For the month of August 2005
Amcor Limited
(Translation of registrants name into English)
679 Victoria Street Abbotsford
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F ý Form 40-F o
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ý No o
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- 0000869428
Amcor News Release
For Release: Wednesday 24 August, 2005
Amcor Limited Senior Executive Appointment
Amcor announces today the appointment of Ron Delia to the role of Executive General Manager Operations Development. Mr Delia is presently Associate Principal with McKinsey & Company in New York, and will take up his new role with Amcor on 21 September 2005.
Mr Delia has an extensive background working with global manufacturing and packaging businesses since he joined McKinsey in 2000. Prior to joining McKinsey he held a senior management role in a business that is now part of Alcan Packaging.
As a member of Amcors Global Executive Team, Mr Delia will report directly to Amcors CEO and Managing Director, Ken MacKenzie, and his role, which is new, will focus on customer and market-facing activities, global IT, procurement and other cross-divisional opportunities.
For more information:
John Murray |
|
Ken MacKenzie |
EGM Corporate Affairs |
|
CEO & Managing Director |
Amcor Limited |
|
Amcor Limited |
Tel: + 61 3 9226 9005 |
|
Tel: + 61 3 9226 9001 |
Amcor Limited
ABN 62 000 017 372
679 Victoria Street
Abbotsford Victoria 3067 Australia
Tel: 61 3 9226 9000 Fax: 61 3 9226 6500
www.amcor.com
AMCOR LIMITED
A.B.N. 62 000 017 372
FULL YEAR FINANCIAL REPORT
FULL REPORT
30 JUNE 2005
24th August 2005
Amcor Limited and its controlled entities
Statements of Financial Performance
|
|
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
For the year ended 30 June |
|
Note |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from sale of goods |
|
2 |
|
11,099.6 |
|
10,405.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues from ordinary activities |
|
2 |
|
174.7 |
|
175.0 |
|
365.5 |
|
406.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue from ordinary activities |
|
2 |
|
11,274.3 |
|
10,580.9 |
|
365.5 |
|
406.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses from ordinary activities excluding borrowing costs |
|
3 |
|
(10,871.2 |
) |
(9,964.0 |
) |
287.1 |
|
(95.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Borrowing costs |
|
1(8),3 |
|
(158.1 |
) |
(145.4 |
) |
(217.2 |
) |
(179.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT FROM ORDINARY ACTIVITIES BEFORE RELATED INCOME TAX EXPENSE |
|
|
|
245.0 |
|
471.5 |
|
435.4 |
|
131.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense) / benefit relating to ordinary activities |
|
5 |
|
(58.8 |
) |
(111.3 |
) |
37.9 |
|
46.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT FROM ORDINARY ACTIVITIES AFTER RELATED INCOME TAX EXPENSE |
|
|
|
186.2 |
|
360.2 |
|
473.3 |
|
178.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit attributable to outside equity interests |
|
|
|
(13.0 |
) |
(14.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET PROFIT ATTRIBUTABLE TO MEMBERS OF THE PARENT ENTITY |
|
27 |
|
173.2 |
|
345.7 |
|
473.3 |
|
178.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-OWNER TRANSACTION CHANGES IN EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net exchange difference relating to self-sustaining foreign operations |
|
26 |
|
(159.8 |
) |
(65.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues, expenses and valuation adjustments attributable to members of the parent entity recognised directly in equity |
|
|
|
(159.8 |
) |
(65.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CHANGES IN EQUITY FROM NON-OWNER RELATED TRANSACTIONS ATTRIBUTABLE TO THE MEMBERS OF THE PARENT ENTITY |
|
29 |
|
13.4 |
|
280.3 |
|
473.3 |
|
178.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET OPERATING PROFIT ATTRIBUTABLE TO MEMBERS OF THE PARENT ENTITY: |
|
|
|
|
|
|
|
|
|
|
|
Before significant items |
|
|
|
443.0 |
|
440.3 |
|
473.3 |
|
178.0 |
|
After significant items |
|
4 |
|
173.2 |
|
345.7 |
|
473.3 |
|
178.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cents |
|
cents |
|
|
|
|
|
EARNINGS PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
7 |
|
13.8 |
|
33.8 |
|
|
|
|
|
Diluted earnings per share |
|
7 |
|
13.7 |
|
33.7 |
|
|
|
|
|
The Statements of Financial Performance are to be read in conjunction with the notes to the financial statements set out on pages 6 to 81.
