (or are deferred in the Statements of Financial Position and credited to the Income Statement over the useful life of the asset.)
4.5 Cash Flow Statement
The Cash Flow Statement has been prepared using the ‘indirect method’.
Interest paid is classified as a financing cash flow. Grants received, which are related to purchase and construction of property, plant & equipment are classified as investing cash flows. Dividend and interest income are classified as cash flows from investing activities.
Dividends paid are classified as financing cash flows. Dividends received by Hayleys PLC, which is an investment Company, are classified as operating cash flows and are not disclosed separately in the Company Cash Flow Statement.
4.6 Segment Reporting
An operating segment is a component of the Group that engages in business activities from which it may earn revenues and incur expenses, including revenues and expenses that relate to transactions with any of the Group’s other components. All operating segments’ operating results are reviewed regularly by the Chairman to make decisions about resources to be allocated to the segment and assess its performance, and for which discrete financial information is available.
Segment results that are reported to the Chairman include items directly attributable to a segment as well as those that can be allocated on a reasonable basis.
Segment capital expenditure is the total cost incurred during the period to acquire property, plant & equipment, and intangible assets other than goodwill.
4.7 Changes in Accounting Policies and Disclosures
4.7.1 LKAS 19 Employee Benefits (Revised 2013)
The Group applied LKAS 19 (Revised 2013) retrospectively in the current period in accordance with the transitional provisions set out in the revised standard. Actuarial gain or loss for the comparative period has been recognised in full in comparative other comprehensive income.
LKAS 19 (Revised 2013) has been applied retrospectively, with following permitted exception:
Sensitivity disclosures for the defined benefit obligation for comparative year ended 31st March, 2013.
5. Critical Accounting Estimates and Judgements
Use of Estimates and Judgements
The preparation of Financial Statements in conformity with SLFRS/LKAS requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Judgements and estimates are based on historical experience and other factors, including expectations that are believed to be reasonable under the circumstances. Hence actual experience and results may differ from these judgements and estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised if the revision affects only that period and any future periods.
Information about significant areas of estimation uncertainty and critical judgements in applying accounting policies that have the most significant effect on the amounts recognised in the Financial Statements is included in the following notes:
5.1 Going Concern
The Directors have made an assessment of the Group’s ability to continue as a going concern and is satisfied that it has the resources to continue in business for the foreseeable future. Furthermore, management is not aware of any material uncertainties that may cast significant doubt upon the Group’s ability to continue as a going concern. Therefore, the Financial Statements continue to be prepared on the going concern basis.
5.2 Measurement of the Recoverable Amount of Cash-Generating Units Containing Goodwill
The Group tests annually whether goodwill has suffered any impairment, in accordance with the accounting policy stated in Note 3.3.6.1. The basis of determining the recoverable amounts of cash-generating units and key assumptions used are given in Note 17 to the Financial Statements.
5.3 Taxation
Uncertainties exist with respect to the interpretation of complex tax regulations, changes in tax laws, and the amount and timing of future taxable income. Given the wide range of international business relationships and the long-term nature and complexity of existing contractual agreements, differences arising between the actual results and the assumptions made, or future changes to such assumptions, could necessitate future adjustments to tax income and expense already recorded. The Group establishes provisions, based on reasonable estimates, for possible consequences of audits by the tax authorities of the respective counties in which it operates. The amount of such provisions is based on various factors, such as experience of previous tax audits and differing interpretations of tax regulations by the taxable entity and the responsible tax authority. Such differences of interpretation may arise on a wide variety of issues depending on the conditions prevailing in the respective domicile of the Group companies.
Deferred tax assets are recognised for unused tax losses to the extent that it is probable that taxable profit will be available against which the losses can be utilised. Significant management judgement is required to determine the amount of deferred tax assets that can be recognised, based upon the likely timing and the level of future taxable profits together as with future tax planning strategies.
5.4 Measurement of the Defined Benefit Obligations
The present value of the defined benefit obligations depends on a number of factors that are determined on an actuarial basis using a number of assumptions. Key assumptions used in determining the defined retirement benefit obligations are given in Note 28 to the Financial Statements. Any changes in these assumptions will impact the carrying amount of defined benefit obligations.
5.5 Impairment of Property, Plant & Equipment and Intangible Assets other than Goodwill
The impairment analysis is principally based upon discounted estimated cash flows from the use and eventual disposal of the assets. Factors like lower than anticipated sales and resulting decreases of net cash flows and changes in the discount rates could lead to impairment. Further details are disclosed in Notes 14 and 17 to the Financial Statements.
5.6 Revaluation of Land
The Group measures lands which are recognised as property, plant & equipment at revalued amount with change in value being recognised in the Statement of Other Comprehensive Income. The valuer has used valuation techniques such as open market value. Further details on revaluation of land are disclosed in Note 14 to the Financial Statements.
5.7 Fair Valuation of Biological Assets
The Group measures consumable Biological Assets at fair value with changes in value being recognised in the statement of income. Fair valuation involves assumptions which are given in Note 16 to the Financial Statements. Such estimations are subject to significant uncertainties.
6. Revenue
6.1 Industry Segment Revenue
Consolidated | ||||||
Sale of goods | Rendering of services | Total Revenue | Sale of goods | Rendering of services | Total Revenue | |
For the year ended 31st March, | 2014 | 2013 | ||||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Fibre | 3,759,192 | – | 3,759,192 | 4,028,299 | – | 4,028,299 |
Hand Protection | 13,376,913 | – | 13,376,913 | 14,674,542 | – | 14,674,542 |
Purification Products | 10,348,067 | – | 10,348,067 | 9,868,644 | – | 9,868,644 |
Textiles | 7,994,776 | – | 7,994,776 | 5,738,055 | – | 5,738,055 |
Construction Materials | 2,804,490 | – | 2,804,490 | 2,472,683 | – | 2,472,683 |
Agriculture | 7,395,466 | – | 7,395,466 | 7,346,296 | – | 7,346,296 |
Plantations | 9,596,803 | – | 9,596,803 | 8,951,933 | – | 8,951,933 |
Transportation & Logistics | – | 11,935,724 | 11,935,724 | – | 11,343,068 | 11,343,068 |
Leisure & Aviation | – | 4,308,197 | 4,308,197 | – | 2,062,892 | 2,062,892 |
Consumer Products | 5,252,132 | – | 5,252,132 | 4,509,140 | – | 4,509,140 |
Power & Energy | 1,012,829 | – | 1,012,829 | 756,697 | – | 756,697 |
Industry Inputs | 1,988,783 | – | 1,988,783 | 1,730,833 | – | 1,730,833 |
Investments & Services | – | 780,738 | 780,738 | – | 818,770 | 818,770 |
63,529,451 | 17,024,659 | 80,554,110 | 60,077,122 | 14,224,730 | 74,301,852 |
6.2 Geographical Segment Revenue
Consolidated | ||
For the year ended 31st March, | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | |
Asia (excluding Sri Lanka) | 9,735,023 | 9,639,509 |
Australia | 1,625,990 | 1,745,033 |
Europe | 12,385,499 | 12,530,959 |
United States of America | 6,906,583 | 7,765,525 |
Africa | 1,168,922 | 863,652 |
Indirect Exports | 13,797,731 | 14,747,419 |
Sri Lanka | 34,934,362 | 27,009,755 |
80,554,110 | 74,301,852 |
6.3 Gross Revenue
Company | ||
For the year ended 31st March, | 2004 | 2013 |
Rs. ’000 | Rs. ’000 | |
Rent and building related income | 250,570 | 229,332 |
250,570 | 229,332 |
Consolidated | Company | |||
For the year ended 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
7. Other Income |
||||
Grants amortised* | 45,709 | 52,562 | – | – |
Gain on disposal of property, plant & equipment | 31,260 | 66,889 | 24 | – |
Change in fair value of biological assets | 28,065 | 31,170 | – | – |
Gain on disposal of long-term investments | – | – | 105,212 | 324 |
Gain on bargain purchase of subsidiaries | – | 9,907 | – | – |
Sundry income/scrap sales | 213,377 | 78,330 | – | – |
Rent income | 31,519 | 38,346 | – | – |
Indent commission | 74,244 | 49,713 | – | – |
424,174 | 326,917 | 105,236 | 324 |
* Details of the grants are given in Note 26 to the Financial Statements.
8. Other Expenses
Loss on disposal of equity accounted investees | – | 4,671 | – | – |
Loss on disposal of property, plant & equipment | – | – | – | 1,237 |
Impairment of property, plant & equipment | 50,493 | – | – | – |
Derecognition of property, plant & equipment | – | 43,810 | – | – |
Loss on disposal of current financial assets | 81 | 743 | 81 | 743 |
Amortisation of intangible assets | 101,136 | 110,039 | – | – |
Impairment of goodwill | 9,864 | – | – | – |
161,574 | 159,263 | 81 | 1,980 |
9. Net Finance Cost
9.1 Finance Income
Interest income on available-for-sale financial assets | – | 1,157 | – | – |
Interest income on loans and receivables | 27,033 | 354,343 | 88,014 | 93,116 |
Interest income on bank deposits | 154,988 | 46,433 | – | |
Income from finance lease | 11,577 | – | – | – |
Guarantee income | – | – | 1,602 | 3,152 |
Dividend income on available-for-sale investments | 257,736 | 310,219 | 253,221 | 307,017 |
Net change in fair value of financial assets at fair value through profit or loss | 425 | 2,267 | 2,843 | – |
Foreign exchange gain | 318,508 | 715,997 | – | – |
770,267 | 1,430,416 | 345,680 | 403,285 | |
9.2 Finance Cost |
||||
Interest on long-term loans | (953,488) | (588,110) | (352,701) | (716,164) |
Interest on short-term loans | (1,347,884) | (2,007,052) | (431,651) | (204,146) |
Finance charges payable under finance leases | (87,552) | (83,945) | – | |
Net change in fair value of financial assets at fair value through profit or loss | (905) | – | (1,020) | (596) |
Impairment of financial assets - available-for-sale | (17,769) | (15,020) | (12,470) | (12,470) |
Foreign exchange loss | (502,766) | (375,049) | (102,123) | – |
(2,910,364) | (3,069,176) | (899,965) | (933,376) | |
Net Finance Cost | (2,140,097) | (1,638,760) | (554,285) | (530,091) |
10. Profit before Tax
Consolidated | Company | |||
For the year ended 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Profit before tax is stated after charging all expenses including the following: | ||||
Directors’ emoluments | 613,868 | 585,673 | 167,039 | 143,114 |
Auditors’ fees (includes overseas subsidiaries) | ||||
Audit services | ||||
- Ernst & Young | 37,511 | 33,771 | 1,523 | 1,535 |
- Other Auditors | 16,323 | 9,637 | – | – |
Non-Audit services | ||||
- Ernst & Young | 15,848 | 16,904 | 1,080 | 752 |
- Other Auditors | 6,773 | 5,111 | – | – |
Depreciation on property, plant & equipment | 2,003,414 | 1,771,639 | 29,802 | 24,892 |
Donations | 14,138 | 11,613 | 498 | 831 |
Impairment of trade and other receivables | 70,673 | (182,795) | – | – |
Provision for unrealised profit and write-down of inventories | 168,171 | 63,868 | – | – |
Staff cost | ||||
Defined contribution plan cost | 1,099,900 | 892,669 | 58,081 | 51,423 |
Defined benefit plan cost | 748,835 | 761,589 | 61,632 | 70,405 |
Other staff cost (excluding defined contributions and defined benefits) | 9,449,582 | 7,924,320 | 544,513 | 461,032 |
Staff training and development cost | 51,165 | 45,947 | 7,373 | 14,037 |
Legal fees | 41,337 | 30,567 | – | – |
Operating leases | 119,105 | 95,888 | – | – |
Research and development cost | 55,150 | 73,223 | – | – |
11. Taxation
11.1 Tax Expense
Consolidated Income Statement
Current income tax | ||||
Income tax on current year profits | ||||
Parent | 30,782 | 17,489 | ||
Subsidiaries | 979,809 | 1,117,247 | ||
1,010,591 | 1,134,736 | |||
Over provision in respect of previous years | (2,700) | (582) | ||
Irrecoverable ESC | 1,570 | 2,012 | ||
1,009,461 | 1,136,166 | |||
Deferred tax expense | ||||
Origination of temporary differences | ||||
Parent | – | – | ||
Subsidiaries | 150,650 | 43,645 | ||
150,650 | 43,645 | |||
Tax on dividend income | 204,899 | 232,170 | ||
Tax expense reported in the Income Statement | 1,365,010 | 1,411,981 |
11.2 Consolidated Statement of Other Comprehensive Income
Consolidated | Company | |||
For the year ended 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Deferred tax related to items charged or credited directly to other comprehensive income during the year: | ||||
Actuarial losses on defined benefit obligations | (579) | (5,883) | – | – |
Income tax charged directly to other comprehensive income | (579) | (5,883) | – | – |
11.3 Reconciliation of Accounting Profit to Income Tax Expense
Profit before tax | 5,074,003 | 4,916,576 | 568,261 | 375,154 |
Share of profit of equity accounted investees | (1,236) | (352) | – | – |
Intra-group adjustments | 2,121,672 | 2,203,150 | – | – |
7,194,439 | 7,119,374 | 568,261 | 375,154 | |
Disallowable expenses | 3,149,313 | 2,833,691 | 306,624 | 135,595 |
Tax deductible expenses | (4,028,295) | (3,792,474) | (136,420) | (60,618) |
Tax exempt income | (2,956,628) | (2,940,497) | (1,406,610) | (1,325,626) |
Tax loss b/f | (6,397,716) | (5,381,364) | (2,427,504) | (1,493,078) |
Adjustment of tax loss b/f | 729,485 | 256,809 | 495,474 | 3,642 |
Qualifying payments - donations | – | – | (127) | (112) |
Tax loss c/f | 5,500,565 | 6,397,716 | 2,658,425 | 2,427,504 |
Taxable income | 3,191,163 | 4,493,255 | 58,123 | 62,461 |
Income tax @ 28% | 551,865 | 583,438 | 16,274 | 17,489 |
Income tax @ 15% | 82,913 | 181,878 | – | – |
Income tax @ 12% | 85,314 | 8,456 | – | – |
Income tax at other tax rates | 290,499 | 360,964 | – | – |
Income tax on current year profit | 1,010,591 | 1,134,736 | 16,274 | 17,489 |
(Over)/under provision in respect of previous years | (2,700) | (582) | 14,508 | – |
Irrecoverable ESC | 1,570 | 2,012 | – | – |
1,009,461 | 1,136,166 | 30,782 | 17,489 | |
Origination of temporary differences | 150,650 | 43,645 | – | – |
Tax on dividend income | 204,899 | 232,170 | – | – |
Tax expense | 1,365,010 | 1,411,981 | 30,782 | 17,489 |
Effective tax rate | 27% | 29% | 5% | 5% |
11.4
Corporate income taxes of companies resident in Sri Lanka have been computed in accordance with the Inland Revenue Act No. 10 of 2006 as amended, whilst Corporate Taxes of non-resident companies in the Group have been computed in keeping with the domestic statutes in their respective countries.Irrecoverable Economic Service Charge has been charged in the Income Statements.
Resident companies in the Group, excluding those which enjoy a tax holiday or concessionary rate of taxation, were liable to income tax at 28% during 2013/14 (Y/A 2012/13 - 28%).
11.5 Tax Exemptions
11.5.1 In terms of the Inland Revenue Act
- Ultracarb (Pvt) Ltd. is entitled for a 3-year income tax holiday. The tax holiday period is yet to commence.
- Haycarb Value Added Products (Pvt) Ltd. is entitled for a 6-year income tax holiday. The tax holiday commenced during the Y/A 2013/14.
- Foreign dividends received are exempted from income tax in terms of the Inland Revenue Act.
11.5.2 In terms of BOI Agreements
Companies enjoying Tax Holidays under BOI Law are as follows:
Neluwa Cascade Hydro Power (Pvt) Ltd. | 5-year tax holiday ending 31st March, 2014 |
Logiwiz NW (Pvt) Ltd. | 5-year tax holiday ending 31st March, 2015 |
TTEL Somerset Hydro Power (Pvt) Ltd. | 5-year tax holiday ending 31st March 2015 |
TTEL Hydro Power Company (Pvt) Ltd. | 5-year tax holiday ending 31st March, 2015 |
Alco Industries (Pvt) Ltd. | 5-year tax holiday ending 31st March, 2015 |
Hayleys Business Solutions International (Pvt) Ltd. | 5-year tax holiday ending 31st March, 2017 |
Hayleys Agro Biotech (Pvt) Ltd. | 8-year tax holiday ending 31st March, 2018 |
Nirmalapura Wind Power (Pvt) Ltd. | 6-year tax holiday ending 31st March, 2019 |
11.5.3 Exemptions outside Sri Lanka
Haycarb Holdings Bitung Ltd. | Tax Exempt |
Shizuka Co. Ltd. | 8 year tax holiday ending 31st December, 2019 |
11. 6 Concessionary Tax Rates
11.6.1 In terms of the Inland Revenue Act
In terms of Sections 17, 46, 48A, 51, 56 and 59 of the Inland Revenue Act No. 10 of 2006, as amended, the profits of companies listed below enjoy concessionary rates of income tax.
