Annual Report 2008-09 - New Zealand Film Commission
Annual Report 2008-09 - New Zealand Film Commission
Annual Report 2008-09 - New Zealand Film Commission
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
NZ FILM COMMISSION ANNUAL REPORT 08/<strong>09</strong><br />
24. EMPLOYEE REMUNERATION<br />
During the year, the number of employees of the NZFC, not being members, who received<br />
remuneration and other benefits in excess of $100,000 were:<br />
Number of Employees<br />
20<strong>09</strong> <strong>2008</strong><br />
Remuneration<br />
$230,000 - $240,000 0 1<br />
$190,000 - $200,000 1 0<br />
$160,000 - $170,000 0 1<br />
$140,000 - $150,000 1 0<br />
$130,000 - $140,000 2 0<br />
$120,000 - $130,000 0 1<br />
$110,000 - $120,000 0 2<br />
4 5<br />
During the year ended 30 June 20<strong>09</strong>, no employees received compensation and other benefits in relation<br />
to cessation. No Board members received compensation or other benefits in relation to cessation (<strong>2008</strong><br />
= 0) The CEO position changed during the year and the Deputy CEO fulfilled the CEO role for six months<br />
before the role was filled. This accounts for the changes to the salary band.<br />
25. RECONCILIATION OF NET CASH FLOWS FROM OPERATING ACTIVITIES<br />
WITH THE NET SURPLUS FOR THE YEAR<br />
20<strong>09</strong><br />
$<br />
<strong>2008</strong><br />
$<br />
Net Surplus (1,677,115) (1,452,305)<br />
Add back: Non Cash Items<br />
Loss on Disposals 0 4,124<br />
Doubtful Debts 167,334<br />
Bad Debts Written Off (47,105)<br />
Depreciation and Amortisation 201,113 226,666<br />
Movements in Working Capital<br />
(1,355,773) (1,221,515)<br />
(Decrease) Increase in Accounts Receivable after excluding Capital<br />
Items (581,705) (47,175)<br />
Decrease (Increase) in Accounts Payable after excluding Capital<br />
Items 17,506 (584,735)<br />
Decrease (Increase) in Employee Entitlements (15,274) 14,376<br />
Decrease (Increase) in GST Payable 689,467 (59,690)<br />
Decrease (Increase) in Finance Lease 13,237 0<br />
Decrease (Increase) in <strong>Film</strong> Income Account 190,894 369,645<br />
Decrease (Increase) in Project Commitments 7,602,890 (4,807,641)<br />
Total Movements in Working Capital 7,917,015 (5,115,220)<br />
Net Cash Flows from Operating Activities (9,272,788) 3,893,705<br />
26. EVENTS AFTER BALANCE DATE<br />
There were no significant events after balance date.<br />
27. CATEGORIES OF FINANCIAL ASSETS AND LIABILITIES<br />
The carrying amounts of financial assets and liabilities in each of the NZ IAS 39 categories<br />
are as follows:<br />
46 Notes to the Financial Statements 47<br />
20<strong>09</strong><br />
$<br />
<strong>2008</strong><br />
$<br />
Loans and receivables<br />
Cash and cash equivalents 3,681,197 7,117,<strong>09</strong>7<br />
Trade and other receivables 3,678,045 1,929,193<br />
Investments - term deposits 12,5<strong>09</strong>,616 20,200,000<br />
19,868,859 29,246,290<br />
Financial liabilities measured at amortised cost<br />
Trade and other payables 1,797,817 2,010,543<br />
Project Commitments 8,811,312 16,414,202<br />
<strong>Film</strong> Income 192,963 188,876<br />
10,802,<strong>09</strong>3 18,613,621<br />
28. MAJOR BUDGET VARIANCES<br />
Budgeted revenue and expenditure assumed receipt and disbursement of $11.7M of SPIF<br />
grants by NZFC, in its role as administrator of the scheme.<br />
In the period no final applications for SPIF grants were processed, so no SPIF revenue was<br />
provided by the Crown, and no SPIF grants were paid out.<br />
Total income (excluding SPIF grants) was $21.07M, 18% higher than budgeted. This was<br />
almost completely due to feature film project writebacks,<br />
totalled $2.77M. Of this total writeback 84.41% relates to reductions in financing offers to two<br />
feature films: Separation City and Matariki.<br />
Total expenditure (excluding SPIF grants) was $22.679M, 5.7% higher than budgeted. The<br />
overspend was primarily feature film production financing,<br />
and was possible because of the level of reserves carried forward at the beginning of the<br />
financial period, which had been specificallytagged by the<br />
NZFC towards production financing.