2
Amcor Limited and its controlled entities
Statements of Financial Position
|
|
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
As at 30 June |
|
Note |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Cash assets |
|
9 |
|
210.8 |
|
131.0 |
|
3.7 |
|
7.5 |
|
Receivables |
|
10 |
|
1,685.9 |
|
1,551.4 |
|
6,027.4 |
|
8,103.3 |
|
Inventories |
|
11 |
|
1,440.1 |
|
1,369.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
|
|
|
3,336.8 |
|
3,052.0 |
|
6,031.1 |
|
8,110.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Receivables |
|
12 |
|
71.6 |
|
81.8 |
|
33.8 |
|
41.8 |
|
Other financial assets |
|
13 |
|
48.4 |
|
12.9 |
|
4,678.7 |
|
3,647.9 |
|
Property, plant and equipment |
|
14 |
|
4,400.1 |
|
4,745.0 |
|
8.7 |
|
5.6 |
|
Intangibles |
|
15 |
|
1,766.9 |
|
2,062.7 |
|
5.5 |
|
5.0 |
|
Deferred tax assets |
|
16 |
|
176.2 |
|
238.8 |
|
88.4 |
|
100.0 |
|
Other non-current assets |
|
17 |
|
98.9 |
|
93.2 |
|
11.4 |
|
13.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-CURRENT ASSETS |
|
|
|
6,562.1 |
|
7,234.4 |
|
4,826.5 |
|
3,813.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
|
9,898.9 |
|
10,286.4 |
|
10,857.6 |
|
11,924.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
Payables |
|
18 |
|
1,991.8 |
|
1,831.1 |
|
35.9 |
|
35.1 |
|
Interest-bearing liabilities |
|
19 |
|
729.2 |
|
728.5 |
|
3,849.6 |
|
4,846.6 |
|
Current tax liabilities |
|
20 |
|
82.5 |
|
77.4 |
|
13.4 |
|
23.6 |
|
Provisions |
|
21 |
|
290.4 |
|
339.7 |
|
2.1 |
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES |
|
|
|
3,093.9 |
|
2,976.7 |
|
3,901.0 |
|
4,908.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
Payables |
|
22 |
|
0.7 |
|
13.2 |
|
|
|
|
|
Interest-bearing liabilities |
|
23 |
|
1,747.8 |
|
1,776.2 |
|
1,275.9 |
|
1,463.8 |
|
Deferred tax liabilities |
|
|
|
292.8 |
|
388.5 |
|
148.6 |
|
169.2 |
|
Provisions |
|
21 |
|
100.0 |
|
91.9 |
|
5.2 |
|
4.5 |
|
Undated subordinated convertible securities |
|
24 |
|
301.1 |
|
332.3 |
|
301.1 |
|
332.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-CURRENT LIABILITIES |
|
|
|
2,442.4 |
|
2,602.1 |
|
1,730.8 |
|
1,969.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
|
5,536.3 |
|
5,578.8 |
|
5,631.8 |
|
6,878.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
|
|
|
4,362.6 |
|
4,707.6 |
|
5,225.8 |
|
5,046.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
|
Contributed equity |
|
25 |
|
3,348.1 |
|
3,351.9 |
|
2,751.5 |
|
2,755.3 |
|
Reserves |
|
26 |
|
(510.9 |
) |
(349.2 |
) |
40.7 |
|
40.9 |
|
Retained profits |
|
27 |
|
1,446.9 |
|
1,614.3 |
|
2,433.6 |
|
2,250.3 |
|
Equity attributable to members of the parent entity |
|
|
|
4,284.1 |
|
4,617.0 |
|
5,225.8 |
|
5,046.5 |
|
Outside equity interests in controlled entities |
|
28 |
|
78.5 |
|
90.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EQUITY |
|
29 |
|
4,362.6 |
|
4,707.6 |
|
5,225.8 |
|
5,046.5 |
|
The Statements of Financial Position are to be read in conjunction with the notes to the financial statements set out on pages 6 to 81.