Kelani Valley Plantations PLC | Profits from agriculture |
Talawakelle Tea Estates PLC | Profits from agriculture |
Sunfrost Ltd. | Profits from agriculture |
HJS Condiments Ltd. | Profits from agriculture |
Hayleys Agro Farms (Pvt) Ltd. | Profits from agriculture |
Haycarb PLC | Profits from qualifying exports |
Haycolour (Pvt) Ltd. | Profits from qualifying exports |
Mabroc Teas (Pvt) Ltd. | Profits from qualifying exports and agriculture |
Hayleys MGT Knitting Mills PLC | Profits from indirect exports |
Creative Polymats (Pvt) Ltd. | Profits from qualifying exports & indirect exports |
Ravi Industries (Pvt) Ltd. | Profits from qualifying exports & indirect exports |
Rileys (Pvt) Ltd. | Profits from qualifying exports & indirect exports |
Haymat (Pvt) Ltd. | Profits from qualifying exports & indirect exports |
Toyo Cushion Lanka (Pvt) Ltd. | Profits from qualifying exports & indirect exports |
Logiventures (Pvt) Ltd. | Profits from qualifying exports |
Puritas Ltd. | Profits from qualifying exports |
Lanka Orient Express Lines Ltd. | Profits from transhipment |
DPL Plantations (Pvt) Ltd. | Profits from agriculture |
Hayleys Plantation Services (Pvt) Ltd. | Profits from agriculture |
Hayleys Travels and Tours (Pvt) Ltd. | Profits from promotion of tourism |
Clarion Shipping (Pvt) Ltd. | Profits from transhipment |
NYK Line Lanka (Pvt) Ltd. | Profits from transhipment |
The Kingsbury PLC | Profits from promotion of tourism |
Hunas Falls Hotel PLC | Profits from promotion of tourism |
Culture Club Resorts (Pvt) Ltd. | Profits from promotion of tourism |
Alumex PLC | Profits from manufacturing |
11.6.2 In terms of BOI Agreements
As per agreements signed with the Board of Investment, the business income of the Companies listed below would be subject to a concessionary tax rate for the periods indicated below:
Kandyan Resorts (Pvt) Ltd. | 02% | on turnover for 15 years up to Y/A 2026/27 |
Texnil (Pvt) Ltd. | 12% | for 10 years up to Y/A 2022/23 |
Hanwella Rubber Products Ltd. | 12% | for 10 years up to Y/A 2020/21 |
Grossart (Pvt) Ltd. | 12% | for 10 years up to Y/A 2019/20 |
Dipped Products PLC | 12% | for 10 years up to Y/A 2018/19 |
Venigros (Pvt) Ltd. | 12% | for 10 years up to Y/A 2018/19 |
Logiwiz Ltd. | 20% | indefinitely |
Neoprex (Pvt) Ltd. | 12% | for 10 years up to Y/A 2017/18 |
Logistics International Ltd. | 12% | for 20 years up to Y/A 2016/17 |
Bonterra (Pvt) Ltd. | 12% | for 20 years up to Y/A 2015/16 |
Moceti International (Pvt) Ltd. | 10% | for 02 years up to Y/A 2014/15 |
Kelani Valley Instant Tea (Pvt) Ltd. | 10% | for 02 years up to Y/A 2014/15 |
Bhagya Hydro Power (Pvt) Ltd. | 10% | for 02 years up to Y/A 2013/14 |
Civaro International Ltd. | 10% | for 02 years up to Y/A 2013/14 |
11.7 Non-Resident Companies
Corporate Income Taxes of non-resident companies are:
Company | Income Tax Rate (%) |
Haychem (Bangladesh) Ltd. | 37.5 |
PT Mapalus Makawanua Charcoal Industry | 25 |
Haymark Inc | 34 |
Logiwiz Logistics India (Pvt) Ltd. | 30 |
Eurocarb Products Ltd. | 23 |
Haycarb Holding Australia (Pvt) Ltd. | 30 |
Carbokarn Co. Ltd. | 20 |
ICOGUANTI S.p.A. | 27.5 |
CK Regen Systems Co. Ltd. | 20 |
Haylex Japan | 30 |
Dipped Products (Thailand) Ltd. (Reduced rate applicable till 31st December, 2017) | 10 |
PT Haycarb Palu Mitra | 25 |
12. Earnings Per Share
Basic Earnings per Share
The calculation of basic earnings per share is based on the profit attributable to owners of the parent and the weighted average number of ordinary shares outstanding during the year.
Diluted Earnings per Share
The calculation of diluted earnings per share is based on the profit attributable to ordinary shareholders and the weighted average number of ordinary shares outstanding after adjustment for the effect of all potentially dilutive ordinary shares.
There were no potentially dilutive ordinary shares outstanding at any time during the year/previous year.
Basic/diluted earnings per share are calculated as follows:
Consolidated | ||
2014 | 2013 | |
Profit attributable to ordinary equity holders of the parent (Rs. ’000) | 1,808,523 | 1,761,146 |
Weighted average number of ordinary shares of the parent (i) | 75,000,000 | 75,000,000 |
Basic/diluted earnings per share (Rs.) | 24.11 | 23.48 |
(i) Qualifying ordinary shares at beginning of the year | 75,000,000 | 75,000,000 |
Qualifying ordinary shares at the end of the year | 75,000,000 | 75,000,000 |
13. Dividends
Company | ||
2014 | 2013 | |
Rs. ’000 | Rs. ’000 | |
First and Final proposed Rs. 5.00 per share (2013 - Rs. 4.50 per share) | 375,000 | 337,500 |
Dividend per ordinary share (Rs.) | 5.00 | 4.50 |
(i) The dividends represent redistribution of dividends received by the Company and are therefore not subject to the 10% tax deduction.
(ii) The directors have recommended a Rs. 5/- per share first and final dividend for the year ended 31st March, 2014 to be approved at the Annual General Meeting on 27th June, 2014.
14. Property, Plant & Equipment
14.1 Consolidated
Land | Mature/immature plantations | Buildings | Machinery & stores equipment | Motor vehicles | Furniture, fittings & office equipment |
Total | ||
As at 31st March, | 2014 | 2013 | ||||||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Cost | ||||||||
Gross book value | ||||||||
At the beginning of the year | 11,091,744 | 5,023,613 | 11,202,596 | 17,746,419 | 951,344 | 2,430,055 | 48,445,771 | 40,467,854 |
Revaluation of land | – | – | – | – | – | – | – | 2,532,488 |
Acquisition through business combinations | – | – | – | 11,353 | 7,823 | 12,499 | 31,675 | 576,154 |
Additions | 147,767 | 470,961 | 673,909 | 1,137,211 | 116,125 | 401,989 | 2,947,962 | 5,043,518 |
Transfers to investment property | (196,765) | (128,318) | – | – | – | (325,083) | – | |
Disposals | – | – | (29,163) | (208,629) | (54,786) | (87,209) | (379,787) | (656,366) |
Increase due to reassessment of liability | 38,240 | – | – | – | – | – | 38,240 | – |
Effect of movements in exchange rates | (12,149) | – | (4,976) | (76,117) | (3,870) | (62,916) | (160,028) | 482,123 |
At the end of the year | 11,068,837 | 5,494,574 | 11,714,048 | 18,610,237 | 1,016,636 | 2,694,418 | 50,598,750 | 48,445,771 |
Depreciation: | ||||||||
At the beginning of the year | 107,236 | 1,016,184 | 1,790,014 | 7,699,721 | 511,518 | 1,488,650 | 12,613,323 | 10,892,227 |
Acquisition through business combinations | – | – | – | 10,606 | 1,778 | 10,570 | 22,954 | 44,345 |
Depreciation for the year | 41,455 | 134,472 | 309,023 | 1,150,041 | 124,894 | 243,529 | 2,003,414 | 1,771,639 |
Transfers to investment property | – | – | (60,209) | – | – | – | (60,209) | – |
Disposals | – | – | (15,066) | (164,758) | (50,864) | (59,635) | (290,323) | (304,878) |
Effect of movements in exchange rates | – | – | (4,230) | (28,972) | 314 | (55,204) | (88,092) | 209,990 |
At the end of the year | 148,691 | 1,150,656 | 2,019,532 | 8,666,638 | 587,640 | 1,627,910 | 14,201,067 | 12,613,323 |
Impairment: | ||||||||
At the beginning of the year | – | – | – | – | – | – | – | – |
Impairment for the year | – | – | – | 50,493 | – | – | 50,493 | – |
At the end of the year | – | – | – | 50,493 | – | – | 50,493 | – |
Net book value as at 31st March | 10,920,146 | 4,343,918 | 9,694,516 | 9,893,106 | 428,996 | 1,066,508 | 36,347,190 | 35,832,448 |
Capital work in progress | 1,870,210 | 1,364,423 | ||||||
Carrying amount as at 31st March | 38,217,400 | 37,196,871 |
14.2 Company
Freehold Land | Buildings | Machinery & stores equipment | Motor vehicles | Furniture, fittings & office equipment | Total | ||
As at 31st March, | 2014 | 2013 | |||||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Cost or deemed cost: | |||||||
At the beginning of the year | 4,868,000 | 201,767 | 42,259 | 26,055 | 237,092 | 5,375,173 | 4,093,903 |
Revaluation of land | – | – | – | – | – | – | 1,176,520 |
Additions | – | 27,336 | 68 | – | 42,275 | 69,679 | 111,314 |
Disposals | – | – | – | – | (607) | (607) | (6,564) |
At the end of the year | 4,868,000 | 229,103 | 42,327 | 26,055 | 278,760 | 5,444,245 | 5,375,173 |
Depreciation | |||||||
At the beginning of the year | – | 49,082 | 35,395 | 6,246 | 171,736 | 262,459 | 239,923 |
Depreciation for the year | – | 3,374 | 1,230 | 1,302 | 23,896 | 29,802 | 24,892 |
Disposals | – | – | – | – | (606) | (606) | (2,356) |
At the end of the year | – | 52,456 | 36,625 | 7,548 | 195,026 | 291,655 | 262,459 |
Net book value as at 31st March | 4,868,000 | 176,647 | 5,702 | 18,507 | 83,734 | 5,152,590 | 5,112,714 |
Capital work-in-progress | – | – | – | – | – | 19,055 | 20,424 |
Carrying amount as at 31st March | – | – | – | – | – | 5,171,645 | 5,133,138 |
14.3 Carrying Value
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
At cost | 26,549,673 | 25,823,299 | 303,645 | 265,138 |
At valuation | 8,349,638 | 8,349,638 | 4,868,000 | 4,868,000 |
On finance leases | 3,318,089 | 3,023,934 | – | – |
38,217,400 | 37,196,871 | 5,171,645 | 5,133,138 |
(i) Total borrowing cost capitalised in 2014 amounts to Rs. Nil (2013 - Rs. 131.9 mn).
(ii) Group property, plant & equipment includes capitalised finance leases and leasehold rights on land. The carrying amount of these assets are:
Consolidated | ||||
Cost | Accumulated depreciation/ | Carrying value | ||
As at 31st March, | amortisation | 2014 | 2013 | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Land | 535,175 | 63,024 | 472,151 | 457,664 |
Mature/immature plantations | 3,495,954 | 786,492 | 2,709,462 | 2,299,013 |
Buildings | 224,830 | 154,318 | 70,512 | 80,219 |
Machinery & stores equipment | 75,866 | 61,313 | 14,553 | 47,861 |
Motor vehicles | 131,198 | 79,908 | 51,290 | 71,781 |
Furniture, fittings & office equipment | 342 | 221 | 121 | 658 |
Capital work-in-progress | – | – | – | 66,738 |
Total | 4,463,365 | 1,145,276 | 3,318,089 | 3,023,934 |
(iii) Unexpired lease periods of land:
Kelani Valley Plantations PLC | 33 Years |
Kalupahana Power Company (Pvt) Ltd. | 33 Years |
HJS Condiments Ltd. | 86 Years/79 Years/21 Years |
Talawakelle Tea Estates PLC | 31 Years |
The Kingsbury PLC | 55 Years |
Culture Club Resorts (Pvt) Ltd. | 30 Years |
(iv) Amounts by which values have been increased to in respect of land revalued by independent qualified valuers are indicated below, together with the last date of revaluation:
Revaluation surplus | |||
2014 | 2013 | ||
Company | Location | Rs. ’000 | Rs. ’000 |
Hayleys PLC | Colombo (31.03.2013) | 4,861,023 | 4,861,023 |
Volanka (Pvt) Ltd. | Kotugoda (31.03.2013) | 551,400 | 551,400 |
Katana (31.03.2013) | 155,831 | 155,831 | |
Galle (31.03.2013) | 70,577 | 70,577 | |
Chas P. Hayley & Co. (Pvt) Ltd. | Galle (31.03.2013) | 420,037 | 420,037 |
Dipped Products PLC | Kottawa (31.03.2013) | 107,633 | 107,633 |
Weliveriya (31.03.2013) | 70,973 | 70,973 | |
Malabe (31.03.2013) | 88,803 | 88,803 | |
Venigros (Pvt) Ltd. | Weliveriya (31.03.2013) | 50,925 | 50,925 |
Palma Ltd. | Gonawala (31.03.2013) | 35,224 | 35,224 |
Haycarb PLC | Badalgama & Madampe (31.03.2013) | 89,874 | 89,874 |
Wewalduwa (31.03.2013) | 94,377 | 94,377 | |
Recogen (Pvt) Ltd. | Badalgama (31.03.2013) | 26,931 | 26,931 |
Carbokarn Co. Ltd. | Pahanatinikhom (31.03.2013) | 25,000 | 25,000 |
Lignocell (Pvt) Ltd. | Kuliyapitiya (31.03.2013) | 26,956 | 26,956 |
Hayleys Agriculture Holdings Ltd. | Dambulla (31.03.2013) | 1,324 | 1,324 |
Kottawa (31.03.2013) | 67,414 | 67,414 | |
Haychem Bangladesh Ltd. | Mymensingh (31.03.2013) | 17,598 | 17,598 |
Haycolour (Pvt) Ltd. | Kalutara (31.03.2013) | 28,706 | 28,706 |
Hayleys Fibre PLC | Ekala (31.03.2013) | 185,843 | 185,843 |
Hayleys Advantis Ltd. | Welisara (31.03.2013) | 689,832 | 689,832 |
Ravi Industries (Pvt) Ltd. | Ekala (31.03.2013) | 194,700 | 194,700 |
Volanka Exports (Pvt) Ltd. | Welipanna (31.03.2013) | 18,006 | 18,006 |
Rileys Ltd. | Ekala (31.03.2013) | 211,555 | 211,555 |
Toyo Cushion Lanka (Pvt) Ltd. | Katana (31.03.2013) | 48,174 | 48,174 |
Sunfrost (Pvt) Ltd. | Allawwa (31.03.2013) | 24,126 | 24,126 |
Hayleys MGT Knitting PLC | Neboda (31.03.2013) | 18,149 | 18,149 |
Hayleys Electronics Lighting (Pvt) Ltd. | Hokandara (31.03.2013) | 4,047 | 4,047 |
Hunas Falls PLC | Elkaduwa (31.03.2013) | 1,353 | 1,353 |
Kandyan Resorts (Pvt) Ltd. | Kandy (31.03.2013) | 55,556 | 55,556 |
The Beach Resorts Ltd. | Wadduwa (31.03.2013) | 11,553 | 11,553 |
Alumex PLC | Makola (31.03.2013) | 96,138 | 96,138 |
8,349,638 | 8,349,638 | ||
Revaluation reserve attributable to Non-controlling interests | (392,397) | (392,397) | |
Share of revaluation reserve of equity accounted investees | 101,833 | 101,833 | |
8,059,073 | 8,059,073 | ||
Changes in ownership interests in subsidiaries | 23,526 | 34,732 | |
8,082,600 | 8,093,806 |
(v) Land owned by the Group is revalued as at 31st March, 2013 by an independent chartered valuation surveyor. The valuation had been carried out based on transactions observed in the market.
(vi) Land owned by the Group other than that mentioned above has been stated at cost as the appreciation in value is insignificant. Further information is provided on page 197. There are no tax implications or tax liabilities pertaining to revaluation of land.
(vii) There has been an impairment of property, plant & equipment amounting to Rs. 50.5 mn which is disclosed in Note 8 to the Financial Statements.
(viii) Property, plant & equipment with a carrying value of Rs. 12,996 mn (2013 - Rs. 5,750 mn) and Rs. Nil for the Group and Company respectively have been pledged as security for term loans obtained. The details are shown in Note 25 to the Financial Statements.
(ix) The carrying value of revalued land given above, had the said land been included at cost, would amount to Rs. 2,571 mn (2013 - Rs. 2,635 mn) for the Group and Rs. 7 mn (2013 - Rs. 7 mn) to the Company.
(x) The cost of fully depreciated Property plant & equipment which are still in use at the reporting date is as follows:
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Buildings | 67,866 | 50,274 | – | – |
Machinery and equipment | 2,494,433 | 1,734,865 | 38,237 | 15,700 |
Furniture, fittings & office equipment | 822,974 | 982,714 | 153,088 | 94,827 |
Motor vehicles | 171,501 | 238,057 | 5,603 | – |
3,556,774 | 3,005,910 | 196,928 | 110,527 |
14.4 Capital Expenditure Commitments
The approximate amounts of capital expenditure approved by the Directors as at 31st March, 2014 were: Capital expenditure contracted for which no provision is made in the Financial Statements for the Group - Rs. 1,521 mn (2013 - Rs. 467 mn) and for the Company Rs. Nil (2013 - Nil). Capital expenditure approved by the Directors but not contracted for the Group Rs. 698 mn (2013 - Rs. 1,274 mn) and for the Company Rs. 86 mn (2013 - Rs. 62 mn).
15. Investment Properties
Consolidated | ||||
Land | Buildings | Total | ||
As at 31st March, | 2014 | 2013 | ||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Cost | ||||
At the beginning of the year | 674,758 | 19,324 | 694,082 | 694,082 |
Additions | 313 | 3,366 | 3,679 | – |
Acquisitions through business combinations | 210,000 | 315,518 | 525,518 | – |
Transfer from property, plant & equipment | 196,765 | 128,318 | 325,083 | – |
At the end of the year | 1,081,836 | 466,526 | 1,548,362 | 694,082 |
Depreciation | ||||
At the beginning of the year | – | 6,041 | 6,041 | 5,721 |
Charge for the year | – | 3,150 | 3,150 | 320 |
Acquisitions through business combinations | – | 25,518 | 25,518 | – |
Transfer from property, plant & equipment | – | 60,209 | 60,209 | – |
At the end of the year | – | 94,918 | 94,918 | 6,041 |
Net book value | 1,081,836 | 371,608 | 1,453,444 | 688,041 |
15.1 Rental Income
Consolidated | ||
2014 | 2013 | |
Rs. ’000 | Rs. ’000 | |
Rental income derived from investment properties | 28,180 | 15,381 |
Direct operating expenses generating rental income | (4,581) | – |
Direct operating expenses that did not generate rental income | – | – |
Net profit arising from investment properties | 23,599 | 15,381 |
15.2
Investment property is stated at cost. The fair value of Investment property based on a valuation performed as at 31st March, 2013 by Mr. P.B. Kalugalgedara (Chartered Valuation Surveyor & Estate Agents), an accredited independent, industry specialist is given below. The valuations had been carried out based on transactions observed in the market.The details of fair value of investment property of the Group.
