Impairment tests for goodwillGoodwill is allocated to the Group’s cash generating units (CGUs) as follows:<strong>2008</strong> 2007$000 $000CGUAsia Pacific 304,195 169,452EMEA 191,480 112,881North America 924,512 876,0651,420,187 1,158,398The recoverable amount of goodwill is determined based on a value in use calculation for each CGU to which goodwillhas been allocated. The value in use calculation uses the discounted cash flow methodology for each CGU, based uponfive years of pre tax cash flows, plus a terminal value.(a) Key assumptions used for value in use calculationsManagement have reviewed and changed the key assumptions used in the value in use calculations against current marketconditions.02-13Overview14-36GovernanceThe following describes each key assumption on which management has based its value in use calculations for each CGU.a) Five year pre tax cash flow projections, based upon management approved budgets covering a one year period, with thesubsequent periods based upon management expectations of growth excluding the impact of possible future acquisitions,business improvement capital expenditure and restructuring.b) Earnings growth rates applied beyond the initial five year period are as follows for each CGU in <strong>2008</strong>; Asia Pacific 2%(1% in 2007), EMEA 2% (1% in 2007) and North America 3% (2% in 2007).c) The discount factor used was 12.32% in <strong>2008</strong> and 15.7% in 2007.(b) Impact of possible changes in key assumptionsManagement has considered changes in key assumptions that they believe to be reasonably possible. In all instances considered,the recoverable amount of the CGU’s goodwill significantly exceeded its carrying amount.ConsolidatedParent Entity<strong>2008</strong> 2007 <strong>2008</strong> 2007$000 $000 $000 $00020. PAYABLESCurrentTrade payables – unsecured 25,770 21,851 - -Trade payables – intercompany - - 1,064 9,468GST/VAT payable 15,683 14,570 - -Employee entitlements (note 28) 14,508 12,406 283 242Broker client deposits (note 10) 29,044 25,768 - -Other client liabilities (note 10) 200 - - -Other creditors and accruals 202,395 165,057 1,660 1,259Other payables 20,441 20,758 7,545 4,411308,041 260,410 10,552 15,380Non-CurrentLoans from subsidiaries – unsecured - - 707,431 144,316Other payables 1,754 5,476 - -1,754 5,476 707,431 144,31637-88Financials89-92Reports93-96Further InformationPAGE 59
Notes to the Financial Statements21. INTEREST BEARING LIABILITIESConsolidatedParent Entity<strong>2008</strong> 2007 <strong>2008</strong> 2007$000 $000 $000 $000CurrentBank loans - 35 - -Revolving multi-currency facility (a) 25,000 - - -Lease Liability - secured (c) 4,804 1,116 - -29,804 1,151 - -Non-CurrentBank loans (d) 6,196 - - -Revolving multi-currency facility (a) 544,277 129,565 - -USD Senior Notes (b) 319,622 302,012 - -Loans from subsidiaries - unsecured - - 43,437 66,256Lease liability - secured (c) 11,023 2,371 - -881,118 433,948 43,437 66,256(a) The consolidated entity maintains two revolving multi-currency facilities which were signed on 4 October 2007 and amendedin March <strong>2008</strong>. The first revolving multi-currency facility is for US$200,000,000. This facility was drawn to United States dollarequivalent of $25,000,000 at 30 June <strong>2008</strong>. This facility terminates on 2 October <strong>2008</strong>. The second revolving multi-currencyfacility is US$550,000,000 and terminates on 4 October 2010. This facility was drawn to United States dollar equivalent of$544,277,000 at 30 June <strong>2008</strong>. These facilities are subject to negative pledge agreements that impose certain covenants uponthe consolidated entity.(b) On 22 March 2005 Computershare US General Partnership, a controlled entity of Computershare Limited, issued 52 notes inthe United States. These notes were six, seven, ten and twelve years in length and were issued at fair value, with no premiumor discount. Floating interest is paid on the six year note on a quarterly basis. Fixed interest is paid on the seven, ten and twelveyear notes on a semi-annual basis. The consolidated entity uses interest rate derivatives to manage the fixed interest exposurethat arises as a result of notes issued. The following table provides a reconciliation of the USD Senior Notes.Consolidated<strong>2008</strong> 2007$000 $000Net debt reconciliationUSD Senior Notes at cost 318,500 318,500Fair value movement of USD Senior Notes 1,122 (16,488)Total net debt 319,622 302,012Interest rate derivative (asset)/liability – fair value hedge (note 18) (1,134) 16,499Total 318,488 318,511The gain or loss from remeasuring the hedging instruments (interest rate derivatives) at fair value is recognised immediately inthe income statement along with the change in fair value of the underlying hedged item (USD Senior Notes).The increase in the <strong>2008</strong> financial year in the USD Senior Notes liability reflects the valuation change due to reduced marketinterest rates at balance date for the term until maturity. This increase is offset by the asset representing the fair value ofinterest rate derivatives used to effectively convert the USD fixed interest rate notes to floating interest rates. The conversionto floating interest rate using derivatives provides a hedge against the Group’s USD margin income exposure to floating interestrates.(c) The lease liability is secured directly against the assets to which the leases relate.(d) The bank loans mature on 30 April 2015.PAGE 60 Computershare Annual Report <strong>2008</strong>