e r 2 - Umgeni Water

More documents

Recommendations

Info

| Financial Ratios ChapterGroup Financial Indicators and Ratios F08 F09 F10 F11 F11 F12 F13 F14 F15 F16Actual Actual Actual Budget ForecastC Financial Risks21 Current ratio (current assets divided by current liabilities) 1.375 0.990 2.418 1.915 2.635 2.717 2.872 2.612 2.436 2.222 Debt ratio (total debt divided by total assets) 0.568 0.485 0.352 0.350 0.314 0.280 0.279 0.245 0.207 0.17123 Gross Debt-equity ratio (total liabilities divided by total accumulated reserves) 2.033 1.279 0.727 0.647 0.556 0.448 0.430 0.357 0.284 0.22324 Net Debt-equity ratio (Net liabilities divided by total accumulated reserves) 1.112 0.480 0.153 0.341 0.120 0.114 0.116 0.109 0.079 0.08425 Weighted Average Cost of Capital (WACC) (Per AFS) 13.22% 12.63% 9.50% 9.78% 9.33% 9.42% 9.52% 9.69% 9.86% 10.02%26 Weighted Average Cost of Capital (WACC) (Finance costs/Gross borrowings) 13.03% 13.52% 15.18% 8.58% 8.41% 7.68% 7.13% 8.06% 8.44% 9.16%27 Financial Leverage (D/(D+E)) (Net of redemption assets) 0.616 0.449 0.418 0.391 0.355 0.308 0.300 0.263 0.221 0.182C Debt ManagementNet Debt28 Total Borrowings (as per Balance sheet) 2 078 336 1 978 903 1 517 448 1 637 886 1 400 167 1 353 041 1 487 828 1 394 212 1 262 160 1 124 19729 Total Investment (as per Balance sheet) 941 315 1 235 897 1 197 295 773 497 1 097 764 1 009 295 1 085 480 970 297 913 297 702 29730 Net Borrowings (Total Borrowings - Total Investment) 1 137 021 743 007 320 153 864 388 302 403 343 747 402 348 423 916 348 863 421 900D Business Credit Risk31 Interest Cover (EBIT/int paid) 1.855 2.400 2.387 3.960 3.239 4.315 3.778 3.958 5.631 6.47532 EBITDA interest coverage (EBITDA/int paid) 2.633 2.993 3.463 5.370 5.663 6.540 5.785 5.763 7.026 7.90333 Cash from operations/average total debt 0.406 0.377 0.558 0.416 0.519 0.537 0.474 0.514 0.640 0.75334 Return on average total capital 0.545 0.415 0.296 0.220 0.191 0.189 0.144 0.131 0.135 0.13235 EBITDA/Sales 0.554 0.542 0.488 0.467 0.393 0.364 0.357 0.353 0.381 0.38736 Funds flow net debt pay back (cash from op before WC adj/total int bearing debt) 0.382 0.404 0.545 0.461 0.539 0.573 0.476 0.523 0.644 0.759E Surplus Ratios37 Accounting Surplus (NP)/Fixed Assets (PPE) 0.170 0.213 0.201 0.132 0.139 0.144 0.110 0.101 0.111 0.10938 Return on turnover (NP)/Revenue 0.305 0.353 0.331 0.301 0.253 0.271 0.254 0.243 0.274 0.28739 EBITDA 714 070 809 629 797 662 754 265 667 110 678 886 612 791 646 981 747 369 813 06340 Net Debt/EBIDAR 1.592 0.918 0.401 1.146 0.453 0.506 0.656 0.654 0.466 0.518Umgeni Water Five-Year Business Plan | 2011/2012 to 2015/2016 Page 138
| Self-Evaluation Staatement onFinanciall Viabilityoff Umgenii WaterChapterChapter 19.Self-Evaluationn StatementonFinancialViabilityy ofUmggeniWaterr19. 119.1.1OperatingPerformanceanalysisKey Indicators of Operatingg PerformanceUmgeniWater’s operating performancecanbe measuredd in termsof the t followingkeyy indicators:Figure 19.111: EBIT7000600050004000557642620EBIT5704804955105996666EBIT and thustNet profitadverselyaffected especiallyintheyearsF’111 to F’14dueto:• F’11 CredCdit note R30m duetoo amounts previouslyR'm30002000invoicedto DWAfor damoperating and maintenance100002008200920102011201220133 20144 201525 20166costss andassetimpairmentsR87m• F’12:Asset ImpairmentFigure 19.212: Net ProffitR96mm• F’13:Asset ImpairmentR95mmR'm700060005000400030002000391526540NetProfit505428435446538602• F’13:Conversioncost ofconverting froma definedbenefit plan to a definedcontributionplan R36m• F’14:Asset ImpairmentR81mm• F’14:Conversioncost of1000converting froma defined020082009201020112012201320144 20155 20166benefit plan to a definedcontributionplan R46mUmgeni Water Five-YearBusinessPlan | 2011/20122 too 2015/2016Pagee 139