3
Amcor Limited and its controlled entities
Statements of Cash Flows
|
|
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
For the year ended 30 June |
|
Note |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receipts from customers |
|
|
|
10,936.7 |
|
10,453.7 |
|
|
|
|
|
Payments to suppliers and employees |
|
|
|
(9,900.0 |
) |
(9,222.8 |
) |
(66.6 |
) |
(64.8 |
) |
Dividends received |
|
|
|
0.6 |
|
0.6 |
|
40.6 |
|
37.3 |
|
Interest received |
|
|
|
20.6 |
|
14.7 |
|
309.6 |
|
350.2 |
|
Borrowing costs paid |
|
|
|
(156.3 |
) |
(165.6 |
) |
(211.8 |
) |
(183.4 |
) |
Income taxes paid |
|
|
|
(115.5 |
) |
(105.8 |
) |
(42.2 |
) |
(4.9 |
) |
Other (payments)/receipts |
|
|
|
71.3 |
|
57.0 |
|
31.8 |
|
(38.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH FROM OPERATING ACTIVITIES (1) |
|
|
|
857.4 |
|
1,031.8 |
|
61.4 |
|
95.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans drawn/(repaid) - controlled entities |
|
|
|
|
|
|
|
157.8 |
|
(360.8 |
) |
Loans drawn by other persons |
|
|
|
4.8 |
|
24.5 |
|
5.7 |
|
8.9 |
|
Acquisition of: |
|
|
|
|
|
|
|
|
|
|
|
Controlled entities and businesses |
|
36(2) |
|
(9.7 |
) |
(618.9 |
) |
(10.1 |
) |
(132.7 |
) |
Investments |
|
|
|
(35.8 |
) |
|
|
|
|
|
|
Property, plant and equipment / Intangibles |
|
|
|
(647.4 |
) |
(605.4 |
) |
(3.1 |
) |
(4.4 |
) |
Proceeds on disposal of: |
|
|
|
|
|
|
|
|
|
|
|
Controlled entities and businesses (net of cash disposed) |
|
36(3) |
|
10.8 |
|
40.2 |
|
|
|
|
|
Property, plant and equipment |
|
|
|
77.4 |
|
98.3 |
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH FROM / (USED IN) INVESTING ACTIVITIES |
|
|
|
(599.9 |
) |
(1,061.3 |
) |
150.6 |
|
(489.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends and other distributions paid |
|
|
|
(346.6 |
) |
(225.0 |
) |
(287.3 |
) |
(172.9 |
) |
Net proceeds from share issues, convertible securities and calls on partly-paid shares |
|
|
|
(3.3 |
) |
13.2 |
|
(2.5 |
) |
13.2 |
|
Proceeds from borrowings |
|
|
|
3,719.0 |
|
5,280.3 |
|
3,324.0 |
|
4,668.3 |
|
Repayment of borrowings |
|
|
|
(3,504.3 |
) |
(4,817.1 |
) |
(3,250.0 |
) |
(4,114.1 |
) |
Principal lease repayments |
|
|
|
(18.1 |
) |
(144.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH (USED IN) / FROM FINANCING ACTIVITIES |
|
|
|
(153.3 |
) |
106.6 |
|
(215.8 |
) |
394.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE / (DECREASE) IN CASH HELD |
|
|
|
104.2 |
|
77.1 |
|
(3.8 |
) |
1.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AT THE BEGINNING OF THE YEAR |
|
|
|
121.1 |
|
46.1 |
|
7.5 |
|
6.5 |
|
Exchange rate changes on foreign currency cash balances |
|
|
|
(11.5 |
) |
(2.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AT THE END OF THE YEAR (2) |
|
|
|
213.8 |
|
121.1 |
|
3.7 |
|
7.5 |
|
The Statements of Cash Flows are to be read in conjunction with the notes to the financial statements set out on pages 6 to 81.
4
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||||
For the year ended 30 June |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
||
|
|
$m |
|
$m |
|
$m |
|
$m |
|
||
(1) |
|
RECONCILIATION OF PROFIT FROM ORDINARY ACTIVITIES AFTER INCOME TAX TO NET CASH FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT FROM ORDINARY ACTIVITIES AFTER INCOME TAX |
|
186.2 |
|
360.2 |
|
473.3 |
|
178.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add / (less) non-cash items and items classified as financing / investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of property, plant and equipment |
|
444.1 |
|
459.4 |
|
0.6 |
|
0.5 |
|
|
|
Amortisation of leased assets |
|
7.4 |
|
13.2 |
|
|
|
|
|
|
|
Amortisation of goodwill and other intangibles |
|
131.3 |
|
131.2 |
|
0.3 |
|
0.3 |
|
|
|
Interest capitalised |
|
(3.7 |
) |
(4.5 |
) |
|
|
|
|
|
|
Finance charges on capitalised leases |
|
3.9 |
|
4.7 |
|
|
|
|
|
|
|
Profit on disposal of non-current assets |
|
(8.6 |
) |
(30.6 |
) |
(0.1 |
) |
|
|
|
|
Profit on disposal of business/controlled entities |
|
(3.8 |
) |
(4.1 |
) |
(3.3 |
) |
|
|
|
|
Unrealised foreign exchange (gain)/loss |
|
(1.6 |
) |
|
|
(322.1 |
) |
42.4 |
|
|
|
Effect of tax consolidation regime on tax balances |
|
|
|
|
|
(102.7 |
) |
|
|
|
|
Non cash significant item |
|
227.5 |
|
50.2 |
|
|
|
|
|
|
|
|
|
982.7 |
|
979.7 |
|
46.0 |
|
221.2 |
|
|
|
Change in assets and liabilities excluding acquisitions/disposals of controlled entities and businesses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease / (increase) in sundry assets |
|
6.2 |
|
(19.9 |
) |