Company | Location | Building Area (Sq. Ft.) | Land in Acres | Value of Building Rs. ’000 |
Value of land Rs. ’000 |
Total Rs. ’000 |
Hayleys Fibre PLC | ‘Ekala Estate’, Minuwangoda Road, Ekala | 53,880 | 6.30 | 7,382 | 251,900 | 259,282 |
Haycarb PLC | 333/25, New Road Hunuputiya Wattala | 12,240 | 0.97 | 5,901 | 54,460 | 60,361 |
Carbotels (Pvt) Ltd. | Weyagala Estate, Elkaduwa, Matale | – | 65.06 | – | 34,600 | 34,600 |
Eastern Hotels (Pvt) Ltd . | Nilakarai Estate, Nilaweli, Trincomalee | – | 23.47 | – | 432,000 | 432,000 |
Hayleys Advantis Group | 49/4 -18A, Galle Road, Kollupitiya | 2,450 | – | 38,020 | – | 38,020 |
46/12, Sayuru Sevana, Nawam Mawatha, Colombo 2 | 45,980 | 0.24 | 90,000 | 400,000 | 490,000 | |
Dipped Products PLC | Nadungamuwa ,Weliweriya | 5,029 | 7.85 | 10,058 | 75,312 | 85,370 |
Venigros (Pvt) Ltd. | Nadungamuwa, Weliweriya | 56,151 | 7.09 | 105,076 | 56,755 | 161,831 |
Toyo Cushion Lanka (Pvt) Ltd. | 105, Thimbirigaskatuwa Road, Katana | 27,945 | 3.40 | 23,658 | 64,698 | 88,356 |
15.3
The Group has no restriction on the realisability of its investment property and no contractual obligations to either purchase, construct or develop Investment property or for maintenance and enhancement.15.4
Directors believe that there are no significant differences in the market values compared to last year.16. Biological Assets
Consolidated | ||
As at 31st March, | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 235,020 | 192,112 |
Increase due to development | 4,572 | 11,697 |
Change in fair value of biological assets | 28,065 | 31,171 |
Decrease due to harvest | (1,149) | – |
Transfer from receivables | – | 40 |
At the end of the year | 266,508 | 235,020 |
Managed trees include commercial timber plantations cultivated on estates. The cost of immature trees is treated at approximate fair value particularly on the ground that little biological transformation has taken place and impact of the biological transformation on price is not material. When such plantations become mature, the additional investments taken over to bring them to maturity are transferred from Immature to Mature.
The fair value of managed trees was ascertained in accordance with LKAS 41 which is applicable only for managed agricultural activity in terms of the ruling issued by The Institute of Chartered Accountants of Sri Lanka. The valuation was carried out by Messrs Sunil Fernando Associates, chartered valuers, using discounted cash flow methods. In ascertaining the fair value of timber a physical verification was carried out covering all the estates.
16.1 Key Assumptions Used in Valuation
- The harvesting is approved by the PMMD and Forest Department based on the forestry development plan.
- The prices adopted are net of expenditure.
- Discount rate is 17.5%.
- Compounding rate is 14%
- Though the replanting is a condition precedent for harvesting, yet the costs are not taken into consideration.
The valuations, as presented in the external valuation models based on net present values, take into account the long-term exploitation of the timber plantations. Because of the inherent uncertainty associated with the valuation at fair value of the biological assets due to the volatility of the variables, their carrying value may differ from their realisable value. The Board of Directors retains the view that commodity markets are inherently volatile and that long-term price projections are highly unpredictable. Hence, the sensitivity analysis regarding selling price and discount rate variations as included in this note allows every investor to reasonably challenge the financial impact of the assumptions used in LKAS 41 against his own assumptions.
The carrying amount of biological assets pledged as securities for liabilities is nil for the year 2014 (2013 – nil).
16.2 Sensitivity Analysis
Sensitivity variation on sales price
Values as appearing in the Statement of Financial Position are very sensitive to price changes with regard to the average sales prices applied. Simulations made for timber, show that an increase or a decrease by 10% of the estimated future selling price has the following effect on the net present value of biological assets:
Sales price fluctuation | +10% | 0 | -10% |
Managed Timber | Rs. ’000 | Rs. ’000 | Rs. ’000 |
As at 31st March, 2014 | 263,599 | 256,568 | 252,954 |
As at 31st March, 2013 | 239,803 | 225,384 | 212,753 |
Sensitivity variation on discount rate
Values as appearing in the Statement of Financial Position are very sensitive to changes of the discount rate applied. Simulations made for timber show that an increase or a decrease by 1.5% of the estimated discount rate has the following effect on the net present value of biological assets:
Discounting rate fluctuation | +1.5% | 0 | -1.5% |
Managed Timber | Rs. ’000 | Rs. ’000 | Rs. ’000 |
As at 31st March, 2014 | 254,276 | 256,568 | 258,631 |
As at 31st March, 2013 | 224,651 | 225,384 | 227,809 |
17. Intangible Assets
Right to generate hydro power/ development cost |
Goodwill | ERP system | Brand name | Customer list | Operating Lease | Consolidated | ||
Total | ||||||||
As at 31st March, | 2014 | 2013 | ||||||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Cost | ||||||||
At the beginning of the year | 97,790 | 3,819,420 | 266,886 | 148,183 | 152,420 | 1,177,111 | 5,661,810 | 5,400,645 |
Acquisition through business combinations | – | 215,857 | – | – | – | – | 215,857 | 138,595 |
Additions | – | – | 86,201 | – | – | – | 86,201 | 128,046 |
Disposals | – | – | (5,016) | – | – | – | (5,016) | (3,181) |
Effect of movements in exchange rates | – | – | 3,195 | – | – | – | 3,195 | (2,296) |
At the end of the year | 97,790 | 4,035,277 | 351,266 | 148,183 | 152,420 | 1,177,111 | 5,962,047 | 5,661,810 |
Amortisation | ||||||||
At the beginning of the year | 18,725 | 136,095 | 100,887 | – | 30,484 | 59,681 | 345,872 | 236,265 |
Amortisation for the year | 5,578 | 44,503 | 31,500 | 19,555 | 101,136 | 110,039 | ||
Impairment for the year | – | 9,864 | – | – | – | – | 9,864 | – |
Disposals | – | – | (2,910) | – | – | – | (2,910) | – |
Effect of movements in exchange rates | – | – | 1,361 | – | – | – | 1,361 | (433) |
At the end of the year | 24,303 | 145,959 | 143,841 | – | 61,984 | 79,236 | 455,323 | 345,872 |
Net book value | 73,487 | 3,889,318 | 207,425 | 148,183 | 90,436 | 1,097,875 | 5,506,724 | 5,315,938 |
Capital work in progress | – | – | 34,563 | – | – | – | 34,563 | 42,610 |
Carrying amount | 5,541,287 | 5,358,548 |
(i) The aggregate carrying amount of goodwill allocated to each unit is as follows:
Rs. mn | |
Dipped Products PLC | 97 |
Dipped Products’ Group Companies | 33 |
Advantis Group Companies | 314 |
Haycarb Group Companies | 202 |
Hunas Falls Hotels PLC | 8 |
The Kingsbury PLC | 633 |
Hayleys Plantation Services (Pvt) Ltd. | 134 |
Alumex PLC | 1,052 |
Amaya Leisure PLC | 1,415 |
3,889 |
(ii) There has been an impairment of goodwill arising from Halyex BV Group amounting to Rs. 9.9 mn which is disclosed in Note 8 to the Financial Statements. Methods used in estimating recoverable amounts are given below:
The recoverable values of Dipped Products PLC, Hunas Falls Hotels PLC and Haycarb group were based on fair value less cost to sell and the others were based on value in use. Value in use was determined by discounting the future cash flows generated from the continuing use of the unit and key assumptions used are given below:
Business growth | Based on historical growth rate and business plan |
Inflation | Based on the current inflation rate and the percentage of the total cost subject to inflation |
Discount rate | Average market borrowing rate adjusted for risk premium |
Margin | Based on current margin and business plan |
(iii) Remaining amortisation period of Rights to Generate Hydropower excluding development cost amounting to Rs. 35.772 mn.
Remaining amortisation period | Carrying amount Rs. ’000 |
95 months | 2,512 |
116 months | 1,718 |
155 months | 33,485 |
Total | 37,715 |
(iv) The Group has recognised an intangible asset in respect of operating leases acquired from the acquisition of The Kingsbury PLC and Amaya Leisure PLC since the terms of operating leases are favourable relative to market terms.
Intangible asset from Leasehold right is the revalued value of land over the present value of future lease rentals to be paid.
The Kingsbury PLC - 55 years
Amaya Leisure PLC - 21 years
(v) The Group has recognised an intangible asset for the Amaya chain of hotels from the acquisition of Amaya Leisure PLC. ‘Amaya’ brand name is a well established name in the leisure sector. Management is of the opinion that the brand name will be a key attraction in the future booming leisure sector.
(vi) The Group has recognised an intangible asset in respect of customer relationship through the acquisition of Amaya Leisure PLC. The established customer lists of Amaya Hotels is acknowledged as a key component in generation of revenue through travel agents and tour operators. The management is of the opinion that the company is capable of retaining the travel agents through business relationship strategies and this would ensure retention and lead to repeat business over the future years and inflow of future economic benefits from them.
18. Investments
18.1 Company Investment in Subsidiaries
% Holding | No. of Shares | Value Rs. ’000 | ||||||
2014 | 2013 | 2014 | Movement | 2013 | 2014 | Movement | 2013 | |
Investee | ||||||||
Quoted investments* | ||||||||
Haycarb PLC (Rs. 3,643 mn) | 68 | 68 | 20,125,103 | – | 20,125,103 | 47,204 | – | 47,204 |
Hayleys Fibre PLC (Rs. 139 mn) | 65 | 65 | 5,200,000 | – | 5,200,000 | 3,575 | – | 3,575 |
Dipped Products PLC (Rs. 2,170 mn) | 42 | 42 | 24,910,938 | 8,865 | 24,902,073 | 378,761 | 986 | 377,775 |
Hayleys MGT Knitting Mills PLC (Rs. 1,221 mn) | 79 | 79 | 119,683,817 | – | 119,683,817 | 1,393,061 | – | 1,393,061 |
Amaya Leisure PLC (Rs. 1,400 mn) | 40 | 40 | 19,366,234 | – | 19,366,234 | 2,084,086 | – | 2,084,086 |
Alumex PLC (Rs. 2,168 mn) | 51 | 60 | 152,644,500 | 151,444,490 | 1,200,010 | 1,277,353 | (109,552) | 1,386,905 |
The Kingsbury PLC (Rs. 1,438 mn ) | 46 | 38 | 112,307,057 | 45,544,367 | 66,762,690 | 1,864,073 | 455,444 | 1,408,629 |
454,237,649 | 196,997,722 | 257,239,927 | 7,048,113 | 346,878 | 6,701,235 | |||
Unquoted investments | ||||||||
Hayleys Photoprint (Pvt) Ltd. | 100 | 100 | 6 | – | 6 | – | – | – |
Haylex BV | 100 | 100 | 1,000 | – | 1,000 | 25,733 | – | 25,733 |
Chas P. Hayley & Co. (Pvt) Ltd. | 100 | 100 | 999,920 | – | 999,920 | 698 | – | 698 |
Ravi Industries (Pvt) Ltd. | 86 | 86 | 10,783,258 | 9,508 | 10,773,750 | 15,631 | 376 | 15,255 |
Hayleys Group Services Ltd. | 100 | 100 | 10,000 | – | 10,000 | 100 | – | 100 |
Hayleys Electronics Ltd. | 98 | 98 | 951,855 | – | 951,855 | 95,687 | – | 95,687 |
Dean Foster (Pvt) Ltd. | 49 | 49 | 5,882,351 | – | 5,882,351 | 9,904 | – | 9,904 |
Hayleys Advantis Ltd. | 94 | 93 | 33,929,759 | 286,102 | 33,643,657 | 347,525 | 16,089 | 331,436 |
Volanka Exports (Pvt) Ltd. | 4 | 4 | 118,255 | 205 | 118,050 | 1,989 | 7 | 1,982 |
Sunfrost (Pvt) Ltd. | 5 | 5 | 423,300 | – | 423,300 | 4,233 | – | 4,233 |
Rileys (Pvt) Ltd. | 6 | 6 | 2,500,000 | – | 2,500,000 | 10,333 | – | 10,333 |
Volanka (Pvt) Ltd. | 62 | 62 | 6,440 | – | 6,440 | 23,107 | – | 23,107 |
Toyo Cushion Lanka (Pvt.) Ltd. | 19 | 18 | 1,217,081 | 1,955 | 1,215,126 | 13,135 | 55 | 13,080 |
Hayleys Produce Marketing Ltd. | 100 | 100 | 250,000 | – | 250,000 | 2,532 | – | 2,532 |
Carbotels (Pvt) Ltd. | 75 | 75 | 27,578,769 | – | 27,578,769 | 308,004 | – | 308,004 |
HJS Condiments Ltd. | 9 | 9 | 1,137,564 | 5,993 | 1,131,571 | 13,985 | 141 | 13,844 |
Hayleys Agriculture Holdings Ltd. | 97 | 97 | 18,946,136 | 97,934 | 18,848,202 | 252,481 | 6,175 | 246,306 |
Hayleys Consumer Products Ltd. | 99 | 99 | 19,389,879 | 40,865 | 19,349,014 | 250,773 | 744 | 250,028 |
Hayleys Industrial Solutions (Pvt) Ltd. | 100 | 100 | 38,748,400 | – | 38,748,400 | 387,484 | – | 387,484 |
Hayleys Business Solutions International (Pvt) Ltd. | 100 | 100 | 15,000,000 | – | 15,000,000 | 150,000 | – | 150,000 |
Haydea Business Solutions (Pvt) Ltd. | 100 | 0 | 249,999 | 249,999 | – | 2,500 | 2,500 | – |
Hayleys Leisure Holdings (Pvt) Ltd. | 100 | 100 | 2,000,000 | – | 2,000,000 | 20,000 | – | 20,000 |
Nirmalapura Wind Power (Pvt) Ltd. | 30 | 30 | 29,900,000 | – | 29,900,000 | 154,204 | – | 154,204 |
Quality Seeds Co. Ltd. | 74 | 74 | 1,878,000 | – | 1,878,000 | 3,707 | – | 3,707 |
211,901,972 | 692,561 | 211,209,411 | 2,093,745 | 26,087 | 2,067,657 | |||
Company investment in subsidiaries (at cost) | 666,139,621 | 692,561 | 468,449,338 | 9,141,858 | 372,964 | 8,768,892 | ||
Provision for fall in value of investments made by the Company | ||||||||
Hayleys Electronics (Pvt) Ltd. | (95,687) | – | (95,687) | |||||
Company investment in subsidiary | 9,046,171 | 372,964 | 8,673,205 |
*Figures in brackets indicate market value of Quoted investments.
(i) Countries of incorporation of overseas subsidiaries are given in Note 18.3.
18.2 Company/Group Investment in Equity Accounted Investees
Investor | Investee | % Holding | No. of Shares | Value Rs. ’000 | |||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||
Unquoted investments | |||||||
Hayleys PLC | |||||||
World Call Telecommunications Lanka (Pvt) Ltd. | 26 | 26 | 2,700,000 | 2,700,000 | 27,000 | 27,000 | |
Company Investment in equity accounted investees (at cost) | |||||||
Provision for impairment of investments | |||||||
World Call Telecommunications Lanka (Pvt) Ltd. | (27,000) | (27,000) | |||||
Carrying value of company investment in equity accounted investees | – | – | |||||
Unquoted Investments | |||||||
Carbotels Ltd. | Negombo Hotels Ltd. | 30 | 30 | 60,000 | 60,000 | 127,794 | 127,794 |
Hayleys Photoprint Ltd. | World Call Telecommunications Lanka (Pvt) Ltd. | 3 | 3 | 300,000 | 300,000 | 3,000 | 3,000 |
Hayleys Advantis Group | Yusen Logistics & Kusuhara ( Pvt) Ltd. | 49 | 49 | 195,000 | 195,000 | 1,950 | 1,950 |
Volanka Exports Ltd. | PT Tulus Lanka Coir Industries | 45 | 45 | 164,250 | 164,250 | 17,776 | 17,776 |
150,520 | 150,520 | ||||||
177,520 | 177,520 | ||||||
Provision for fall in value of investments | |||||||
PT Tulus Lanka Coir Industries | (17,776) | (17,776) | |||||
World Call Telecommunication Lanka (Pvt) Ltd. | (27,000) | (27,000) | |||||
Group investments in Equity accounted investees (at cost) | 132,744 | 132,744 |
Consolidated | ||||||
Investment at cost | Share of post acquisition profit/(loss) & MI Adj. | Net assets | ||||
As at 31st March, | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Carbotels equity accounted investees | 127,794 | 127,794 | (18,829) | 3,985 | 229,044 | 247,873 |
World Call Telecommunications Lanka (Pvt) Ltd. | 30,000 | 30,000 | – | – | – | – |
Yusen Logistics & Kusuhara ( Pvt) Ltd. | 1,950 | 1,950 | (2,638) | 251 | 18,292 | 20,930 |
PT Tulus Lanka Coir Industries | 17,776 | 17,776 | 10,091 | 10,091 | ||
177,520 | 177,520 | (21,467) | 4,236 | 257,427 | 278,894 | |
Transferred to other long-term investments | – | – | – | – | (10,091) | (10,091) |
Group investments in equity accounted investee | 177,520 | 177,520 | (21,467) | 4,236 | 247,336 | 268,803 |
(i) Summarised financial information of equity accounted investees has not been adjusted for group share:
As at 31st March, | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | |
Assets and liabilities | ||
Total assets | 2,326,534 | 2,398,769 |
Total liabilities | (1,487,701) | (1,533,484) |
Net assets | 838,833 | 865,285 |
Revenue and profit | ||
Total revenue | 1,561,209 | 1,865,587 |
Total profit after tax | 6,805 | 1,412 |
Total comprehensive income | 6,480 | 1,201 |
(ii) The Company has neither contingent liabilities nor capital commitments in respect of it’s equity accounted investees.
(iii) The Group has not recognised following shares of its losses in respect of its equity investments, since the Group has no further obligation in respect of those losses beyond its investments.
Cumulative | For the Year | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
World Call Telecommunications Lanka (Pvt) Ltd. | (31,290) | (31,290) | – | (651) |
(31,290) | (31,290) | – | (651) |
(iv) Countries of incorporation of overseas equity accounted investees are given in Note 18.3.
18.3 Countries of Incorporation of Overseas Subsidiaries and Equity Accounted Investees
Countries of incorporation of companies incorporated outside Sri Lanka are stated in brackets against the Company names.
Haychem (Bangladesh) Ltd. (Bangladesh), PT Mapalus Makawanua Charcoal Industry (Indonesia), Haycarb Holdings Bitung Ltd. (British Virgin Island), Eurocarb Products Ltd. (UK), Haycarb Holdings Australia (Pty) Ltd. (Australia), Haymark Inc. (USA), Carbokarn Co. Ltd. (Thailand), Shizuka Co. Ltd (Thailand), Haylex BV Group (Netherlands,Japan & UK), Dipped Products (Thailand) Ltd (Thailand), CK Regen Systems Co. Ltd (Thailand), ICO Guanti SpA (Italy), PT Tulus Lanka Coir Industries (Indonesia), Logiwiz Logistics India (Pvt) Ltd. (India), Civaro Freight India (Pvt) Ltd. (India), and Charles Fibre ( Pvt) Ltd. (India). Haylex USA (USA), PT Haycarb Palu Mitra (Indonesia), Puricarb Pte Ltd (Singapore).
