apr-11.pdf (2.07 MB) - Crown Ownership Monitoring Unit

Summary Financial TablesFinancial Year to 30 June 2011Financial Year to 30 June 201030 June2011Board Estof CommValueNet CashFlowsfromOperatingActivitiesROEDividendYield*TSR*NetGearing30 June2010Board Estof CommValueNet CashFlowsfromOperatingActivitiesROEDividendYield*TSR*NetGearingAir NZ** 904.3 344.8 5.2% 5.8% 10.6% 14.3% 864.0 250.5 5.1% 6.2% 26.9% 0.3%Airways 117.6 24.9 10.5% 5.1% 5.3% 29.8% 117.4 17.9 (1.9%) 4.5% 14.5% 37.5%Animal Control Products 6.2 1.9 28.8% 16.6% 11.5% 0.0% 6.5 1.3 13.1% 14.9% 7.4% 0.0%AsureQuality 94.8 12.1 22.5% 5.7% 17.0% 13.5% 85.4 8.2 16.3% 5.3% 5.3% 20.6%Crown Fibre Holdings 0.0 (16.3) (111.2%) N/A N/A 0.0% 0.0 (3.2) (43.2%) N/A N/A 0.0%Genesis 2,120.0 194.2 (1.1%) 0.0% 30.5% 40.8% 1,624.0 190.0 4.9% 2.6% 15.6% 26.4%KiwiRail (484.0) 47.6 0.3% 0.0% N/A 3.5% 12,419.0 134.1 1.6% 0.0% N/A 3.5%Kordia 112.0 39.7 (16.6%) 0.0% (43.7%) 45.9% 199.0 39.8 (1.0%) 0.0% 19.2% 47.1%Landcorp 1,400.0 51.8 8.9% 1.3% 10.3% 10.4% 1,270.0 18.1 (0.4%) 0.7% (12.4%) 11.4%Learning Media 16.5 (2.4) 9.7% 0.7% 58.1% 0.0% 10.5 1.5 32.4% 0.0% 90.9% 0.0%Meridian 6,500.0 368.7 6.1% 10.4% 7.2% 19.0% 6,700.0 451.8 3.9% 5.8% 28.2% 23.3%MetService 49.3 4.7 23.1% 3.2% 15.7% 48.1% 43.9 5.1 20.3% 2.8% 28.6% 40.9%Mighty River Power 3,719.0 294.4 4.5% 2.7% 11.4% 24.6% 3,425.0 199.5 3.2% 8.3% 7.5% 26.5%NZ Post 1,024.0 (607.5) (4.4%) 0.2% (12.8%) 89.4% 1,177.0 34.8 0.2% 0.5% 2.5% 90.1%Public Trust 36.0 (0.8) 2.8% 0.0% 4.3% N/A 34.5 (3.3) 311.2% 0.0% N/A N/AQuotable Value 33.0 0.0 (9.9%) 0.0% (3.9%) 0.0% 34.4 2.4 2.7% 4.0% 19.6% 0.0%Solid Energy 2,773.0 128.9 18.1% 0.7% (14.7%) 29.6% 3,275.6 86.1 15.5% 1.9% 37.3% 34.4%Transpower 1,600.0 285.4 5.3% 0.0% 0.0% 54.1% 1,600.0 312.8 4.6% 0.0% 28.0% 52.7%TVNZ 306.3 44.7 1.3% 1.6% 7.0% 3.4% 290.9 34.8 (15.2%) 0.6% 59.8% 18.4%All Commercial Priority 20,328.0 1,216.8 2.7% 4.3% 4.5% 37.8% 33,177.1 1,782.2 2.6% 4.2% 19.3% 38.7%Crown ResearchInstitutionsAgResearch 195.1 16.9 3.3% 0.0% 0.1% 0.0% 194.9 20.0 (4.5%) 0.0% (0.1%) 1.7%ESR 35.5 7.3 9.5% 0.0% 9.9% 0.0% 32.3 8.2 (1.6%) 0.3% (0.9%) 0.0%GNS 23.4 9.3 8.1% 0.4% 7.3% 2.7% 21.9 7.9 5.0% 1.1% 8.7% 16.3%Industrial Research 39.2 5.6 6.1% 0.0% 2.4% 0.0% 38.3 10.1 0.5% 0.0% 14.4% 0.0%Landcare Research 27.0 6.2 8.6% 2.6% (3.3%) 0.0% 28.6 4.8 (7.6%) 1.7% 6.1% 0.0%NIWA 89.0 12.1 1.4% 0.0% 4.7% 12.7% 85.0 23.9 5.2% 0.0% 1.2% 3.7%Plant and Food Research 68.2 12.3 1.3% 0.0% 1.2% 0.0% 67.5 6.9 (8.2%) 0.0% (7.9%) 0.0%Scion 25.9 3.2 7.3% 0.0% (3.3%) 0.0% 26.8 3.4 (3.9%) 4.2% 6.6% 0.0%CRIs subtotal 503.4 72.8 4.0% 0.2% 1.8% 0.0% 495.3 85.3 (2.5%) 0.4% 0.9% 0.0%Health Benefits 0.0 2.1 150.5% N/A N/A 0.0% 0.0 0.0 N/A N/A N/A N/ANZ Lotteries Commission 0.0 203.6 515.8% N/A N/A 0.0% 0.0 165.4 406.0% N/A N/A 0.0%NZVIF 0.0 (1.2) 0.1% N/A N/A 0.0% 0.0 (1.4) (6.3%) N/A N/A 0.0%REANNZ 0.0 (9.3) (15.2%) N/A N/A 0.0% 0.0 (3.9) (38.0%) N/A N/A 0.0%Radio NZ 0.0 3.5 (0.5%) N/A N/A 0.0% 0.0 3.3 (1.0%) N/A N/A 0.0%Christchurch Airport** 174.0 9.4 3.7% 1.2% (1.9%) 28.9% 179.5 8.8 (0.0%) 1.4% (1.5%) 22.0%Dunedin Airport** 13.9 1.3 2.6% 1.0% 2.6% 1.0% 13.6 1.2 (0.2%) 0.0% N/A 42.0%Hawke’s Bay Airport** 7.5 0.5 7.1% 0.0% 7.3% 0.0% 7.0 0.4 1.9% 0.0% N/A 0.0%Invercargill Airport** 3.1 0.1 6.7% 0.0% 7.0% 50.7% 2.9 0.4 (10.2%) 0.0% (9.7%) 51.6%Other subtotal 198.5 210.1 53.5% N/A N/A 0.0% 203.0 174.2 N/A N/A N/A 0.0%All Companies (exclCFIs)***21,029.8 1,499.7 3.3% 5.0% 5.2% 36.9% 33,875.4 2,041.7 3.0% 5.0% 19.6% 37.8%* Excludes KiwiRail** Numbers are expressed in proporon to the Crown’s ownership interest in the company*** Incomplete informaon for some metricspage | 112