(9.2 |
) |
(6.1 |
) |
|
|
Increase / (decrease) in current and deferred taxes |
|
(6.2 |
) |
10.7 |
|
22.6 |
|
(51.8 |
) |
|
|
Increase / (decrease) in provisions |
|
(66.3 |
) |
(55.4 |
) |
(2.2 |
) |
1.4 |
|
|
|
|
|
(66.3 |
) |
(64.6 |
) |
11.2 |
|
(56.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) / decrease in receivables |
|
(167.4 |
) |
143.7 |
|
10.4 |
|
(40.1 |
) |
|
|
Increase in inventories |
|
(165.5 |
) |
(18.1 |
) |
|
|
|
|
|
|
Increase / (decrease) in payables |
|
273.9 |
|
(8.9 |
) |
(6.2 |
) |
(29.1 |
) |
|
|
|
|
(59.0 |
) |
116.7 |
|
4.2 |
|
(69.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH FROM OPERATING ACTIVITIES |
|
857.4 |
|
1,031.8 |
|
61.4 |
|
95.5 |
|
(2) |
|
RECONCILIATION OF CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the purposes of the Statements of Cash Flows, cash includes cash on hand and at bank and short-term money market investments, net of outstanding bank overdrafts. Cash as at the end of the financial year as shown in the Statements of Cash Flows is reconciled to the related items in the Statements of Financial Position as follows: |
|
|
|
Cash - refer Note 9 |
|
210.8 |
|
131.0 |
|
3.7 |
|
7.5 |
|
|
|
Short-term deposits - refer Note 10 |
|
19.0 |
|
17.3 |
|
|
|
|
|
|
|
Bank overdrafts - refer Note 19 |
|
(16.0 |
) |
(27.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
213.8 |
|
121.1 |
|
3.7 |
|
7.5 |
|
(3) |
|
NON-CASH FINANCING AND INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the year, the consolidated entity acquired property, plant and equipment with an aggregate value of nil (2004 $104.0 million) by means of finance leases. Dividends of nil (2004 $94.7 million) were paid for via the Dividend Reinvestment Plan and convertible securities of $0.1 million (2004 $99.9 million) were converted into fully paid ordinary shares. These transactions are not reflected in the Statements of Cash Flows. |
|
The Statements of Cash Flows are to be read in conjunction with the notes to the financial statements set out on pages 6 to 81.
5
Amcor Limited and its controlled entities
Notes to the financial statements
For the year ended 30 June 2005
INDEX
Note |
|
Description |
|
|
1 |
|
Accounting policies |
|
2 |
|
Revenue |
|
3 |
|
Profit from ordinary activities |
|
4 |
|
Significant items |
|
5 |
|
Income tax expense |
|
6 |
|
Auditors remuneration |
|
7 |
|
Earnings per share |
|
8 |
|
Segment report |
|
9 |
|
Cash assets |
|
10 |
|
Receivables |
|
11 |
|
Inventories |
|
12 |
|
Non-current receivables |
|
13 |
|
Other financial assets |
|
14 |
|
Property, plant and equipment |
|
15 |
|
Intangibles |
|
16 |
|
Deferred tax assets |
|
17 |
|
Other non-current assets |
|
18 |
|
Current Payables |
|
19 |
|
Current Interest bearing liabilities |
|
20 |
|
Current tax liabilities |
|
21 |
|
Provisions |
|
22 |
|
Non-current payables |
|
23 |
|
Non-current interest bearing liabilities |
|
24 |
|
Undated subordinated convertible securities |
|
25 |
|
Contributed equity |
|
26 |
|
Reserves |
|
27 |
|
Retained profits |
|
28 |
|
Outside equity interests in controlled entities |
|
29 |
|
Total equity reconciliation |
|
30 |
|
Additional financial instrument disclosure |
|
31 |
|
Capital expenditure commitments |
|
32 |
|
Lease commitments |
|
33 |
|
Other expenditure commitments |
|
34 |
|
Contingent liabilities |
|
35 |
|
Employee benefits |
|
36 |
|
Amcors controlled entities |
|
37 |
|
Related party disclosures |
|
38 |
|
Directors and Executives disclosures |
|
39 |
|
Impact of Adopting Australian Equivalents to International Financial Reporting Standards |
|
40 |
|
Events Subsequent to Reporting Date |
NOTE 1. ACCOUNTING POLICIES
The significant accounting policies which have been adopted by Amcor Limited (the company) and its controlled entities (the consolidated entity) in the preparation of this financial report are:
(1) Basis of Preparation
The financial report is a general purpose financial report which has been prepared in accordance with Accounting Standards, other authoritative pronouncements of the Australian Accounting Standards Board, Urgent Issues Group Consensus Views and the Corporations Act 2001.
The financial report has been prepared on the basis of historical cost and except where stated, does not take into account changing money values or fair values of assets. Unless otherwise stated, the accounting policies adopted are consistent with those of the previous year. Certain items in the comparative periods have been reclassified to conform to current period disclosures.