18.4 Inter-Company Shareholdings
Investor | Investee | % Holding | No. of Shares | ||
2014 | 2013 | 2014 | 2013 | ||
Agro Technica Ltd. | Sunfrost (Pvt) Ltd. | 1 | 1 | 75,000 | 75,000 |
Chas P. Hayley & Co. (Pvt) Ltd. | Toyo Cushion Lanka (Pvt) Ltd. | 3 | 3 | 169,267 | 169,267 |
Hayleys Electronics (Pvt) Ltd. | 2 | 2 | 14,975 | 14,975 | |
Lignocell (Pvt) Ltd. | 100 | 100 | 12,000,000 | 12,000,000 | |
Dean Foster (Pvt) Ltd. | Volanka (Pvt) Ltd. | 38 | 38 | 3,920 | 3,920 |
Hayleys Advantis Group | 1 | 1 | 488,369 | 488,369 | |
Chas P. Hayley & Co. (Pvt) Ltd. | – | – | 80 | 80 | |
Alumex PLC | 5 | – | 14,213,900 | – | |
Amaya Leisure PLC | 21 | 21 | 10,252,300 | 10,252,300 | |
Dipped Products PLC | Palma Ltd. | 100 | 100 | 4,000,000 | 4,000,000 |
Grossart (Pvt) Ltd. | 100 | 100 | 4,200,000 | 4,200,000 | |
Venigros (Pvt) Ltd. | 100 | 100 | 8,000,000 | 8,000,000 | |
Feltex (Pvt) Ltd. | 100 | 100 | 1,500,000 | 1,500,000 | |
DPL Plantations (Pvt) Ltd. | 100 | 100 | 55,000,000 | 55,000,000 | |
Neoprex (Pvt) Ltd. | 100 | 100 | 4,000,000 | 4,000,000 | |
Dipped Products (Thailand) Ltd. (100 Bhat) | 99 | 99 | 4,516,248 | 4,516,248 | |
Texnil (Pvt) Ltd. | 100 | 100 | 7,500,000 | 7,500,000 | |
ICOGuanti SpA (Italy) (€1 - each) | 61 | 61 | 2,016,667 | 2,016,667 | |
Hanwella Rubber Products Ltd. | 73 | 73 | 18,152,000 | 18,152,000 | |
DPL Premier Gloves Ltd. | 100 | – | 30,000,001 | – | |
DPL Plantations Ltd. | Kelani Valley Plantations PLC | 71 | 71 | 24,200,000 | 24,200,000 |
Hayleys Plantation Services (Pvt) Ltd. | 67 | 67 | 13,400,000 | 13,400,000 | |
Haycarb PLC | Dipped Products PLC | 7 | 7 | 4,068,746 | 4,068,746 |
Eurocarb Products Ltd. (UK) (£1 - each) | 100 | 100 | 100,000 | 100,000 | |
Haycarb Value Added Products (Pvt) Ltd. | 100 | 100 | 40,000,000 | 25,000,000 | |
Haycarb Holdings Australia (Pty.) Ltd. (Aus $ 1 - each) | 100 | 100 | 150,000 | 150,000 | |
Carbotels (Pvt) Ltd. | 25 | 25 | 9,290,341 | 9,290,341 | |
Carbocarn Co. Ltd. (100 Baht, 72% paid-up) | 50 | 50 | 250,000 | 250,000 | |
Puritas (Pvt) Ltd. | 100 | 100 | 700,000 | 700,000 | |
Recogen (Pvt) Ltd. | 100 | 100 | 37,000,000 | 37,000,000 | |
Haymark Inc. (Texas, USA) | 100 | 100 | 3,600,000 | 3,600,000 | |
Haycarb Holdings Bitung Ltd. ($ 1 - each) | 100 | 100 | 1,400,000 | 1,400,000 | |
PT Mapalus Makawana Charcoal Industry (IDR 1,000,000) | 2 | 2 | 707 | 707 | |
Ultracarb (Pvt) Ltd. | 100 | 100 | 25,000,000 | 20,000,000 | |
Quality Seeds Co. Ltd. | 6 | 6 | 147,000 | 147,000 | |
PT Haycarb Palu Mitra | 60 | – | 1,290,000 | – | |
Carbocarn Co. Ltd. | CK Regen Systems Co. Ltd. | 100 | 100 | 150,000 | 150,000 |
Shizuka Co. Ltd. | 100 | 100 | 200,000 | 200,000 | |
Puritas (Pvt) Ltd. | Lakdiyatha (Pvt) Ltd. | 49 | 49 | 2,450,000 | 2,450,000 |
Puricarb (Pte) Ltd. | 100 | – | 1 | – | |
Haycarb Holdings Bitung Ltd. | PT Mapalus Makawana Charcoal Industry (IDR 1,000,000) | 98 | 98 | 36,935 | 36,935 |
Hayleys Agriculture Holdings Ltd. | Agro Technica Ltd. | 93 | 93 | 2,329,894 | 2,329,894 |
Haychem (Pvt) Ltd. | - | 100 | – | 4,400,000 | |
Hayleys Agro Fertilizers (Pvt) Ltd. | 100 | 100 | 4,999,999 | 4,999,999 | |
Hayleys Agro Farms (Pvt) Ltd. | 100 | 100 | 1,500,000 | 1,500,000 | |
Hayleys Agro Bio-Tech (Pvt) Ltd. | 100 | 100 | 7,499,999 | 7,499,999 | |
HJS Condiments Ltd. | 59 | 59 | 7,399,343 | 7,399,343 | |
Sunfrost (Pvt) Ltd. | 93 | 93 | 7,445,000 | 7,445,000 | |
Haychem Bangladesh Ltd. | 100 | 100 | 90,702 | 90,702 | |
Hayleys Mgt Knitting Mills PLC | 2 | 2 | 2,546,322 | 2,546,322 | |
Quality Seeds Co. Ltd. | 20 | 20 | 500,000 | 500,000 | |
Hayleys Fibre PLC | Toyo Cushion Lanka (Pvt) Ltd. | 16 | 16 | 1,015,602 | 1,015,602 |
Bonterra Lanka Ltd. | 50 | 50 | 803,394 | 803,394 | |
Rileys (Pvt) Ltd. | 19 | 19 | 7,750,000 | 7,750,000 | |
Hayleys Industrial Solutions (Pvt) Ltd. | Haycolour (Pvt) Ltd. | 100 | 100 | 60,000 | 60,000 |
Hayleys Lifesciences Ltd. | 100 | 100 | 3,000,001 | 3,000,001 | |
Power Engineering Solutions (Pvt) Ltd. | 100 | 100 | 320,001 | 320,001 | |
Nirmalapura Wind Power (Pvt) Ltd. | 21 | 21 | 21,100,000 | 21,100,000 | |
Hydro Power (Pvt) Ltd. | 100 | 100 | 25,067,241 | 16,417,241 | |
Neluwa Upper Hydro Power (Pvt) Ltd. | 50 | 50 | 1 | 1 | |
Hayleys Hydro Energy (Pvt) Ltd. | Neluwa Cascade Hydro (Pvt) Ltd. | 100 | 100 | 11,910,001 | 11,910,001 |
Neluwa Upper Hydro Power (Pvt) Ltd. | 50 | 50 | 1 | 1 | |
Hayleys Plantation Services (Pvt) Ltd. | Talawakelle Tea Estates PLC | 75 | 75 | 17,750,000 | 17,750,000 |
Talawakelle Tea Estates PLC | TTEL Hydro Power (Pvt) Ltd. | 51 | 51 | 3,519,000 | 3,519,000 |
TTEL Summerset Hydro Power (Pvt) Ltd. | 51 | 51 | 3,060,000 | 3,060,000 | |
Hayleys Advantis Group | Sunfrost (Pvt) Ltd. | 1 | 1 | 50,000 | 50,000 |
International Consumer Brand Ltd. | 100 | 100 | 2,999,995 | 2,999,995 | |
Hayleys MGT Knitting Mills PLC | 2 | 2 | 3,693,690 | 3,693,690 | |
Ravi Industries (Pvt) Ltd. | Rileys (Pvt) Ltd. | 31 | 31 | 12,250,000 | 12,250,000 |
Dipped Products PLC | 1 | 1 | 567,000 | 567,000 | |
Ravi Marketing Services Ltd. | 100 | 100 | 9,994 | 9,994 | |
Rileys (Pvt) Ltd. | Haymat (Pvt) Ltd. | 54 | 54 | 215,998 | 215,998 |
Creative Polymats (Pvt) Ltd. | 100 | 100 | 4,999,994 | 4,999,994 | |
Toyo Cushion Lanka (Pvt) Ltd. | Dean Foster (Pvt) Ltd. | 2 | 2 | 235,294 | 235,294 |
Super Felt (Pvt) Ltd. | – | 100 | – | 4,680,000 | |
Amaya Leisure PLC | 2 | 2 | 816,400 | 816,400 | |
Volanka (Pvt) Ltd. | Dipped Products PLC | 8 | 8 | 4,873,640 | 4,873,640 |
Toyo Cushion Lanka (Pvt) Ltd. | 21 | 21 | 1,455,832 | 1,455,832 | |
Dean Foster (Pvt) Ltd. | 49 | 49 | 5,882,353 | 5,882,353 | |
Volanka Exports Ltd. | 95 | 95 | 2,899,994 | 2,899,994 | |
Volanka Insurance Brokers (Pvt) Ltd. | 100 | 100 | 58,994 | 58,994 | |
Rileys (Pvt) Ltd. | 44 | 44 | 17,500,000 | 17,500,000 | |
Carbotels (Pvt) Ltd. | Hunas Falls Hotels PLC | 50 | 50 | 2,824,820 | 2,824,820 |
Eastern Hotel (Pvt) Ltd. | 96 | 96 | 894,304 | 894,304 | |
The Kingsbury PLC | 13 | 13 | 31,625,000 | 23,000,000 | |
Volanka Exports Ltd. | O E Techniques Ltd. | 100 | 100 | 9,993 | 9,993 |
Amaya Leisure PLC | 1 | 1 | 642,900 | 642,900 | |
Kelani Valley Plantations PLC | Kalupahana Power Project Co. (Pvt) Ltd. | 60 | 60 | 1,800,000 | 1,800,000 |
Kelani Valley Instant Tea (Pvt) Ltd. | 100 | 95 | 3,000,000 | 2,850,000 | |
Mabroc Teas (Pvt) Ltd. | 100 | 100 | 9,000,000 | 9,000,000 | |
Hayleys Global Beverage (Pvt) Ltd. | 100 | 100 | 1 | 1 | |
Hayleys Group Services (Pvt) Ltd. | Hayleys Mgt Knitting PLC | 1 | 1 | 508,933 | 508,933 |
Hayleys Leisure Holdings (Pvt) Ltd. | Air Global (Pvt) Ltd. | 100 | 100 | 999,995 | 999,995 |
Millennium Transportation (Pvt) Ltd. | 100 | 100 | 99,999 | 99,999 | |
North South Lines (Pvt) Ltd. | 100 | 100 | 134,999 | 134,999 | |
Hayleys Travels and Tours (Pvt) Ltd. | 100 | 100 | 1,779,999 | 1,779,999 | |
Alumex PLC | Alutec Extrusions (Pvt) Ltd. | – | 100 | – | 10,000,000 |
Avro Enterprises (Pvt) Ltd. | 100 | 100 | 25,002 | 25,002 | |
Alco Industries (Pvt) Ltd. | 100 | 100 | 3,000,002 | 3,000,002 | |
Hayleys Consumer Products (Pvt) Ltd. | Global Consumer Brands (Pvt) Ltd. | 100 | 100 | 17,599,999 | 17,599,999 |
Hayleys Electronics Lighting (Pvt) Ltd. | 100 | 100 | 599,999 | 599,999 | |
Amaya Leisure PLC | Kandyan Resorts (Pvt) Ltd. | 100 | 100 | 29,784,365 | 29,784,365 |
Culture Club Resorts (Pvt) Ltd. | 100 | 100 | 27,779,002 | 27,779,002 | |
Connaissance Air Travels (Pvt) Ltd. | 100 | 100 | 100,003 | 100,003 | |
The Beach Resorts Ltd. | 84 | 84 | 6,176,790 | 6,176,790 | |
Hunas Falls Hotels PLC | 16 | 16 | 899,000 | 899,000 | |
Hayleys Power Ltd. | Bhagya Hydro (Pvt.) Ltd. | 100 | 100 | 3,499,999 | 3,499,999 |
Hayleys Hydro Energy (Pvt.) Ltd. | 51 | 51 | 6,120,001 | 6,120,001 | |
TTEL Hydro Power (Pvt) Ltd. | 49 | 49 | 3,366,300 | 3,366,300 | |
Kiridiweldola Hydro Power (Pvt) Ltd. | 100 | 100 | 321,860 | 121,860 | |
TTEL Summerset Hydro Power (Pvt) Ltd. | 49 | 49 | 2,940,000 | 2,940,000 | |
Anningkanda Hydro Power (Pvt) Ltd. | 100 | 100 | 319,080 | 119,080 | |
Hayleys Neluwa Hydro Power (Pvt) Ltd. | 100 | – | 8,000,000 | – | |
Lindula Hydro Power (Pvt) Ltd. | 100 | – | 250,000 | – |
19. Other Financial Assets and Financial Liabilities
19.1 Other Non-Current Financial Assets
Consolidated | Company | |||||||
Available-for-sale investments | Loans and receivables | Available-for-sale investments | ||||||
Unquoted equity | Quoted equity | Receivables from finance | Total | Unquoted shares | Total | |||
As at 31st March, | shares | shares | lease | 2014 | 2013 | 2014 | 2013 | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 211,338 | 66,575 | 89,057 | 366,970 | 385,651 | 179,174 | 179,174 | 191,644 |
Transfer to investments in subsidiary | – | – | – | – | (354) | – | – | – |
Transfer to other non-current assets | (24,000) | – | – | (24,000) | – | – | – | – |
Impairment | (12,470) | – | – | (12,470) | (15,020) | (12,470) | (12,470) | (12,470) |
Repayment | – | – | (10,090) | (10,090) | (7,556) | – | – | – |
Interest income | – | – | 11,577 | 11,577 | 11,115 | – | – | – |
Change in fair value | 2,312 | (10,142) | – | (7,830) | (6,866) | – | – | – |
At the end of the year | 177,180 | 56,433 | 90,544 | 324,157 | 366,970 | 166,704 | 166,704 | 179,174 |
19.1.1 Investment Details
Investor | Investee | No. of Shares | Value (Rs. ’000) | ||
2014 | 2013 | 2014 | 2013 | ||
Unquoted equity shares - Available-for-sale investments | |||||
Hayleys PLC | Prudentia Investment Corporation Ltd. | – | 4,215,000 | – | 42,150 |
Impairment in Prudentia Investment Corporation Ltd. | – | – | – | (42,150) | |
AES Kelanitissa (Pvt) Ltd. | 24,940,613 | 24,940,613 | 124,704 | 137,174 | |
Sri Lanka Institute of Nanotechnology (Pvt) Ltd. | 3,810,182 | 3,810,182 | 42,000 | 42,000 | |
Hayleys Industrial Solutions (Pvt) Ltd. | 350,000 shares in Hydro Trust Lanka (Pvt) Ltd. | 350,000 | 350,000 | 3,500 | 3,500 |
Dipped Products PLC | Wellassa Rubber Company Ltd. | 255,000 | 255,000 | 2,550 | 2,550 |
Impairment in Wellassa Rubber Company Ltd. | (2,550) | (2,550) | |||
Haycarb Group | Barrik Gold Corporation - Aus. 27.20 each | 3,456 | 3,456 | 94 | 94 |
Hayleys Advantis Group | SLAFFA Cargo Services Ltd. | 38,571 | 38,571 | 6,882 | 4,570 |
Amaya Leisure PLC | Lake Lodge Resort (Pvt) Ltd. | 24,000 | 24,000 | ||
Transfers to other non-current assets | – | – | (24,000) | – | |
Total | 177,180 | 211,338 | |||
Quoted equity shares - Available-for-sale investments | |||||
Dipped Products PLC | Royal Ceramic Lanka PLC | 1,100 | 1,100 | 22 | 22 |
Hayleys Advantis Group | Ceybank Unit Trust | 200,000 | 200,000 | 5,442 | 5,074 |
Pyramid Unit Trust | 200,000 | 200,000 | 6,218 | 5,848 | |
Comtrust Equity Fund | 200,000 | 200,000 | 3,388 | 3,732 | |
Amaya Leisure PLC | Royal Ceramic Lanka PLC | 521,600 | 521,600 | 41,363 | 51,899 |
Total | 56,433 | 66,575 | |||
Loans and Receivables | |||||
Haycarb PLC | 90,544 | 89,057 |
19.2 Other Current Financial Assets
Consolidated | ||||||
Available-for-sale investments | Financial instruments at fair value through profit or loss | |||||
Unquoted equity shares | Quoted equity shares | Foreign exchange | Quoted equity shares | Total | ||
As at 31st March, | forward contract | 2014 | 2013 | |||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 5,299 | 3,243 | 963 | 40,233 | 49,738 | 175,703 |
Additions | – | – | – | 5,517 | 5,517 | – |
Acquisition through business combinations | – | – | – | 15,761 | 15,761 | – |
Impairment for the year | (5,299) | – | – | – | (5,299) | – |
Disposals | – | – | – | (13,004) | (13,004) | (18,096) |
Change in fair value | – | 1,154 | (905) | 426 | 675 | (107,869) |
At the end of the year | – | 4,397 | 58 | 48,933 | 53,388 | 49,738 |
Company | ||
Financial instruments at fair value through profit or loss | ||
Quoted equity shares | ||
As at 31st March, | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 22,778 | 32,240 |
Disposals | (2,696) | (8,866) |
Change in fair value | 1,824 | (596) |
At the end of the year | 21,906 | 22,778 |
19.2.1 Investment Details
Investor | Investee | No. of Shares | Value | ||
2014 | 2013 | 2014 | 2013 | ||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | ||
Unquoted equity shares -
Available-for-sale investments |
|||||
Mabroc Teas (Pvt) Ltd. | Mabroc International (Pvt) Ltd. | 732 | 732 | ||
Impairment in Mabroc International (Pvt) Ltd. | (732) | – | |||
Mabroc Japan Co. | 4,567 | 4,567 | |||
Impairment in Mabroc Japan Co. | (4,567) | – | |||
– | 5,299 | ||||
Quoted equity shares - Available-for-sale investments | |||||
Advantis Group | Textured Jersey Lanka PLC | 160,000 | 160,000 | 2,527 | 1,584 |
Union Bank PLC | 100,000 | 100,000 | 1,870 | 1,660 | |
260,000 | 260,000 | 4,397 | 3,244 | ||
Foreign exchange forward contract | |||||
Dipped Products PLC | – | 838 | |||
Haycarb PLC | – | 125 | |||
Ravi Industries Ltd. | 58 | – | |||
58 | 963 | ||||
Quoted equity shares - Fair value through profit or loss | |||||
Hayleys PLC | Aitken Spence Hotel Holdings PLC | 112 | 112 | 8 | 8 |
ACL Cables PLC | 260 | 260 | 16 | 17 | |
Asiri Hospital Holdings PLC | – | 49 | – | 17 | |
Central Industries PLC | 7,957 | 7,957 | 454 | 497 | |
Ceylon Cold Stores PLC | 252 | 252 | 35 | 34 | |
DFCC Bank PLC | 338 | 338 | 49 | 44 | |
Kelani Tyres PLC | 17,200 | 17,200 | 898 | 593 | |
Lanka Orix Leasing Co. PLC | 1,520 | 1,520 | 114 | 87 | |
National Development Bank PLC | 20,681 | 20,681 | 3,694 | 3,412 | |
Three Acre Farms PLC | 1,840 | 1,840 | 73 | 78 | |
Overseas Realty (Ceylon) PLC | 70,000 | 70,000 | 1,435 | 980 | |
Pan Asia Power PLC | 1,600,000 | 1,600,000 | 3,520 | 4,320 | |
Access Engineering PLC | 400,000 | 400,000 | 9,000 | 7,880 | |
Hatton National Bank PLC - Non-Voting | 15,000 | 15,000 | 1,800 | 1,977 | |
Hatton National Bank PLC | 5,000 | 5,000 | 750 | 837 | |
Environmental Resources Investment PLC | 5,000 | 5,000 | 62 | 78 | |
Hunter & Company PLC | – | 1,500 | – | 463 | |
Seylan Bank PLC | – | 350 | – | 108 | |
Textured Jersey Lanka PLC | – | 136,100 | – | 1,347 | |
2,145,160 | 2,283,159 | 21,906 | 22,778 | ||
Dean Foster (Pvt) Ltd. | ACL Cables PLC | 4,120 | 4,120 | 263 | 270 |
Asiri Hospital Holdings PLC | 270 | 270 | 6 | 3 | |
Bairaha Farms PLC | 900 | 900 | 132 | 135 | |
Blue Diamonds Jewellery Worldwide PLC | 13 | 13 | 0 | 0 | |
Central Industries PLC | 900 | 900 | 51 | 56 | |
Nation Lanka Finance PLC | 1,300 | 1,300 | 10 | 12 | |
AIA Insurance Lanka PLC | – | 30 | – | 11 | |
Lanka Orix Leasing Company PLC | 3,280 | 3,280 | 246 | 187 | |
Three Acre Farms PLC | 2,000 | 2,000 | 79 | 85 | |
Kelani Tyres PLC | 2,000 | 2,000 | 104 | 69 | |
Vanik Incorporation PLC - Voting | 7,500 | 7,500 | 6 | 6 | |
- Non-Voting | 5,000 | 5,000 | 4 | 4 | |
Seylan Bank PLC | 43 | 43 | 3 | 3 | |
Browns Investments PLC | 186,200 | 186,200 | 428 | 614 | |
Textured Jersey Lanka PLC | 136,100 | 136,100 | 2,150 | 1,347 | |
349,626 | 349,656 | 3,484 | 2,801 | ||
Advantis Group | Commercial Bank of Ceylon PLC | 20,000 | – | 2,460 | – |
John Keells Holdings PLC | 5,195 | – | 1,179 | – | |
DFCC Bank PLC | 14,500 | – | 1,439 | – | |
Hatton National Bank PLC - Non-Voting | 15,429 | – | 1,200 | – | |
- Voting | 10,000 | – | 1,500 | – | |
NDB Bank PLC | 10,000 | – | 1,786 | – | |
Beruwala Resort PLC | 1,000,000 | – | 1,600 | – | |
Union Bank of Colombo PLC | 6,800 | – | 7 | – | |
1,081,924 | – | 11,171 | – | ||
Amaya Leisure PLC | The Fortress Resorts PLC | 90,075 | 90,075 | 1,198 | 1,351 |
LB Finance PLC | 20 | 20 | 2 | 3 | |
Free Lanka Capital Holdings PLC | 5,320,000 | 5,320,000 | 11,172 | 13,300 | |
5,410,095 | 5,410,095 | 12,372 | 14,654 | ||
Total | 48,933 | 40,233 |
19.3 Other Current Financial Liabilities
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Financial instruments at fair value through profit or loss | ||||
Foreign exchange forward contracts | 58,653 | – | 58,653 | – |
Total other current financial liabilities | 58,653 | – | 58,653 | – |
19.4 Fair Value Hierarchy
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:
Level 1: Quoted (unadjusted) prices in active markets for identical assets or liabilities.