Page 1:
WF2WaFiv20atev01er fUve11forUe-Y1/r
Page 4 and 5:
Chapter| Table of ContentsPage 2 Um
Page 6:
Chapter| Foreword by the ChiefExecu
Page 9 and 10:
| Introduction and Strategy Chapter
Page 11 and 12:
Page 13 and 14:
| Introduction andd StrategyChapter
Page 15 and 16:
Page 17 and 18:
Page 19 and 20:
Page 21 and 22:
| Policy StatementChapterChapter 3.
Page 23 and 24:
| Directivesby thee MiniisterChapte
Page 25 and 26:
For thee strategicobjective ‘excc
Page 27 and 28:
| Self-Appraisal Chaptero The proje
Page 29 and 30:
| Participation inCompaniesChapterC
Page 31 and 32:
| Water ResourcesChapterChapter 7.W
Page 33 and 34:
| Water Resources Chapter7.2 Water
Page 35 and 36:
7.4 Water Demands, Planned Developm
Page 37 and 38:
| Water Resources ChapterFigure 7.1
Page 39 and 40:
| Water Resources Chapterconstructi
Page 41 and 42:
| Water ResourcesChapterandSouthCoa
Page 43 and 44:
| BulkPotable WaterSupply PlanChapt
Page 45 and 46:
| BulkPotable Waterr Supply PlanCha
Page 47 and 48:
| Bulk Potable Water Supply Plan Ch
Page 49 and 50:
Page 51 and 52:
8.4.2 Bulk Water Supply Infrastruct
Page 53 and 54:
Page 55 and 56:
Page 57 and 58:
Page 59 and 60:
| Bulk Wastewater Treatment andd Di
Page 61 and 62:
| RetailSupplyChapterChapter 10.Ret
Page 63 and 64:
| OtheOer Activitiess (Sectionn 30)
Page 65 and 66:
| Other Activities (Section 30) Cha
Page 67 and 68:
| HumanResources PlanChapterChapter
Page 69 and 70:
| HumanResources PlanChapterFigure1
Page 71 and 72:
| Human Resources Plan ChapterThe s
Page 73 and 74:
| HumanResources PlanChapter12.7Gov
Page 75 and 76:
| Environmental ManaMagementt Progr
Page 77 and 78:
| Environmental Management Programm
Page 79 and 80:
| Waterr Conservationandd Demand Ma
Page 81 and 82:
C1InpvGmeTwaacTcD2Ft2UwmUpC15npevoG
Page 83 and 84:
| Financial Plan Chapter15.2.2 Staf
Page 85 and 86:
| Financial Plan Chapter15.2.4 Raw
Page 87 and 88:
SalTabCusteTheMsunuMguSizaUguiLemSi
Page 89 and 90: | Financial Plan Chapter15.4 Tariff
Page 91 and 92: | Financial Plan Chapter15.5 Subsid
Page 93 and 94: | Financial Plan Chapter15.7 Challe
Page 95 and 96: Table 15.12: Umgeni Water Income St
Page 97 and 98: | Financial Plan ChapterTable 15.14
Page 101 and 102: Table 15.18: Umgeni Water Cash Flow
Page 103 and 104: Table 15.20: Msinsi Holdings Balanc
Page 105 and 106: Table 15.22: Umgeni Water Services
Page 109 and 110: Table 15.26: Group Cash Flow Statem
Page 111 and 112: | Financial Plan Chapter15.9 Capita
Page 113 and 114: | Financial PlanChapterFigure 15. .
Page 115 and 116: | Financial Plan ChapterProject Cat
Page 117 and 118: | Financial PlanChapterTable 15.31:
Page 119 and 120: Table 15.34: Rural Project Evaluati
Page 121 and 122: | Financial Plan ChapterProject Cat
Page 123 and 124: | Financial PlanChapterFigure15.8:
Page 125 and 126: | Debt Management and Funding Requi
Page 127 and 128: | Debt Management and Funding Requi
Page 129 and 130: | DebtManagement andd Fundingg Requ
Page 131 and 132: 16.1.6 Debt Curve| Debt Management
Page 133 and 134: | DebtManagement andd Fundingg Requ
Page 135 and 136: | Materiality and significance fram
Page 137 and 138: | Financial Ratios ChapterChapter 1
Page 139: Table 18.2: Group Financial Ratios|
Page 143 and 144: | Self-Evaluation Staatement onFina
Page 145 and 146: | Self-Evaluation Staatement onFina
Page 147 and 148: | Self-Evaluation Statement on Fina
Page 149 and 150: | Bank Accounts Chapter19.7 Analysi
Page 151 and 152: | Analysis of o RiskRksChapterChapt
Page 153 and 154: | Analysis of Risks Chapter# Risk a
Page 155 and 156: | Organisational Scorecard: Key Per
Page 165 and 166: | DeclarationChapterChapter 23.Decl
show all

e r 2 - Umgeni Water

Create successful ePaper yourself

Delete template?

Save as template?