(2) Consolidated Financial Statements
The consolidated financial statements comprise the financial statements of the company, being the parent entity, and its controlled entities in accordance with Accounting Standard AASB 1024 Consolidated Accounts. The financial statements of controlled entities are included in the consolidated financial statements from the date control commences until the date control ceases. A list of controlled entities appears in Note 36 to the financial statements.
Outside interests in the equity and results of the entities that are controlled by the company are shown as a separate item in the consolidated financial statements.
Investments in controlled entities are carried in the financial statements of the company at the lower of cost and recoverable amount and dividends are brought to account in the Statement of Financial Performance when they are declared.
In preparing the financial statements all balances and transactions between entities included in the consolidated entity have been eliminated.
6
(3) Revenue Recognition
Sale of Goods
Sales revenue comprises revenue earned (net of returns, discounts and allowances) from the provision of products to entities outside the consolidated entity. Sales revenue is recognised when control of the goods passes to the customer.
Interest Income
Interest income is recognised as it accrues, taking into account the effective yield on the financial asset.
Sales of Non-Current Assets
The gross proceeds of non-current asset sales are recognised as revenue at the date control passes to the buyer. The profit or loss on disposal is calculated as the difference between the carrying amount of the asset at the time of disposal and the net proceeds on disposal (including incidental costs).
(4) Taxation
General
The consolidated entity adopts the accounting policy for treatment of company income tax as set out in Accounting Standard AASB 1020 Tax Effect Accounting issued in December 1999 whereby the taxation benefits or liabilities which arise due to differences between the time when items are taken up in the consolidated entitys financial statements and when they are to be taken up for income tax purposes are shown either as a deferred tax asset or a deferred tax liability. The deferred tax asset and deferred tax liability are taken up at tax rates applicable to the periods in which they are expected to reverse.
The deferred tax asset relating to tax losses is not carried forward as an asset unless the benefit can be regarded as being virtually certain of realisation. These benefits will be brought to account as a reduction in income tax expense in the period in which they are recouped. The tax effect of capital losses is not recorded unless realisation is virtually certain.
The company is the head entity in the tax-consolidated group comprising all the Australian wholly-owned subsidiaries set out in Note 36. The head entity recognises all of the current and deferred tax assets and liabilities of the tax-consolidated group (after elimination of intragroup transactions).
The tax-consolidated group has entered into a tax sharing agreement that requires wholly-owned subsidiaries to make contributions to the head entity for tax liabilities arising from external transactions during the year. The contributions are calculated as if each subsidiary was a stand-alone entity. The contributions are payable annually.
The assets and liabilities arising under the tax sharing agreement are recognised as intercompany assets and liabilities with a consequential adjustment to income tax expense/revenue.
Capital Gains Tax
Capital gains tax, where applicable, is provided in the period in which an asset is sold.
Goods and Services Tax
Revenues, expenses and assets are recognised net of the amount of goods and services tax (GST), except where the amount of GST incurred is not recoverable from the Australian Tax Office (ATO). In these circumstances the GST is recognised as part of the cost of acquisition of the asset or as part of the expense.
Receivables and payables are stated with the amount of GST included.
The net amount of GST recoverable from, or payable to, the ATO is included as a current asset or liability in the Statements of Financial Position.
Cash flows are included in the Statements of Cash Flows on a gross basis. The GST component of cash flows arising from investing and financing activities which are recoverable from, or payable to, the ATO are classified as operating cash flows.
7
(5) Depreciation
Property, plant and equipment, excluding freehold land, are depreciated at rates based upon their expected useful lives using the straight line method.
Depreciation rates used for each class of asset are as follows:
Leasehold land between 1% - 3% (2004 1% - 3%)
Land improvements between 1% - 3% (2004 1% - 3%)
Buildings between 1% - 5% (2004 1% - 5%)
Plant and equipment between 3% - 25% (2004 3% - 25%)
Finance leased assets between 4% - 20% (2004 4% - 20%)
(6) Employee Entitlements
Wages, Salaries, Annual Leave and Sick Leave
Liabilities for employee benefits such as wages, salaries, annual leave, sick leave and other current employee entitlements represent present obligations resulting from employees service provided to reporting date, calculated at undiscounted amounts based on wage and salary rates that the consolidated entity expects to pay as at reporting date including related on-costs.
Long Service Leave
Liabilities relating to long service leave and post-employment benefits have been calculated to represent the present value of estimated future cash outflows discounted to reporting date.
Liabilities for employee entitlements include, where appropriate, forecast future increases in wages and salaries, grossed up for on-costs, and are based on the consolidated entitys experience with staff departures.
Liabilities which are not expected to be settled within 12 months are discounted using the rate attaching to those national government securities at reporting date which most closely match the terms of maturity of the related entitlements.