Level 2: Other techniques for which all inputs that have a significant effect on the recorded fair value are observable, either directly or indirectly.
Level 3: Techniques that use inputs that have a significant effect on the recorded fair value that are not based on observable market data.
As at 31st March, 2014, the Group held the following financial instruments carried at fair value in the Statements of Financial Position:
2014 | Level 1 | Level 2 | Level 3 | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Assets measured at fair value | ||||
Available-for-sale financial investments: | ||||
Unquoted equity shares | 177,180 | – | – | 177,180 |
Quoted equity shares | 60,830 | 60,830 | – | – |
Financial assets at fair value through profit or loss: | ||||
Foreign exchange forward contract | 58 | – | 58 | – |
Quoted equity shares (Note 19.1 and 19.2) | 48,933 | 48,933 | – | – |
Liabilities measured at fair value | ||||
Financial liabilities at fair value through profit or loss | ||||
Foreign exchange forward contracts | 58,653 | – | 58,653 | – |
During the reporting period ended 31st March, 2014 there were no transfers between Level 1 and Level 2 fair value measurements.
Reconciliation of fair value measurements of Level 3 financial instruments
The Group carries unquoted equity shares as available-for-sale financial investments classified as Level 3 within the fair value hierarchy.
The Group has equity interests in unlisted entities with which it entered into a collaboration agreement. As part of the agreement, the Group invested in equity instruments of these entities.
A reconciliation of the beginning and closing balances including movements is summarised below:
Rs. ’000 | |
Balance as at 1st April, 2013 | 211,338 |
Impairment | (12,470) |
Transfers to other non-current assets | (24,000) |
Change in fair value | 2,312 |
Balance as at 31st March, 2014 | 177,180 |
19.5 Fair Values
Set out below is a comparison by class of the carrying amounts and fair values of the Group’s financial instruments that are carried in the Financial Statements.
Consolidated | Company | |||
Carrying Value | Fair Value | Carrying Value | Fair Value | |
As at 31st March, | 2014 | 2014 | ||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Financial Assets | ||||
Other non-current financial assets | ||||
Available-for-sale investments | 233,613 | 233,613 | 166,704 | 166,704 |
Loans and receivables | 90,544 | 102,977 | – | – |
Other current financial assets | ||||
Available-for-sale investments | 4,397 | 4,397 | – | – |
Financial instruments at fair value through profit or loss | 48,991 | 48,991 | 21,906 | 21,906 |
Trade and other receivables | 16,589,706 | 16,589,706 | 9,991 | 9,991 |
Short-term deposits | 1,536,101 | 1,536,101 | ||
Cash at bank and in hand | 2,637,706 | 2,637,706 | 155,211 | 155,211 |
21,141,058 | 21,153,491 | 353,812 | 353,812 | |
Financial liabilities | ||||
Interest-bearing borrowings* | 11,869,271 | 11,884,009 | 4,969,801 | 4,969,801 |
Trade and other payables | 11,679,828 | 11,679,828 | 336,705 | 336,705 |
Other current financial liabilities | ||||
Financial instruments at fair value through profit or loss | 58,653 | 58,653 | 58,653 | 58,653 |
Short-term interest-bearing borrowings | 14,008,943 | 14,008,943 | 1,553,687 | 1,553,687 |
37,616,695 | 37,631,433 | 6,918,846 | 6,918,846 |
*Includes fixed interest loans carried at amortised cost.
The fair value of the financial assets and liabilities is included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.
The following methods and assumptions were used to estimate the fair values:
- Cash and short-term deposits, trade receivables and trade payables approximate their carrying amounts largely due to the short-term maturities of these instruments.
- Fair value of quoted equity shares is based on price quotations at the reporting date.
20. Other Non-Current Assets
Consolidated | ||||
As at 31st March, | Formers | Others | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Cost | 417,687 | 131,019 | 548,706 | 371,607 |
Provision for impairment | (198,283) | – | (198,283) | (180,960) |
219,404 | 131,019 | 350,423 | 190,647 |
21. Inventories
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Raw materials & consumables | 4,455,579 | 4,203,077 | 1,046 | 1,282 |
Produce stocks | 1,368,393 | 1,851,907 | – | – |
Nurseries | 24,401 | 26,071 | – | – |
Work-in-progress | 724,217 | 674,389 | – | – |
Finished goods | 5,880,136 | 3,701,818 | – | – |
Goods-in-transit | 183,685 | 189,583 | – | – |
12,636,411 | 10,646,845 | 1,046 | 1,282 | |
Provision for write-down of inventories | (464,441) | (311,524) | – | – |
Provision for unrealised profit and write-down of inventories | (73,106) | (57,852) | – | – |
12,098,864 | 10,277,469 | 1,046 | 1,282 |
(i) Carrying amount of inventories pledged as security for Bank facilities obtained amounted to Rs. 1,686 mn (2013 - Rs. 1,745 mn).
(ii) Inventory carried at net realisable value as at 31st March, 2014 - Rs. 164 mn (2013 - Rs. 189 mn).
22. Trade and Other Receivables/Other Current Assets
22.1 Trade and Other Receivables
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Trade receivables | 12,291,003 | 10,158,369 | – | – |
Bills receivable | 2,159,230 | 2,043,961 | – | – |
14,450,233 | 12,202,330 | – | – | |
Payments in advance, deposits | 2,799,095 | 3,576,058 | 42,173 | 57,759 |
Duty rebate receivable | 23,044 | 7,668 | – | – |
Advances made under employee share ownership schemes | 471 | 657 | – | – |
Employee loans | 42,538 | 37,765 | – | – |
Provision for impairment | (725,675) | (655,002) | (32,182) | (32,182) |
16,589,706 | 15,169,476 | 9,991 | 25,577 |
22.1.1 Movement in the Provision for Impairment
At the beginning of the year | (655,002) | (837,797) | (32,182) | (32,182) |
Reversal/(charge) for the year | (70,673) | 182,795 | – | – |
At the end of the year | (725,675) | (655,002) | (32,182) | (32,182) |
22.1.2 The Aging Analysis of Trade and Bills Receivable is as follows:
Neither past due nor Impaired | Past due but not impaired | ||||||
Total | 0-60 days | 61-120 days | 121-180 days | 181-365 days | > 365 days | ||
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Balance as at 31st March, 2014 | 14,450,233 | 7,950,508 | 4,722,606 | 760,725 | 243,908 | 160,371 | 612,115 |
22.1.3 Currency-wise Analysis of Trade and Other Receivables
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Rupees | 9,184,598 | 7,853,873 | 9,991 | 25,577 |
Australian Dollars | 80,751 | 220,329 | – | – |
Pounds Sterling | 944,596 | 147,083 | – | – |
United States Dollars | 4,055,512 | 3,903,565 | – | – |
Euro | 1,947,400 | 2,035,904 | – | – |
Thai Baht | 158,564 | 346,283 | – | – |
Indian Rupees | 20,527 | 148,263 | – | – |
Other | 197,758 | 514,176 | – | – |
16,589,706 | 15,169,476 | 9,991 | 25,577 |
22.2 Other Current Assets |
||||
Prepayments | 1,172,411 | 907,905 | 8,134 | 14,670 |
Pre paid staff benefit | 41,236 | 71,001 | – | – |
VAT receivables | 244,278 | 253,224 | – | – |
1,457,925 | 1,232,130 | 8,134 | 14,670 |
23. Stated Capital
Company | |||
2014 | 2013 | ||
Rs. ’000 | Rs. ’000 | ||
Issued & fully-paid - ordinary shares | |||
At the beginning of the year | - 75,000,000 (1st April, 2013 - 75,000,000) | 1,575,000 | 1,575,000 |
At the end of the year | - 75,000,000 (31st March, 2014 - 75,000,000) | 1,575,000 | 1,575,000 |
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.
23.1 Employee Share Trust Loan
The Hayleys PLC. Employees’ Share Trust was set up by a special resolution adopted by the shareholders at an Extraordinary General Meeting of the Company. The Trust was allotted 2,400,000 ordinary shares of Rs. 10/- each on 9th February,1998 at the market price of Rs. 210/- per share, payment for the shares being made by the Trustees from the proceeds of an interest-free loan of Rs. 504 mn, granted by the Company. This loan is repayable by the Trustees utilising part of the net income of the Trust.
The market value of the shares held by the Trust as at 31st March, 2014 was Rs. 1,954 mn (2013 - Rs. 2,048 mn).
24. Other Capital Reserves and Retained Earnings
24.1 Other Capital Reserves
Capital profit on redemption of debentures | Fixed asset replacement reserve | Capital reserve on sale of property, plant & equipment | Capital redemption reserve fund | Debenture redemption reserve fund | Reserve on amalgamation | Total | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Consolidated | |||||||
Balance as at 1st April, 2012 | 109 | 11,750 | 89,396 | 57,209 | 1,047 | 300,440 | 459,951 |
Changes in ownership interests in subsidiaries | – | – | 8 | 54 | – | 147,843 | 147,905 |
Transfers | – | – | – | 2,440 | – | – | 2,440 |
Balance as at 31st March, 2013 | 109 | 11,750 | 89,404 | 59,703 | 1,047 | 448,283 | 610,296 |
Changes in ownership interests in subsidiaries | – | – | – | – | – | 198 | 198 |
Transfers | – | – | – | 2,413 | – | – | 2,413 |
Balance as at 31st March, 2014 | 109 | 11,750 | 89,404 | 62,116 | 1,047 | 448,481 | 612,907 |
Capital profit on redemption of debentures | Fixed asset replacement reserve | Capital reserve on sale of property, plant & equipment | Debenture redemption reserve fund | Total | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Company | |||||
Balance as at 31st March, 2012 | 109 | 11,750 | 320 | 1,047 | 13,226 |
Balance as at 31st March, 2013 | 109 | 11,750 | 320 | 1,047 | 13,226 |
Balance as at 31st March, 2014 | 109 | 11,750 | 320 | 1,047 | 13,226 |
24.2 Retained Earnings
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Holding company | 1,925,740 | 1,805,332 | 1,925,740 | 1,805,332 |
Subsidiaries | 7,978,736 | 6,636,346 | – | – |
Equity accounted investees | 51,864 | 70,347 | – | – |
9,956,340 | 8,512,025 | 1,925,740 | 1,805,332 |
25. Interest-Bearing Borrowings
25.1 Total Non-Current Interest-Bearing Borrowings
Finance lease obligations | 652,743 | 637,602 | – | – |
Debentures | 2,023,587 | 40,000 | 1,983,587 | – |
Long-term loans | 6,530,689 | 4,993,551 | 1,890,118 | 910,000 |
Total non-current interest-bearing borrowings | 9,207,019 | 5,671,153 | 3,873,705 | 910,000 |
25.2 Current Portion of Interest-Bearing Borrowings
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Finance lease obligations | 25,916 | 24,794 | – | – |
Long-term loans | 2,636,336 | 1,559,747 | 1,096,096 | 476,667 |
Total current interest-bearing borrowings | 2,662,252 | 1,584,541 | 1,096,096 | 476,667 |
25.3 Finance Lease Obligations
Consolidated | ||
As at 31st March, | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 2,649,714 | 2,751,097 |
New leases obtained | 1,757 | 16,558 |
Reassessment of lease liability | 205,679 | (33,453) |
2,857,150 | 2,734,203 | |
Repayments | (108,873) | (84,488) |
At the end of the year | 2,748,277 | 2,649,714 |
Finance charge unamortised | (2,069,618) | (1,987,181) |
Net lease obligation (i) | 678,659 | 662,533 |
25.4 Currency-wise Analysis of Finance Lease Obligations
Rupees | 668,791 | 646,745 |
Taka | 9,868 | 15,788 |
678,659 | 662,533 |
25.5 Analysis of Finance Lease Obligations by Year of Repayment
Finance lease obligations repayable within 1 year from year-end | ||
Gross liability | 101,942 | 106,889 |
Finance charges unamortised | (76,026) | (82,096) |
Net lease obligations repayable within 1 year from year-end (i) | 25,916 | 24,793 |
Finance lease obligations repayable between 1 and 5 years from year-end | ||
Gross liability | 363,986 | 365,702 |
Finance charges unamortised | (257,158) | (318,809) |
Net lease obligations (i) | 106,828 | 46,893 |
Finance lease obligations repayable after 5 years from year-end | ||
Gross liability | 2,282,349 | 2,184,489 |
Finance charges unamortised | (1,736,434) | (1,593,780) |
Net lease obligations (i) | 545,915 | 590,709 |
Net lease liability repayable later than 1 year from year-end | 652,743 | 637,602 |
Talawakelle Tea Estates PLC
Liability to make lease payment as above was previously titled as ‘Net Liability to Lessor’. The change was in terms of the Statement of Alternative Treatment (SoAT) issued by The Institute of Chartered Accountants of Sri Lanka on 21st August, 2013. Accordingly the Group reassessed the liability to make lease payments and the corresponding right to use of land in terms of the above SoAT and elected to reassess the liability at each reporting period based on the changes in GDP deflator.
According to the reassessment, the base rental payable per year has increased from Rs. 7.23 mn to Rs. 25.1 mn.
Kelani Valley Plantations PLC
Liability to make lease payment as above was previously titled as ‘Net Liability to Lessor’. The change was in terms of the Statement of Alternative Treatment (SoAT) issued by The Institute of Chartered Accountants of Sri Lanka on 21st August, 2013. Accordingly the Group reassessed the liability to make lease payments and the corresponding right to use of land in terms of the above SoAT and elected to reassess the liability at each reporting period based on the changes in GDP deflator.
According to the reassessment, the base rental payable per year has increased from Rs. 19.6 mn to Rs. 59.4 mn.
25.6 Debentures
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 40,000 | 40,000 | – | – |
Issued during year | 2,000,000 | – | 2,000,000 | – |
Amortisation of debenture issue expense | (16,413) | – | (16,413) | – |
At the end of the year | 2,023,587 | 40,000 | 1,983,587 | – |
Repayable after one year | 2,023,587 | 40,000 | 1,983,587 | – |
Hayleys PLC has issued rated, unsecured, redeemable Debentures at 14.25% p.a. payable quarterly and redeemable on 9th July, 2016. Interest rate of comparable Government Securities as at 31st March, 2014 - 7.68% (Net of tax).
4,000,000 (par value Rs. 10/-) unquoted debentures, were issued to LVL Energy Fund (Pvt) Ltd. at 15%, by Neluwa Cascade Hydro Energy (Pvt) Ltd. to finance its Hydro power Project capital requirements. These debentures are redeemable/convertible to preference shares.