Profit Sharing and Bonus Plans
A liability is recognised for profit sharing and bonus plans, including benefits based on the future value of equity instruments and benefits under plans allowing the consolidated entity to settle in either cash or shares.
Entitlements under the Employee Bonus Payment Plan (EBPP) are estimated and accrued at the end of the financial reporting period.
Employee Share and Option Plans
The company maintains two Employee Share Schemes, the Employee Share Purchase Plan (ESPP) and the Employee Share/Option Plan (ESOP). Both schemes were introduced in 1985, and have been subsequently amended and approved by shareholders at Annual General Meetings.
Options relating to the ESOP are generally issued at the closing market price on the date of allotment. Options are issued under the plan upon such terms and conditions as determined by the directors at the time of the invitation.
Issues relating to the ESPP and the ESOP are detailed in Note 35.
8
Loans to assist in the purchase of shares are shown as receivables. Shares are held in trust until the loan is settled. The loans can be paid off at any time and must be settled when an individual ceases to be employed by the consolidated entity. No value is recognised at the time of the issue of options under the ESOP. If exercised, contributions are recognised as equity. Shares issued under the ESOP are treated as equity to the extent the shares are paid-up. Shares issued under the ESPP are credited to equity at the discounted value at the time of allotment.
Superannuation Funds
The consolidated entity contributes to employee superannuation funds. Contributions are charged against profit as and when they are incurred. Further information is set out in Note 35.
(7) Provisions
A provision is recognised when there is a legal, equitable or constructive obligation as a result of a past event and it is probable that a future sacrifice of economic benefits will be required to settle the obligation, the timing or amount of which is uncertain.
When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, the recovery receivable is recognised as an asset when it is probable that the recovery will be received and is measured on a basis consistent with the measurement of the related provision.
In the Statements of Financial Performance, the expense recognised in respect of a provision is presented net of the recovery. In the Statements of Financial Position, the provision is recognised net of the recovery receivable only when the entity:
has a legally recognised right to set-off the recovery receivable and the provision; and
intends to settle on a net basis, or to realise the asset and settle the provision simultaneously.
Restructuring
A provision for restructuring, including employee termination benefits, related to an acquired entity or operation is recognised at the date of acquisition where:
the main features of the restructuring were announced, implementation of the restructuring commenced, or contracts were entered into by the date of acquisition
a detailed formal plan is developed by the earlier of three months after the date of acquisition and the completion of this financial report.
The provision only relates to costs associated with the acquired entity, and is included in the determination of the fair value of the net assets acquired. The provision includes liabilities for termination benefits that will be paid to employees of the acquired entity as a result of the restructuring.
Other provisions for restructuring or termination benefits are only recognised when a detailed plan has been formally approved and the restructuring or termination benefits have either commenced or been publicly announced, or firm contracts related to the restructuring or the termination benefits have been entered into. Costs related to ongoing activities are not provided for. The liabilities for termination benefits that will be paid as a result of these restructurings have been included in the provision for restructuring.
Dividends
A provision for dividends payable is recognised in the reporting period in which the dividends are declared, for the entire undistributed amount, regardless of the extent to which they will be paid in cash.
Onerous Contracts
A provision for onerous contracts is recognised after impairment losses on assets dedicated to the contract have been recognised and when the expected benefits are less than the unavoidable costs of meeting the contractual obligations. A provision is recognised to the extent that the contract obligations exceed future economic benefits.
9
Insurance and Other Claims
Provisions for workers compensation, insurance and other claims are made for claims received and claims expected to be received in relation to incidents occurring prior to reporting date, based on historical claim rates.
Estimated net future cash flows are based on the assumption that all claims will be settled and the weighted average cost of historical claims adjusted for inflation will continue to approximate future costs.
(8) Borrowing Costs
Borrowing costs include interest, amortisation of discounts or premiums relating to borrowings, amortisation of ancillary costs incurred in connection with the arrangement of borrowings, lease finance charges and foreign exchange differences on borrowings other than those designated as net investment hedges.
Borrowing costs are brought to account in determining profit for the year, except to the extent the interest incurred relates to major capital items in which case interest is capitalised as a cost of the asset up to the time it is ready for its intended use and amortised over the expected useful economic life.
The total amount of interest capitalised during the year as part of the carrying amount of assets is shown in Note 3.
(9) Investments and Other Financial Assets
Investments in listed and unlisted securities, other than controlled entities and associates, in the financial report, are brought to account at cost and dividend income is recognised in the Statements of Financial Performance when receivable.