25.7 Currency-wise Analysis of Debentures
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Rupees | 2,023,587 | 40,000 | 1,983,587 | – |
2,023,587 | 40,000 | 1,983,587 | – |
25.8 Analysis of Debentures by Year of Repayment
Debenture repayable between 2 and 5 years from year-end | 2,023,587 | 40,000 | 1,983,587 | – |
2,023,587 | 40,000 | 1,983,587 | – |
25.9 Long-Term Borrowings
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 6,553,298 | 6,495,183 | 1,386,667 | 1,893,333 |
Acquisitions through business combinations | – | 96,668 | – | – |
Effect of movements in exchange rates | 93,891 | (24,021) | 43,433 | – |
Adjustment for USD loan facility fee | (13,203) | – | (13,203) | – |
New loans obtained | 4,759,243 | 2,074,754 | 2,267,500 | – |
11,393,229 | 8,642,584 | 3,684,397 | 1,893,333 | |
Repayments | (2,226,204) | (2,089,286) | (698,183) | (506,666) |
At the end of the year | 9,167,025 | 6,553,298 | 2,986,214 | 1,386,667 |
Transfer to current liabilities (repayable within one year) | (2,636,336) | (1,559,747) | (1,096,096) | (476,667) |
Repayable after one year | 6,530,689 | 4,993,551 | 1,890,118 | 910,000 |
(i) Hayleys PLC, The Kingsbury PLC and Haycarb Group have obtained loans during the year amounting to Rs. 2,268 mn, Rs. 1,307 mn and Rs. 385 mn, respectively.
25.10 Currency-wise Analysis of Long-Term Borrowings
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Rupees | 7,232,804 | 4,362,585 | 1,896,797 | 1,386,667 |
Australian Dollars | – | 6,079 | – | – |
Pounds Sterling | – | 50,756 | – | – |
United States Dollars | 1,600,439 | 1,816,273 | 1,089,417 | – |
Euro | 194,587 | 157,460 | – | – |
Taka | 7,599 | 10,335 | – | – |
Thai Baht | 131,596 | 149,810 | – | – |
9,167,025 | 6,553,298 | 2,986,214 | 1,386,667 |
25.11 Analysis of Long-Term Borrowings by Year of Repayment
Long-term loans repayable between 1 and 2 years from year-end | 1,233,955 | 1,679,827 | 1,006,096 | 466,667 |
Long-term loans repayable between 2 and 5 years from year-end | 4,736,665 | 2,915,599 | 884,022 | 443,333 |
Long-term loans repayable later than 5 years from year-end | 560,069 | 398,125 | – | – |
6,530,689 | 4,993,551 | 1,890,118 | 910,000 |
25.12 Long-Term Borrowings Repayable after One Year
Company | Lender/rate | 2014 | 2013 | Repayment | Security | |
of interest (p.a.) | Rs. ’000 | Rs. ’000 | ||||
Hayleys PLC | Hatton Nation Bank PLC (AWPLR - 1%) | 310,000 | 710,000 | To be paid bi-annually | None | |
Hatton Nation Bank PLC (AWPLR + 0.5%) | 800,000 | – | To be paid bi-annually | None | ||
Standard Chartered Bank PLC - USD (LIBOR + 4.25%) | 646,784 | – | To be paid bi-annually | None | ||
DFCC Bank PLC (AWPLR + 0.5%) | 133,333 | 200,000 | To be paid semi-annually | None | ||
ICO Guanti SpA | Alessandria Financing 1.95% (Euro 1,000,000) | 131,596 | 133,022 | Repayment over 2 years as per agreed schedule | None | |
Dipped Products (Thailand) Ltd. | HSBC - Thailand
Minimum of 4.25% 1 month (LIBOR + 2%) (USD 4 mn) |
152,378 | 265,250 | Monthly installments ending July, 2015 | Mortgage over land, building and machinery and corporate guarantee by Dipped Products PLC. | |
Mabroc Teas (Pvt) Ltd. | Union Bank of Colombo PLC 5% | – | 5,724 | 954 x 18 installments ending August, 2013 | Primary mortgage over blending machine. | |
Union Bank of Colombo PLC (LIBOR 3.5% p.a) with a floor rate of (4.5%) | 42,212 | – | (USD 8,958.33 x 48) installments monthly ending December, 2017. | Primary mortgage over tea bag machine. | ||
Kelani Valley Plantations PLC | NDB Bank PLC (11.51%) | – | 1,853 | Monthly installments ending May, 2014 | Primary mortgage of Rs. 255 mn over the leasehold rights of Panawatta and Pedro Estates have been pledged and a letter of undertaking from DPL Plantations (Pvt) Ltd. was given to subordinate management fee and dividends in a default situation of term loan. | |
DFCC Bank (9.42%) | 23,334 | 34,533 | Monthly installments ending March, 2017 | Primary mortgage over the leasehold rights of Halgolla, WeOya, Polatagama and Ederapola Estates and a letter of undertaking from DPL Plantations (Pvt) Ltd. was given to subordinate management fee and dividends in a default situation of the term loan. Primary mortgage of Rs. 348 mn over the leasehold right of Halgolla, WeOya, Polatagama and Ederapola Estates and letter of undertakings from DPL Plantation (Pvt) Ltd. was given to subordinate management fee and dividends in a default situation of term loan. |
||
DFCC Bank (6.5%) | – | 4,164 | Monthly installments ending November, 2014 | |||
DFCC Bank (11.64%) | 28,572 | 40,000 | Monthly installments ending June, 2017 | |||
DFCC Bank (6.5%) | 2,543 | 7,633 | Monthly installments ending June, 2015 | |||
DFCC Bank (6.5%) | 1,667 | 3,334 | Monthly installments ending December, 2015 | |||
DFCC Bank (6.5%) | – | 347 | Monthly installments ending February, 2014 | |||
Toyo Cushion Lanka (Pvt) Ltd. | Hatton Nation Bank PLC | – | 3,335 | Monthly ending December, 2014 | Stocks and debtors | |
Haycarb Holding
(Australia) Pty Ltd. |
Capital Finance Company PLC (Fixed - 9.75%) (LIBOR + 4%) | – | 3,857 | 35 equal installments + one final payment commencing 2006/07 | Mortgage over vehicles | |
Haycarb PLC | Commercial Bank of Ceylon PLC (LIBOR + 3.75%) | 50,775 | 69,904 | Monthly installments over 5 years commencing June, 2011 | None | |
HSBC (LIBOR + 3.5%) | 52,946 | 76,134 | Monthly installments over 5 years commencing June, 2011 | None | ||
HSBC (LIBOR + 4.5%) | 52,161 | – | 60 equal monthly installments commencing June, 2013 | None | ||
HSBC (LIBOR + 4.5%) | 55,474 | – | 60 equal monthly installments commencing July, 2013 | None | ||
Commercial Bank of Ceylon PLC (LIBOR + 4.75%) | 31,585 | 88,094 | 47 equal monthly installments commencing November, 2013 | None | ||
Standard Chartered Bank (LIBOR + 4%) | 119,156 | 126,890 | 60 equal monthly installments commencing September, 2012 | Mortgage over the share certificate of Haycarb Value Added Products (Pvt) Ltd. amounting to Rs. 400 mn | ||
Standard Chartered Bank (LIBOR + 4%) | 73,821 | – | 12 grace period plus+ 60 monthly installments commencing July, 2014 | None | ||
Standard Chartered Bank (LIBOR + 4%) | 123,410 | – | 12 grace period plus+ 60 monthly installments commencing July, 2015 | None | ||
Shizuka Co. Ltd. | Bangkok Bank
MLR |
21,988 | 57,025 | Payable in 60 monthly installments commencing October, 2010 | Mortgage over company land and guaranteed by related person | |
Lakdiyatha (Pvt) Ltd. | Hatton National Bank PLC (LIBOR + 4.75%) | 43,395 | 47,876 | Monthly installments over seven years commencing January, 2013 | Development agreement entered between Sri Lanka Tourism Development Authority and Lakdiyatha (Pvt) Ltd. | |
CK Regen Systems Co. Ltd. | Kasikorn Ban, Thailand (MLR - 0.05%) | – | 31,500 | Monthly installments over five years commencing January, 2011 | Mortgage over Land & Building | |
PT Mapalus Makawanua Charcoal Industry | Bank Panin Manado - (Fixed - 8%) | 39,851 | 41,882 | Monthly installments over five years commencing September, 2011 | Mortgage over Land & Building | |
Haycarb Holding Bitung Ltd. | Commercial Bank of Ceylon PLC (LIBOR + 4.75%) | 68,154 | 81,452 | Payable in 59 monthly installments of USD 13,300 each and a final installment of USD 15,300 | Corporate guarantee for USD 80,000 from Haycarb PLC | |
Logiventures Pvt Ltd. | HSBC - (AWPLR + 2%) | – | 202,000 | Payable in 83 monthly installments of Rs. 3 mn and I installment of Rs. 1 mn | Land | |
Hatton Nation Bank PLC
(LIBOR + 4.25%) |
169,884 | – | Payable in 56 monthly installments of Rs. 3 mn and I installment of Rs. 1 mn | Land | ||
Hayleys Agriculture Holdings Ltd. | Hatton Nation Bank PLC
(AWPLR + 1%) |
47,000 | 144,200 | Monthly Installment Rs. 8.1 mn | None | |
TTEL Hydro Power Company (Pvt) Ltd. | Sampath Bank PLC
(3 months average AWDR + 4% p.a.) |
73,605 | 87,386 | 12 monthly installments commence from January, 2010 repayable within 8 years | Primary mortgage bond over leasehold rights for Rs. 132.3 mn project assets. | |
Neluwa Cascade Hydro Power (Pvt) Ltd. | Nations Trust Bank PLC - (3m TB + 1.3%) | – | 10,000 | 24 quarterly installment commencing from December, 2008 | Primary mortgage bond over project land and assets for Rs. 180 mn supported by a corporate guarantee from Hayleys Industrial Solutions (Pvt) Ltd. for Rs. 180 mn. | |
Hayleys Industrial Solutions Ltd. | Sampath Bank PLC
(AWPLR + 0.5%) |
187,495 | – | 59 monthly installments commencing from 31st January, 2014 | Loan agreement 250 mn mortgage bond over 30 million shares of Hayleys power Ltd. for 250 million original share certificates of Hayleys Power Ltd. total in to 30 mn shares. | |
NDB Bank PLC (AWPLR - 1.08%) | 18,750 | 56,250 | 48 monthly installments commencing from 31st October, 2011 | Rs. 150 mn corporate guarantee. | ||
Bhagya Hydro Power (Pvt) Ltd. | Sampath Bank PLC
(AWDR + 3%) |
2,295 | 7,275 | 95 monthly installments commencing September, 2007 of Rs. 410,000/- and a final installment of Rs. 550,000/- | Loan agreement for Rs. 38.5 mn. primary concurrent mortgage for Rs. 78 mn over free hold properties of the project. | |
Seylan Bank PLC
(AWDR + 5%) |
2,142 | 7,620 | 95 monthly installments from September, 2007 of Rs. 430,000/- and a final installment of Rs. 422,000/- | Rs. 38.5 mn to be secured by a primary concurrent mortgage over freehold land and project assets. | ||
Hayleys MGT Knitting Mills PLC | Commercial Bank of Ceylon PLC - 6.5% | – | 472 | 71 monthly installments of USD 2,545 (Rs. 280,000/-) | Corporate guarantee. | |
Commercial Bank of Ceylon PLC - 6.5% | 7,730 | 11,506 | 96 monthly installments of USD 2,886 (Rs. 312,500/-) | Mortgage over machinery. | ||
NDB Bank PLC 3 months (LIBOR + 6.2%) | 98,080 | – | 36 monthly installments of USD 27,778 each | None | ||
Seylan Bank PLC 1 month (LIBOR + 5%) | 50,839 | – | 36 monthly installments of USD 27,778 each | Corporate guarantee. | ||
TTEL Summerset Hydro Power Company (Pvt) Ltd. | Hatton Nation Bank PLC
(AWDR + 1.5%) |
11,586 | 32,592 | 12 monthly installments commence from December, 2008 repayable within 7 years | Registered primary mortgage bond for Rs. 112 over lease rights of the property. Corporate Guarantee of TTEL and HISL for Rs. 112 mn in the proportionate of 51% and 49% respectively. | |
Talawakelle Tea Estates PLC | NDB Bank PLC (9.42%) | 46,792 | 58,498 | 96 monthly installments ending December, 2018 | Primary Mortgage over leasehold rights of Somerset, Great Western, Holyrood, Logie and Dessford Estates. |
|
NDB Bank PLC (13.25%) | 85,839 | 115,270 | 60 monthly installments ending November, 2017 | |||
NDB Bank PLC (13.07%) | 82,863 | 91,671 | 60 monthly installments ending June, 2023 | |||
NDB Bank PLC (13.07%) | – | 13,500 | 60 monthly installments ending September, 2023 | |||
Sampath Bank PLC (10.24%) | 51,085 | 64,129 | 92 monthly installments ending November, 2018 | Primary mortgage bond for Rs. 100 mn over leasehold right of MattaKelle Estate | ||
Sampath Bank PLC (10.76%) | 46,850 | 50,000 | 48 monthly installments ending September, 2018 | Primary mortgage bond for
Rs. 30 mn over leasehold rights of Clarendon Estate.
Secondary mortgage over leasehold right to the value of Rs. 20 mn of Deniyaya Estate. |
||
Central Finance Company PLC (5 years TB+2%) | 28,456 | – | 60 monthly installments commencing from January, 2014 | Mortgage over 3 numbers of colour sorters | ||
Hatton National Bank PLC
(AWDR + 4%) |
– | 14,000 | 96 monthly installments ending January, 2018 | Primary floating mortgage for Rs. 109 mn over leasehold rights of Radella, Palmerstone and Handford Estates | ||
Ravi Industries (Pvt) Ltd. | Hatton National Bank PLC
3 months (EUR+3.75%) |
– | 1,672 | Quarterly installments from December, 2010 | None | |
Hatton National Bank PLC
LKR (9.07%) |
4,275 | 6,175 | Quarterly installments from September, 2012 | Primary mortgage over specific machinery | ||
Hatton National Bank PLC
USD (4.4%) |
12,354 | 17,291 | Quarterly installments from September, 2012 | None | ||
Pan Asia Banking Corporation PLC 3 months (EUR + 3.75%) | 4,410 | 7,508 | Equal monthly installments from October, 2011 | Primary mortgage over specific machinery | ||
Pan Asia Banking Corporation PLC (LIBOR + 4.24%) | 5,001 | 7,394 | Equal monthly installments from March, 2012 | Primary mortgage over specific machinery | ||
Volanka (Pvt) Ltd. | DFCC Bank PLC (AWPLR + 4%) | 49,999 | 64,286 | One year mercy period loan repayment start date from January, 2012 | Mortgage on Volanka Ltd. Land and Building at Katana | |
Alumex PLC | Commercial Bank of Ceylon PLC (AWPLR + 6.5%) | – | 4,108 | 84 monthly installments - 2007 September to October, 2014 | Mortgage over land | |
Lanka Orix Leasing Company PLC (6.5%) | 7,291 | 13,542 | June 2010 to June 2016 | Mortgage over machinery | ||
Commercial Bank of Ceylon PLC (AWPLR + 1.5%) | 10,208 | 17,695 | 36 monthly installments ending May, 2016 | None | ||
Alutec Extrutions (Pvt) Ltd. | Commercial Bank of Ceylon PLC (AWPLR + 6.5%) | – | 18,018 | November, 2010 to October, 2014 | Mortgage over land and building. | |
The Kingsbury PLC | Bank of Ceylon PLC (AWPLR) | 811,111 | 1,200,000 | 7 years including 1 & 1/2 year grace period | Mortgage on leasehold right of the land | |
DEG Deutsche Investitions (6 months LIBOR + 4.25%) | 1,307,300 | – | Semi annual repayment on each 15th of June and December respectively commencing on 15th June, 2015. | Mortgage on the leasehold land, building, fixtures, furniture, equipment and technical equipment | ||
Haychem Bangladesh Ltd. | CBCL (15% p.a.) | 4,225 | 7,150 | 60 monthly equal installments. | Registered mortgage over land and building | |
Kandyan Resort (Pvt) Ltd. | NDB Bank PLC (AWPLR + 1%) | 2,826 | 9,844 | 48 monthly installments commencing from March, 2011 | Amaya Hills Property | |
Culture Club Resort (Pvt) Ltd. | NDB Bank PLC (AWPLR + 1%) | 5,447 | 14,316 | 48 monthly installments commencing from January, 2011. | Amaya Hills Property | |
Nirmalapura Wind Power (Pvt) Ltd. | HSBC (LIBOR + 3.9%) | 289,816 | 604,374 | 48 monthly installments. | Mortgage over project assets | |
6,530,689 | 4,993,551 |
26. Grants
Consolidated | ||
As at 31st March, | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 783,222 | 777,670 |
Grants received during the year | 4,564 | 58,114 |
Amortised during the year | (45,709) | (52,562) |
At the end of the year | 742,077 | 783,222 |
(i) Grants received by the Group are as follows:
Kelani Valley Plantations PLC - Received from the Plantation Reform Project (PRP), Plantation Human Development Trust, Ministry of Community Development, Asian Development Bank, Social Welfare Project, Estate Infrastructures Development Project, Plantation Development Support Project, Ceylon Electricity Board, Tea Board and Rubber Development Division of the Ministry of Plantations Industry.
Talawakelle Tea Estates PLC - Received from the Tea Board and Unilever Ceylon Ltd. for replanting.
Hunas Falls Hotels PLC - Received from the Ceylon Chamber of Commerce as a grant to finance the project on conversion of the diesel fired boiler to Dendro Thermal Power.
Agriculture Sector - Received from USAID for construction of Gherkin Storage Facilities (Vats) in Padiyathalawa - Eastern Province.
There are no unfulfilled conditions or contingencies attached to these grants.
27. Deferred Taxation
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
27.1 Deferred Tax Assets | ||||
Deferred tax assets | 397,596 | 352,206 | – | – |
Deferred tax liabilities | 1,249,361 | 1,035,201 | – | – |
Net deferred tax liability | 851,765 | 682,995 | – | – |
27.2 Net Deferred Tax Liability
At the beginning of the year | 682,995 | 647,378 | – | – |
Amount originating during the year- Income Statement | 150,650 | 43,418 | – | – |
Amount reversed during the year- Other Comprehensive Income | (579) | (5,883) | – | – |
Acquisition through business combinations | 14,069 | – | – | – |
Effect of movements in exchange rates | 4,630 | (1,918) | – | – |
At the end of the year | 851,765 | 682,995 | – | – |
27.3 Net deferred tax liabilities are attributable to the following as at the year-end:
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Deferred Tax Assets | ||||
Tax effect of defined benefit obligation | (533,762) | (586,740) | – | – |
Tax effect of tax loss carried forward | (341,090) | (283,214) | – | – |
Tax effect of provisions | (88,685) | (33,343) | – | – |
(963,537) | (903,297) | – | – | |
Deferred Tax Liabilities | ||||
Tax effect of property, plant & equipment | 1,815,302 | 1,586,292 | – | – |
Net deferred tax liabilities | 851,765 | 682,995 | – | – |
28. Employee Benefit Obligations
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Present value of unfunded gratuity | 4,630,864 | 4,285,224 | 450,560 | 372,714 |
Total present value of the obligation | 4,630,864 | 4,285,224 | 450,560 | 372,714 |
At the beginning of the year | 4,285,224 | 3,921,370 | 372,714 | 333,279 |
Amortisation through business combinations | 5,748 | – | – | – |
Effect of movement in exchange rates | 7,463 | 18,879 | – | – |
Benefits paid by the plan | (498,359) | (416,613) | (63,358) | (30,970) |
Current service costs | 302,355 | 324,815 | 20,098 | 19,802 |
Interest cost | 446,480 | 405,873 | 41,535 | 38,822 |
Actuarial losses | 81,953 | 30,900 | 79,571 | 11,781 |
At the end of the year | 4,630,864 | 4,285,224 | 450,560 | 372,714 |
The expense is recognised in the following line items in the Income Statement | ||||
Cost of Sales | 118,991 | 22,294 | 1,007 | 854 |
Administrative expenses | 629,844 | 708,394 | 60,626 | 57,770 |
748,835 | 730,688 | 61,633 | 58,624 | |
Consolidated Statement of Other Comprehensive Income | ||||
Actuarial loss on employee benefit obligations | 81,953 | 30,900 | 79,571 | 11,781 |
81,953 | 30,900 | 79,571 | 11,781 |
LKAS 19 (Revised) - ‘Employee Benefits’ - requires the use of actuarial techniques to make a reliable estimate of the amount of employee benefit that employees have earned in return for their service in the current and prior periods and discount that benefit using the Projected Unit Credit Method in order to determine the present value of the employee benefit obligation and the current service cost. This requires an entity to determine how much benefit is attributable to the current and prior periods and to make estimates about demographic variables and financial variables that will influence the cost of the benefit.
The following key assumptions were made in arriving at the above figure:
Rate of discount | 11% |
Salary increase | 10% |
Assumptions regarding future mortality are based on a 67/70 mortality table, issued by the Institute of Actuaries, London.
The demographic assumptions underlying the valuation are with respect to retirement age, early withdrawals from service and retirement on medical grounds.
The Group’s and Company’s employee benefit obligations would have been Rs. 4,029 mn (2013 - Rs. 3,597 mn) and Rs. 378 mn (2013 - 217 mn) respectively, as at the reporting date had the Group calculated its retirement benefit obligation as per the requirements of the Payments of Gratuity Act No. 12 of 1983, applying the basis of computation given in the Financial Statements.
28.1 Sensitivity Analysis - Salary/Discount Rate
Values appearing in the Financial Statements are very sensitive to the changes in financial and non-financial assumptions used.
A sensitivity analysis was carried out as follows:
Consolidated | Company | |||
+1% | -1% | +1% | -1% | |
A one percentage point change in the salary escalation rate | ||||
The present value of defined benefit obligation | 4,802,590 | 4,346,525 | 473,801 | 441,420 |
A one percentage point change in the discount rate
The present value of defined benefit obligation | 4,250,776 | 4,897,171 | 444,489 | 470,812 |
28.2 Distribution of Employee Benefit Obligations Over Future Working Lifetime
Consolidated | Company | |
As at 31st March, | 2014 | 2014 |
Rs. ’000 | Rs. ’000 | |
Less than or equal 1 year | 247,264 | 60,825 |
Over 1 year and less than or equal 5 years | 1,155,881 | 280,373 |
Over 5 years and less than or equal 10 years | 2,196,121 | 109,362 |
Over 10 years | 1,031,598 | – |
Total | 4,630,864 | 450,560 |
29. Trade and Other Payables/Provisions
29.1 Trade and Other Payables
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Trade payables | 4,757,172 | 4,081,646 | – | – |
Bills payable | 1,715,646 | 1,716,121 | – | – |
Other payables including accrued expenses | 5,110,183 | 5,116,349 | 291,713 | 241,076 |
Unclaimed dividends | 96,827 | 76,170 | 44,992 | 41,054 |
11,679,828 | 10,990,286 | 336,705 | 282,130 |
29.2 Currency-wise Analysis of Trade and Other Payables
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Rupees | 5,685,086 | 6,604,627 | 336,705 | 282,130 |
Pounds Sterling | 34,314 | 25,776 | – | – |
United States Dollars | 3,872,274 | 2,859,060 | – | – |
Euro | 935,426 | 952,437 | – | – |
Thai Baht | 989,313 | 408,405 | – | – |
Indian Rupees | 46,300 | 7,205 | – | – |
Other | 117,115 | 132,776 | – | – |
11,679,828 | 10,990,286 | 336,705 | 282,130 |
29.3 Provisions
Consolidated | ||||
Maintenance | Other | Total | ||
As at 31st March, | warranties** | 2014 | 2013 | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
At the beginning of the year | 17,547 | 19,685 | 37,232 | 36,586 |
Arising during the year | – | 9,850 | 9,850 | 7,750 |
Utilised | (7,548) | (10,742) | (18,290) | (7,104) |
At the end of the year | 9,999 | 18,793 | 28,792 | 37,232 |
** Hayleys Agriculture Holdings Ltd. selling Heavy Machineries such as combine harvesters, combine threshers, four wheel tractors and making a warranty provision in the Financial Statements for any warranty claim on these machines.
29.4 Other Current Liabilities
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Other tax payable | 72,866 | 22,040 | 10,011 | 14,229 |
Payments received in advance | 293,171 | – | – | – |
366,037 | 22,040 | 10,011 | 14,229 |
Consolidated | Company | |||
As at 31st March, | 2014 | 2013 | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
30. Income Tax |
||||
30.1 Income Tax Recoverable |
||||
At the end of the year (See Note 30.2) | 170,888 | 228,895 | – | 3,840 |
30.2 Income Tax Payable |
||||
At the beginning of the year | 342,464 | 149,748 | 7,835 | (4,644) |
Subsidiaries’/parents’ taxation on current year’s profit | 1,010,591 | 1,134,736 | 16,274 | 17,489 |
Irrecoverable economic service charge | 1,570 | 2,012 | – | – |
(Over)/under provision in respect of previous years | (2,700) | (582) | 14,508 | – |
Tax on dividend | 204,899 | 232,170 | – | – |
Acquisition of subsidiary | 13,937 | 20 | – | – |
Effect of movements in exchange rates | 10,850 | 44 | – | – |
Payments made during the year | (1,379,156) | (1,175,684) | (36,929) | (5,010) |
Net income tax payable/(recoverable) | 202,455 | 342,464 | 1,688 | 7,835 |
Income tax recoverable | 170,888 | 228,895 | – | 3,840 |
At the end of the year | 373,343 | 571,359 | 1,688 | 11,675 |
31. Short-Term Interest-Bearing Borrowings
Rupees | 8,060,488 | 11,087,832 | 1,553,687 | 4,667,302 |
Australian Dollars | 12,756 | 83,623 | – | – |
Pounds Sterling | 9,916 | – | – | – |
United States Dollars | 4,658,439 | 3,582,289 | – | – |
Euros | 569,183 | 872,654 | – | – |
Thai Bahts | 562,685 | 551,030 | – | – |
Indonesian Rupiah | – | 44,037 | – | – |
Bangladeshi Taka | 135,476 | 86,254 | – | – |
14,008,943 | 16,307,719 | 1,553,687 | 4,667,302 |
32. Contingent Liabilities and Commitments
32.1 Contingent Liabilities
Company
The contingent liability as at 31st March, 2014 on guarantees given by Hayleys PLC., to third parties amounted to Rs. 183 mn. (2013 - Rs. 780.25 mn) of this sum Rs. 180 mn (2012 - Rs. 780 mn) relate to facilities obtained by subsidiaries. Details of other guarantees are given in Note 25 to the Financial Statements.
Group
Contingent liability as at 31st March, 2014 on bills discounted amounted to USD 2,188,380 (2013 - 1,108,991) in respect of Hayleys MGT Knitting Mills PLC.
The contingent liability as at 31st March, 2014 on guarantees given by Haycarb PLC to third parties amounted to Rs. 1,119.82 mn (2013 - Rs. 545.62 mn). Of this sum, Rs. 840.7 mn (2013 - Rs. 308.17 mn) relates to facilities obtained by its subsidiaries.
The contingent liabilities as at 31st March, 2014 on guarantees given by Dipped Products PLC to third parties amounted to Rs. 389.61 mn (2013 - 866.78 mn). Total of this sum relates to facilities obtained by its subsidiaries.
32.2 Commitments
Group
(i) In terms of the operating lease agreements entered into, minimum future lease payments payable for the Group are as follows:
2014 | 2013 | |
Rs. ’000 | Rs. ’000 | |
Repayable within one year | 19,879 | 6,961 |
Repayable after one year less than 5 years | 112,079 | 24,870 |
Repayable after 5 years | 670,916 | 718,209 |
802,874 | 750,040 |
33. Foreign Currency Translation
The principal exchange rates used for translation purposes were:
Average | As at 31st March, | |||
2014 | 2013 | 2014 | 2013 | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
United States Dollar | 130.52 | 129.83 | 130.73 | 126.89 |
Australian Dollar | 120.72 | 134.06 | 120.90 | 132.28 |
Pounds Sterling | 208.39 | 205.07 | 217.41 | 192.07 |
Thai Baht | 4.13 | 4.22 | 4.03 | 4.34 |
Bangladesh Taka | 1.68 | 1.61 | 1.68 | 1.62 |
Euro | 175.41 | 167.17 | 179.67 | 162.13 |
Indian Rupee | 2.15 | 2.38 | 2.18 | 2.33 |
Indonesian Rupiah | 0.0119 | 0.0136 | 0.0115 | 0.0131 |
34. Functional Currency
The Group’s functional currency is the Sri Lankan Rupee, except in the following subsidiaries and equity accounted investees where the functional currency is different as they operate in different economic environments.
Company | Functional Currency |
Hayleys MGT Knitting Mills PLC | USD |
Haychem (Bangladesh) Ltd. | Taka |
PT Mapalus Makawanua Charcoal Industry | Rupiah |
Haycarb Holdings Bitung Ltd. | USD |
Eurocarb Products Ltd. | Sterling Pounds |
Haycarb Holdings Australia (Pty) Ltd. | Australian Dollars |
Haymark Inc. | USD |
Carbokarn Company Ltd. | Thai Baht |
Haylex BV Group | Euro, Yen & USD |
Dipped Products (Thailand) Ltd. | Thai Baht |
CK Regen Systems Co. Ltd. | Thai Baht |
ICO Guanti S.p.A. | Euro |
PT Tulus Lanka Coir Industries | Rupiah |
Civaro Freight India (Pvt) Ltd. | Indian Rupees |
Hayleylines Ltd. | USD |
Logiwiz Logistics India (Pvt) Ltd. | Indian Rupees |
Shizuka Co. Ltd. | Thai Baht |
Charles Fibre (Pvt) Ltd. | Indian Rupees |
PT Haycarb Palu Mitra (Indonesia) | Rupiah |
Haylex USA | USD |
35. Events Occurring after the Reporting Date
Other than those mentioned below, no other circumstances have arisen since the reporting date, which would require adjustments to, or disclosure in the Financial Statements.
- (i) Amaya Leisure PLC, a Subsidiary of Hayleys Group, has acquired 51% equity stake which is denoted by 82,718,215 shares of Sun Tan Beach Resorts (Pvt) Ltd. at a cost of Rs. 563 mn.
- (ii) Directors have proposed the payment of a final dividend of Rs. 5.00 per share for the year ended 31st March, 2014 which will be declared at the Annual General meeting to be held on 27th June, 2014. In accordance with Sri Lanka Accounting Standard No. 10 on ‘Events after Reporting Period’, the proposed final dividend has not been recognised as a liability as at the Reporting date.
36. Companies with Different Accounting Years
The Financial Statements of Worldcall Telecommunications Lanka (Pvt) Ltd., Hayleys Plantation Services Ltd., Haylex BV Group, Talawakelle Tea Estates PLC, Haychem Bangladesh Ltd., Kelani Valley Plantations Group (excluding Mabroc Group), Carbokarn Co. Ltd. Haycarb Holdings Australia Group, Haymark Inc. PT Mapalus Makawanua Charcoal Industry, Haycarb Holdings Bitung Ltd. ICO Guanti SpA and Dipped Products (Thailand) Ltd. Shizuka Co. Ltd., CK Regen System Co. Ltd., PT Haycarb Palumitra which have been drawn up to 31st December as per their reporting requirements, have been consolidated.
These Companies have been consolidated based on the Financial Statements drawn up to 31st December in compliance with LKAS 27 on ‘Consolidated and Separate Financial Statements’.
Acquisition of Ceylon Ocean Lines (Pvt) Ltd. | Total | ||
2014 | 2014 | 2013 | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | |
37. Acquisition of Subsidiaries |
|||
37.1 The acquisition had the following effect on the Group’s assets and liabilities: |
|||
Property, plant and equipment | 8,721 | 8,721 | 531,809 |
Investment property | 500,000 | 500,000 | – |
Inventories | 15,754 | 15,754 | 26,499 |
Trade and other receivables | 56,804 | 56,804 | 1,555 |
Current financial assets | 15,761 | 15,761 | – |
Borrowings | – | – | (96,668) |
Employee benefit obligations | (5,748) | – | – |
Deferred tax liability | (14,070) | – | – |
Trade and other payables | (42,763) | (42,763) | (17,370) |
Income tax payable | (13,937) | (13,937) | (20) |
Net identifiable assets and liabilities | 520,522 | 520,522 | 445,805 |
Share of net assets accounted under equity accounted investees | – | – | (29,657) |
Non-controlling interests | (46,192) | (46,192) | – |
Goodwill acquired on business combination | 215,857 | 215,857 | 128,688 |
690,187 | 690,187 | 544,836 | |
37.2 |
|||
Satisfied by | |||
Cash consideration | 690,187 | 690,187 | 544,836 |
Analysis of cash and cash equivalents on acquisition of subsidiary | |||
Cash consideration | (785,000) | (785,000) | (129,108) |
Short-term borrowings | (4,601) | (4,601) | (13,464) |
Cash at bank and in hand acquired | 99,414 | 99,414 | (402,264) |
(690,187) | (690,187) | (544,836) |
37.3
During the year Hayleys Advantis Ltd., a subsidiary of Hayleys PLC acquired the controlling interest in Ceylon Ocean Lines (Pvt) Ltd.
38. Prior Year Adjustment
The Consolidated Financial Statements have been restated in accordance with Sri Lanka Accounting Standard LKAS 8 - Accounting Policies, Changes in Accounting Estimates and Errors, to reflect the following:
- (i) Rileys (Pvt) Ltd., Haymat (Pvt) Ltd., Creative Polymats (Pvt) Ltd., which are subsidiaries of Hayleys PLC, adjusted errors due to over statement and under statement of assets and liabilities in previous years. Comparative information in the Consolidated Financial Statements have been restated as follows:
Impact to the Consolidated Financial Position as at 31st March, 2013
Property, plant & equipment | Inventories | Trade and other receivables | Trade and other payables | Income tax payable | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
As per Annual Report published for 2013 | 37,205,718 | 10,365,582 | 15,287,867 | 10,959,952 | 571,132 |
Impact of errors | (8,847) | (88,113) | (118,391) | 30,334 | 227 |
As per Annual Report published for 2014 | 37,196,871 | 10,277,469 | 15,169,476 | 10,990,286 | 571,359 |
Revenue reserves | Non-controlling interest | Total impact to the Equity | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | |
As per Annual Report published for 2013 | 11,011,187 | 11,195,960 | 33,670,799 |
Impact of errors | (223,055) | (22,858) | (245,913) |
As per Annual Report published for 2014 | 10,788,133 | 11,173,102 | 33,424,886 |
Impact to the Consolidated Income Statement for the year ended 31st March, 2013
Cost of sales | Distribution expenses | Net finance cost | Total Impact to the income statement | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
As per Annual Report published for 2013 | (57,211,418) | (2,232,081) | (1,638,124) | – |
Impact of errors | (134,984) | (3,964) | (636) | (139,584) |
As per Annual Report published for 2014 | (57,346,402) | (2,236,045) | (1,638,760) | – |
(ii) The Consolidated Income Statement has been restated due to recognition of actuarial losses in the Other Comprehensive Income.
Consolidated | Company | |
Administrative expenses | Administrative expenses | |
Rs. ’000 | Rs. ’000 | |
As per Annual Report published for 2013 | (8,362,975) | (178,647) |
Impact of change in accounting policy | 30,900 | 11,781 |
As per Annual Report published for 2014 | (8,332,075) | (166,866) |
(iii) Due to the above restatements, total impact to the Consolidated Income Statements is as follows:
Profit before tax | Tax expense | Profit for the year | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Impact of errors in the subsidiaries | (139,584) | (227) | (139,811) |
Impact of change in accounting policies | 30,900 | (5,883) | 25,017 |
Total impact | (108,684) | (6,110) | (114,794) |
Profit attributable to ordinary equity holders | Non-controlling interest | Earnings per share | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | |
As per Annual Report published for 2013 | 1,853,641 | 1,765,748 | 24.72 |
Impact of errors | (92,495) | (22,299) | (1.24) |
As per Annual Report published for 2014 | 1,761,146 | 1,743,449 | 23.48 |
39. Related Party Transactions
39.1 Parent and Ultimate Controlling Party
Company does not have an identifiable parent of its own.
39.2 Transactions with Key Management Personnel
39.2.1 Loans to Directors
No loans have been given to the Directors of the Company.
39.2.2 Key Management Personnel Compensation
Key Management Personnel comprises the Directors of the Company and details of compensation are given in Note 10 to the Financial Statements.
39.2.3 Other Transactions with Key Management Personnel
A. The names of Directors of Hayleys PLC, who are also Directors of subsidiaries joint ventures and equity accounted investees companies are stated in Annual Report of the Board of Directors.
B. Details of Directors and their spouses’ shareholdings are given in Annexes. There were no other transactions with Key Management Personnel other than those disclosed in Note 39 to Financial Statements.
C. The undermentioned Directors of Hayleys PLC, have leased the following residential premises to the under noted companies in the Group:
Lessor | Premises | Lessee | Monthly Rental Rs. |
A.M. Pandithage | No. 119, Kynsey Road, Colombo 08 | Hayleys PLC | 5,000 |
S.C. Ganegoda | No. 28, Campbell Place, Dehiwala | Haylays PLC | 2,500 |
39.3 Transactions with Subsidiaries, Equity Accounted Investees and Other Related Companies
Relationships with subsidiaries and equity accounted investees are explained in Note 18 and also under Group Companies. Business segment classification is also given under Group Companies.