The consolidated entity follows the requirements of AASB 1016 Accounting for Investments in Associates and applies the equity method of accounting for investments in associates. Associates are those entities over which the consolidated entity exercises significant influence, but does not control. The equity method requires the carrying amount of investments in associates to be adjusted by the consolidated entitys share of associates net profit or loss after tax and other movements in reserves. Investments in associates are carried at the lower of the equity accounted amount and the recoverable amount. These amounts are recognised in the consolidated Statement of Financial Performance and consolidated reserves.
(10) Non-Current Assets
The recoverable amount of non-current assets carried at cost is reviewed at each reporting date using profit multiples and undiscounted or discounted cash flows as deemed appropriate. Non-current assets are written down to recoverable amount where the carrying value of any non-current asset exceeds recoverable amount. The write-down is recognised as an expense in the Statements of Financial Performance in the reporting period in which it occurs.
(11) Inventories
Inventories are valued at the lower of cost (including an appropriate proportion of fixed and variable overheads) and net realisable value in the normal course of business.
(12) Foreign Currency Translation
The financial statements of overseas controlled entities which are classified as self-sustaining are converted to Australian currency at balance date using the current rate method as set out in Accounting Standard AASB 1012 Foreign Currency Translation. Any exchange gains/losses arising from the effect of currency fluctuations on these investments are taken directly to the exchange fluctuations reserve on consolidation.
10
Prior to translation, the financial reports of self-sustaining operations in hyper-inflationary economies are restated to account for changes in the general purchasing power of the local currency, based on relevant price indices at reporting date.
For hyper-inflationary self-sustaining operations, the translated amounts for non-monetary assets, other than inventory, are compared to recoverable amounts translated at spot rates at reporting dates and any excess is expensed.
(13) Financial Instruments
Financial Instruments Included in Equity
Details of shares and other securities issued and the terms and conditions of options outstanding over ordinary shares at balance date are set out in Notes 25 and 35.
The issue of $400 million of Perpetual Amcor Convertible Reset Securities (PACRS) and $210 million of 2002 Perpetual Amcor Convertible Reset Securities (PACRS2) are classified as equity and the coupon interest payable on the PACRS and PACRS2 is treated as a distribution of shareholders equity. The Consolidated Statement of Financial Performance does not include the coupon interest on the PACRS or PACRS2.
Financial Instruments Included in Liabilities
Liabilities are recognised for amounts to be paid in the future for goods and services received, whether or not billed to the consolidated entity.
Bank overdrafts, bank loans, mortgage loans and other loans are carried at their principal amounts. Interest is charged as an expense as it accrues other than for amounts capitalised. Refer Note 1 (8).
Commercial paper is carried at face value. The discount interest is carried as a deferred expense and brought to account on an accruals basis.
US$ notes are carried at face value and translated at the rates ruling at reporting date. Interest is charged as an expense as it accrues.
Eurobond notes are carried at face value. The discount is carried as a deferred expense and amortised over the period to maturity. Interest is charged as an expense as it accrues.
Undated subordinated convertible securities were initially recorded at the amount of consideration received. These securities have been translated at the rate of exchange ruling at reporting date. Interest payable on these securities is recognised when entitlements accrue and is calculated in accordance with the terms of each issue. The terms and conditions of undated subordinated convertible securities outstanding are set out in Note 24.
Financial Instruments Included in Assets
Trade debtors are carried at nominal amounts due less any provision for doubtful debts. Collectability of overdue accounts is assessed on an ongoing basis. Specific provision is made for all doubtful accounts. A provision for doubtful debts is recognised when collection of the full nominal amount is no longer probable.
Receivables other than trade debtors are carried at nominal amounts due.
Derivatives
The consolidated entitys policy on interest rate risk management is to monitor and, where appropriate, hedge the consolidated entitys exposure to movements in interest rates through the use of various hedging products available in the financial markets.
11
The consolidated entity may enter into interest rate and cross currency swaps, forward rate agreements and interest rate options to hedge interest rate and foreign currency exposures. These instruments are not held for speculative purposes. Where hedge transactions are designated as a hedge of the anticipated purchase or sale of goods or services or an anticipated interest transaction, gains and losses on the hedge arising up to the date of the anticipated transactions are included in the measurement of the anticipated transaction when the transaction has occurred as designated. Any gains or losses on the hedge transaction after that date are included in the Statements of Financial Performance.
The net amounts receivable or payable under forward foreign exchange contracts and the associated deferred gains or losses are recorded on the Statements of Financial Position until the hedge transaction occurs. When recognised, the net receivables or payables are revalued using the rate of exchange ruling at reporting date.
Where a hedge transaction is terminated early and the anticipated transaction is still expected to occur, the deferred gains or losses that arose prior to its termination are included in the measurement of the purchase or sale or interest transaction as it occurs. Where a hedge transaction is terminated early because the anticipated transaction is no longer expected to occur, deferred gains or losses that arose on the hedge instrument are included in the Statements of Financial Performance.