(i) Companies within the Group engage in trading transactions under normal commercial terms and conditions.
(ii) Hayleys PLC provides office space to its subsidiary and equity accounted investees and charges rent. In addition the Company incurs common expenses such as on export shipping, secretarial, data processing, personnel and administration functions. Such costs are allocated to subsidiary and joint venture companies. Details are given below:
For the year ended 31st March, | 2014 | 2013 | ||||
Company | Rs. ’000 | Rs. ’000 | ||||
Subsidiaries | Subsidiaries | |||||
Business segment | Rent | Common expenses | Purchase of goods and services | Rent | Common expenses | Purchase of goods and services |
Fibre | 3,578 | 90,220 | 1,859 | 3,490 | 80,208 | 1,548 |
Hand protection | 12,130 | 105,024 | – | 12,037 | 82,415 | 12,658 |
Purification | 16,858 | 101,589 | 149 | 15,364 | 82,191 | 135 |
Textiles | – | 69,190 | 231 | – | 71,197 | 296 |
Construction materials | – | 33,308 | 696 | – | 17,721 | – |
Agriculture | 10,221 | 84,577 | 132 | 9,923 | 75,712 | 36 |
Plantations | 12,689 | 68,852 | 336 | 10,957 | 58,522 | 434 |
Industry inputs | 7,144 | 45,807 | 7,429 | 7,928 | 38,595 | 3,411 |
Power and energy | 473 | 5,592 | – | 1,079 | 2,816 | – |
Transportation and logistics | 53,567 | 107,156 | 379 | 52,926 | 95,274 | 13,281 |
Consumer products | 12,490 | 56,620 | 1,431 | 10,996 | 55,435 | 755 |
Leisure and aviation | 11,671 | 142,308 | 19,587 | 9,660 | 76,134 | 10,304 |
Investments and services | 8,601 | 41,202 | 10,150 | 8,183 | 21,125 | 12,143 |
149,422 | 951,445 | 42,379 | 142,543 | 757,345 | 55,001 |
For the year ended 31st March, | 2014 | 2013 |
Group | Rs. ’000 | Rs. ’000 |
Business segment | Equity accounted investees | Equity accounted investees |
Net expenses | Net expenses | |
Transportation and logistics | 27,814 | (12,504) |
27,814 | (12,504) |
For the year ended 31st March, | 2014 | 2013 |
Group | Rs. ’000 | Rs. ’000 |
Business segment | Joint ventures | Joint ventures |
Dividend received | Dividend received | |
Purification | 167 | 246 |
167 | 246 |
Details of inter-company balances are given below:
Company |
2014 | 2013 | ||
Rs. ’000 | Rs. ’000 | |||
Subsidiaries | Subsidiaries | |||
Business segment | Receivable | Payable | Receivable | Payable |
Fibre | 112,092 | – | 74,052 | – |
Hand protection | 8,969 | (1,557) | 8,442 | – |
Purification products | 11,960 | – | 11,143 | – |
Textiles | 381,172 | – | 258,748 | – |
Construction materials | 267 | – | 1,778 | – |
Agriculture | 41,171 | – | 37,424 | 10 |
Plantations | 12,385 | – | 7,933 | (486,749) |
Industry inputs | 234,614 | (5) | 45,470 | (618) |
Power and energy | 3,158 | (0) | 86,477 | (0) |
Transportation and logistics | 4,948 | (31) | 23,794 | (6,024) |
Consumer products | 32,680 | (626) | 25,872 | (626) |
Leisure and aviation | 136,492 | (204) | 860,597 | – |
Investments and services | 112,761 | (21,134) | 4,719 | (174,603) |
Total | 1,092,669 | (23,557) | 1,446,449 | (668,608) |
Group |
2014 | 2013 | ||
Rs. ’000 | Rs. ’000 | |||
Equity Accounted Investees | Equity Accounted Investees | |||
Business segment | Receivable | Payable | Receivable | Payable |
Transportation | 9,040 | (10,023) | 1,334 | (30,131) |
Total | 9,040 | (10,023) | 1,334 | (30,131) |
Transactions with other Related Companies
Company | Relationship | Name of Director | Nature of Transaction | Amount |
Sampath Bank PLC | Key management personnel/Significant Shareholder | Mr. Dhammika Perera | Bank Facility | 2,415,818 |
Outstanding | 1,673,747 | |||
Interest | 118,165 | |||
LB Finance PLC | Key management personnel/Significant Shareholder | Mr. Dhammika Perera | Lease Rental Paid | 7,334 |
Interest | 3,998 | |||
Pan Asia Bank PLC | Significant Shareholder | Mr. Dhammika Perera | Bank Facility | 688,763 |
Outstanding | 267,420 | |||
Interest | 57,339 | |||
Royal Ceramics PLC | Control/Significant Shareholder | Mr. Dhammika Perera | Purchase of Goods & Services | 5,621 |
Outstanding | 3,255 |
39.4
Details of guarantees given in respect of related parties are given in Note 32 to the Financial Statements.
39.5
No provision was made in respect of related party receivables.
39.6
No security has been obtained for related party receivables and all related party dues are payable on demand.
39.7
Interest on related party dues are decided based on the inter bank lending rates, associated risk and purpose for which funds are used.
39.8
There are no related parties or related party transactions other than those disclosed in Note 38 to the Financial Statements.
40. Discontinued Operations/Assets Held-for-Sale
Assets and Liabilities of Discontinued Operations
Consolidated | ||
As at 31st March, | 2014 | 2013 |
Rs. ’000 | Rs. ’000 | |
Assets classified as held-for-sale | ||
Trade and other receivable | 1,906 | 1,906 |
Cash in hand and bank | 1,115 | 1,115 |
Total assets | 3,021 | 3,021 |
Liabilities directly associated with assets classified as held-for-sale | ||
Trade and other payables | 332 | 332 |
Total liabilities | 332 | 332 |
Civaro India (Pvt) Ltd., which was setup in India, to develop an international freight management network, has now ceased operation due to negative effect of the global recession and will be wound up.
41. Segment Analysis
The segment information is based on two segmental formats. The business segment is considered as the primary format and based on the management structure of the Group. The management are of the view that the Chairman is considered the Chief Operating decision maker and resources are allocated and performance assessed based on the sectors, Therefore each sector which falls under the purview of a different GMC member is considered a separate segment. The geographical format is considered as a secondary format and is based on the location of office in which the business is recorded.
42. Financial Risk Management
The Group has exposure to the following risk from financial instruments:
- Credit risk
- Liquidity risk
- Market risk
This note presents information about the Group’s exposure to each of the above risks, the Group’s objectives, policies and processes for measuring and managing risk, and the Group’s management of capital. Further, quantitative disclosures are included throughout these Consolidated Financial Statements.
Financial Risk Management Framework
The Board of Directors has the overall responsibility for the establishment and oversight of the Group’s financial risk management framework, which includes developing and monitoring the Group’s financial risk management policies.
The Group’s financial risk management policies are established to identify, quantify and analyse the financial risks faced by the Group, to set appropriate risk limits and controls, and to monitor financial risks and adherence to limits. Financial risk management policies and systems are reviewed regularly to reflect changes in market conditions and the Group’s activities. All derivative activities for risk management purposes are carried out by Group Treasury that have the appropriate skills and experience.
The Group Audit Committee oversees how management monitors compliance with the Group’s financial risk management policies and procedures, and reviews the adequacy of the financial risk management framework in relation to the risks faced by the Group. The Group Audit Committee is assisted in its oversight role by the Management Audit System Review Department (MASRD). MASRD undertakes both regular and ad hoc reviews of financial risk management policies and procedures, the results of which are reported to the Group Audit Committee.
Credit Risk
Credit risk is the risk that a counterparty will not meet its obligations under a financial instrument or customer contract, leading to a financial loss. The Group is exposed to credit risk from its operating activities (primarily from trade receivables) and from its financing activities, including deposits with banks and financial institutions, foreign exchange transactions and other financial instruments.
Trade and Other Receivables
The Group’s exposure to credit risk is influenced mainly by the individual characteristics of each customer.
The Group has established a credit policy under which each new customer is analysed individually for creditworthiness before the Group’s standard payment and delivery terms and conditions are offered. The Group’s review includes external ratings, when available, and in some cases, bank references. Purchase limits are established for each customer, which represents the maximum open amount without requiring approval from the Management; these limits are reviewed quarterly. Customers that fail to meet the Group’s benchmark creditworthiness may transact with the Group only on a prepayment basis. Outstanding customer receivables are regularly monitored at the individual sector and Group Management Committee (GMC) level. Further, SLECIC cover or other forms of credit insurance is obtained for most exports or in the instance this is not obtained, specific GMC approval is obtained prior to the export.
In monitoring customer credit risk, customers are grouped according to their credit characteristics, including whether they are an individual or legal entity, whether they are a wholesale, retail or end-user customer, geographic location, industry, aging profile, maturity and existence of previous financial difficulties. Trade and other receivables relate mainly to the Group’s wholesale customers. Customers that are graded as ‘high risk’ are placed on a restricted customer list and future sales are made on a prepayment basis.
The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of trade and other receivables.
The maximum exposure to credit risk for trade and other receivables at the reporting date is Rs. 16.6 bn (2013 - Rs. 15.2 bn) which is recorded in Note 22 to the Financial Statements.
Investments
Credit risk from invested balances with the financial institutions are managed by the Group’s treasury department in accordance with the Group’s policy. Investments of surplus funds are made only with approved counterparties and within credit limits assigned to each counterparty. The limits are set to minimise the concentration of risks and therefore mitigate financial loss through potential counterparty’s failure.
Cash at Bank and in Hand
The Group held Cash at bank and in hand of Rs. 2.6 bn as at 31st March, 2014 (2013 - 2.1 bn) which represents its maximum credit exposure on these assets.
Respective credit ratings of banks in which group cash balances held are as follows:
- People’s Bank - AA+(lka)
- Standard Chartered Bank - AAA(lka)
- Hong Kong and Shanghai Banking Corporation Ltd. - AAA(lka)
- Commercial Bank of Ceylon PLC - AA(lka)
- Sampath Bank PLC - AA-(lka)
- Nations Trust Bank PLC - A(lka)
- Pan Asia Banking Corporation PLC Bank - BBB(lka)
- Hatton National Bank PLC - AA-(lka)
- Bank of Ceylon - AA+(lka)
- DFCC Bank - AA-(lka)
Liquidity Risk
Liquidity risk is the risk that the Group will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Group’s approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Group’s reputation.
The Group’s objective is to maintain a balance between continuity of funding and flexibility through the use of bank overdrafts, bank loans and finance leases. The Group assessed the concentration of risk with respect to refinancing its debt and concluded it to be low. Access to sources of funding is sufficiently available and debt maturing within 12 months can be rolled over with existing lenders.
Group treasury receives information from other business units regarding the liquidity profile of their financial assets and liabilities and details of other projected cash flows arising from projected future business. The liquidity requirements of business units and subsidiaries are met through central cash management by Group treasury to cover any short-term fluctuations and longer-term funding to address any structural liquidity requirements. The Group treasury monitors the cash flows in subsidiary and Group level and obtains adequate bank facilities to meet the funding requirements. The Group does not concentrate on a single financial institution, thereby minimising the exposure to liquidity risk through diversification of funding sources. The Group aims to fund investment activities of the individual and Group level by funding the long-term investment with long-term financial sources in terms of equity, debenture or long-term loans. Short-term investments are funded using short-term loans. Group has been successful in arranging long term funding from overseas as a measure to diversify its funding sources which enabled reducing the sole dependency on domestic market for project financing. The Group also issued debentures in domestic market as a measure to reduce its dependency on local banking system for all its financing requirement and thereby freeing available banking lines for future projects.
The monthly liquidity position is monitored by the Treasury. All liquidity policies and procedures are subject to review and approval by Board of Directors. Daily reports cover the liquidity position of both the Group and operating subsidiaries.
The table below summarises the maturity profile of the Group’s financial liabilities based on contractual undiscounted payments.
As at 31st March, 2014 | On demand | Less than 3 months | 3 to 12 months | 1 to 5 years | >5 years | Total |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Group | ||||||
Interest-bearing loans and borrowings | 1,586,147 | 12,540,649 | 2,544,399 | 8,101,034 | 1,105,985 | 25,878,214 |
Trade and other payables | 2,392,578 | 8,327,080 | 723,119 | 233,216 | 3,835 | 11,679,828 |
Other current financial liabilities | – | 58,653 | – | – | – | 58,653 |
3,978,725 | 20,926,382 | 3,267,518 | 8,334,250 | 1,109,820 | 37,616,695 | |
Company | ||||||
Interest-bearing loans and borrowings | 9,387 | 1,818,324 | 822,072 | 3,873,705 | – | 6,523,488 |
Trade and other payables | 174,875 | 90,041 | – | 69,756 | 2,033 | 336,705 |
Other Current financial liabilities | – | 58,653 | – | – | – | 58,653 |
184,262 | 1,967,018 | 822,072 | 3,943,461 | 2,033 | 6,918,846 |
As at 31st March, 2013 | On demand | Less than 3 months | 3 to 12 months | 1 to 5 years | >5 years | Total |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Group | ||||||
Interest-bearing loans and borrowings | 4,468,933 | 4,473,065 | 8,950,262 | 4,682,320 | 988,834 | 23,563,414 |
Trade and other payables | 2,770,322 | 5,479,976 | 2,739,988 | – | – | 10,990,286 |
7,239,255 | 9,953,041 | 11,690,250 | 4,682,320 | 988,834 | 34,553,700 | |
Company | ||||||
Interest-bearing loans and borrowings | 1,392,439 | 3,394,030 | 357,500 | 910,000 | – | 6,053,969 |
Trade and other payables | 138,304 | 83,173 | – | 59,794 | 859 | 282,130 |
1,530,743 | 3,447,203 | 357,500 | 969,794 | 859 | 6,336,099 |
Market Risk
Market risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market prices. Market prices comprise four types of risk: interest rate risk, currency risk, commodity price risk and other price risks, such as equity price risk. Financial instruments affected by market risk include loans and borrowings, deposits, available-for-sale investments and derivative financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return.
The sensitivity analyses in the following sections relate to the position as at 31st March, 2014 and 2013.
Interest Rate Risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Group mainly borrows in the short term to fund its working capital requirements which are linked to floating interest rates. For other funding needs the Group maintains a proper mix of fixed and floating interest rates based on the predictability of future cash flows. Group treasury closely monitors the interest rate fluctuations in the market and advises the sectors of the Group on a regular basis.
Interest Rate Sensitivity
The following table demonstrates the sensitivity to a reasonably possible change in interest rates on that portion of loans and borrowings affected. With all other variables held constant, the Group’s profit before tax is affected through the impact on floating rate borrowings as follows:
Increase/decrease in basis points | Effect on profit before tax Rs. ’000 | |
Group | ||
2014 | + 150 | 89,307 |
- 150 | (89,307) | |
2013 | + 105 | (43,915) |
- 105 | 43,915 | |
Company | ||
2014 | + 150 | 28,352 |
- 150 | (28,352) | |
2013 | + 105 | 9,555 |
- 105 | (9,555) |
Foreign Currency Risk
Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The Group is exposed to currency risk on sales, purchases and borrowings and net investments in foreign subsidiaries that are denominated in a currency other than the respective functional currencies of the Group. These currencies primarily are the Euro, US Dollars (USD), Bangladesh Taka, Pound Sterling (GBP), Indonesia Rupiah and Thailand Baht.
The Group hedges its exposure to fluctuations on the translation of its foreign operations by holding net borrowings in foreign currencies and by using foreign currency swaps and forward contracts. Group treasury closely monitors the exchange rate fluctuations and advises the sectors on a regular basis.
Foreign Currency Sensitivity
The following tables demonstrate the sensitivity to a reasonably possible change in the US Dollar and Euro exchange rates, with all other variables held constant. The impact on the Group’s profit before tax is due to changes in the fair value of monetary assets and liabilities.
The Group’s exposure to foreign currency changes for all other currencies is not material.
Increase/decrease in exchange rate | Effect on profit before tax Rs. ’000 | ||
Group | |||
2014 | USD | + 5% | (303,782) |
Euro | + 5% | 12,410 | |
USD | - 5% | 303,782 | |
Euro | - 5% | (12,410) | |
2013 | USD | + 5% | (217,703) |
Euro | + 5% | 2,668 | |
USD | - 5% | 217,703 | |
Euro | - 5% | (2,668) | |
Company | |||
2014 | USD | + 5% | (54,471) |
USD | - 5% | 54,471 |
Commodity Risk
The Group is affected by the volatility of certain commodities. Its operating activities require the ongoing purchase and manufacturing process. Due to the significantly increased volatility of the price of the underlying, the management has developed and enacted a risk management strategy regarding commodity price risk and its mitigation. The sectors constantly monitor the raw material price levels of Charcoal, Rubber, Aluminium and Yarn for downwards trends and invest in bulk purchase when low prices are prevalent. Management may revise the selling price based on the commodity prices whenever possible.
Equity Price Risk
The Group’s listed and unlisted equity securities are susceptible to market price risk arising from uncertainties about future values of the investment securities. The Group manages the equity price risk through diversification and by placing limits on individual and total equity instruments. Management of the Group monitors the mix of debt and equity securities in its investment portfolio based on market indices. Material investments within the portfolio are managed on an individual basis and all buy and sell decisions are approved by the GMC. Equity price risk is not material to the Financial Statements.
Capital Management
The Board’s policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain future development of the business. Capital consists of share capital, reserves, retained earnings and non-controlling interests of the Group. The Board of Directors monitors the return on capital as well as the level of dividends to ordinary shareholders.
The gearing ratio at the reporting date was as follows:
Consolidated | Company | |||
2014 | 2013 | 2014 | 2013 | |
Rs. ’000 | Rs. ’000 | Rs. ’000 | Rs. ’000 | |
Consolidated | ||||
Interest-bearing borrowing | 9,207,019 | 5,671,153 | 3,873,705 | 910,000 |
Current portion of long-term interest-bearing borrowings | 2,662,252 | 1,584,541 | 1,096,096 | 476,667 |
Short-term interest-bearing borrowings | 14,008,943 | 16,307,719 | 1,553,687 | 4,667,302 |
25,878,214 | 23,563,413 | 6,523,488 | 6,053,969 | |
Equity | 36,337,266 | 33,424,886 | 8,268,815 | 8,146,781 |
Equity and debts | 62,215,480 | 56,988,299 | 14,792,303 | 14,200,750 |
Gearing ratio | 42% | 41% | 44% | 43% |
Collateral
The Group has not pledged its debtors as collateral for long-term borrowings as at 31st March, 2014, other than those mentioned in Note 25.12 to the Financial Statements.