Net receipts and payments under the interest rate swap contracts, forward rate agreements and cross currency swaps are recognised on an accruals basis as an adjustment to interest expense. The premiums paid on interest rate options are included in other assets and amortised to borrowing costs over the term of the agreement.
Net Investment in Foreign Operation
Foreign exchange differences relating to foreign currency transactions hedging a net investment in a self-sustaining foreign operation, together with any related income tax, are transferred to the exchange fluctuations reserve on consolidation.
(14) Leased Assets
Leases under which the company or its controlled entities assume substantially all the risks and benefits of ownership are classified as finance leases. Other leases are classified as operating leases.
Finance leases are capitalised. A lease asset and a lease liability equal to the present value of the minimum lease payments are recorded at the inception of the lease.
Payments made under operating leases are expensed over the term of the lease.
(15) Research and Development Expenditure
Expenditure on research and development associated with product research and development innovation is charged against operating profit in the year in which the expenditure is incurred.
Where such expenditure is considered to have a demonstrable future economic benefit and commercial value, it is capitalised and amortised over the period of time during which the benefits are expected to arise.
Expenditure on significant commercial development, including major software applications and associated systems, is capitalised and amortised over the period of time during which the benefits are expected to arise, typically not exceeding ten years.
(16) Trademarks / Licences
The consolidated entity writes off expenditure on trademarks / licences to profit as incurred.
12
(17) Goodwill
Goodwill represents the excess of the purchase consideration plus incidental costs over the fair value of the identifiable net assets acquired on acquisitions of controlled entities and businesses.
All goodwill is amortised in equal instalments over the period of time during which the benefits are expected to arise but for a period not exceeding 20 years. The unamortised balance of goodwill is reviewed at reporting date and adjusted where it is considered that the carrying amount exceeds the expected future benefits.
(18) Earnings per Share (EPS)
Basic Earnings per Share
Basic earnings per share is calculated by dividing the net profit attributable to members of the company for the reporting period, after adjusting for distributions on PACRS, by the weighted average number of ordinary shares of the company, adjusted for any bonus issue.
Diluted Earnings per Share
Diluted EPS is calculated by adjusting the basic EPS for the after tax effect of financing costs and the effect of conversion to ordinary shares associated with dilutive potential ordinary shares.
The diluted EPS weighted average number of shares includes the number of ordinary shares assumed to be issued for no consideration in relation to dilutive potential ordinary shares. The number of ordinary shares assumed to be issued for no consideration represents the difference between the number that would have been issued at the exercise price and the number that would have been issued at the average market price (refer Note 7).
The identification of dilutive potential ordinary shares is based on net profit or loss from continuing ordinary operations and is applied on a cumulative basis, taking into account the incremental earnings and incremental number of shares for each series of potential ordinary shares.
(19) Acquisition of Assets
All assets acquired, including property, plant and equipment and intangibles other than goodwill, are initially recorded at their cost of acquisition at the date of acquisition, being the fair value of the consideration provided plus incidental costs directly attributable to the acquisition. Acquired in-process research and development is only recognised as a separate asset when future benefits are expected beyond any reasonable doubt to be recoverable.
13
NOTE 2. REVENUE
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from sale of goods |
|
11,099.6 |
|
10,405.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest received/receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Controlled entities |
|
|
|
|
|
320.5 |
|
351.1 |
|
Other |
|
20.9 |
|
13.2 |
|
2.6 |
|
1.7 |
|
|
|
20.9 |
|
13.2 |
|
323.1 |
|
352.8 |
|
|
|
|
|
|
|
|
|
|
|
Dividend received/receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Controlled entities |
|
|
|
|
|
40.6 |
|
37.3 |
|
Other |
|
0.6 |
|
0.6 |
|
|
|
|
|
|
|
0.6 |
|
0.6 |
|
40.6 |
|
37.3 |
|
|
|
|
|
|
|
|
|
|
|
Other revenues from outside operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross proceeds on disposal of non-current assets |
|
77.8 |
|
98.7 |
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross proceeds on disposal of businesses and controlled entities |
|
10.8 |
|
2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
64.6 |
|
60.4 |
|
1.5 |
|
16.7 |
|
|
|
153.2 |
|
161.2 |
|
1.8 |
|
16.7 |
|
|
|
|
|
|
|
|
|
|
|
Total other revenues |
|
174.7 |
|
175.0 |
|
365.5 |
|
406.8 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL REVENUE FROM ORDINARY ACTIVITIES |
|
11,274.3 |
|
10,580.9 |
|
365.5 |
|
406.8 |
|
14
NOTE 3. PROFIT FROM ORDINARY ACTIVITIES
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
Profit from ordinary activities before income tax has been arrived at after (charging)/crediting: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
|
of property, plant and equipment - refer Note 1 (5) |
|
(444.1 |
) |
(459.4 |
) |
(0.6 |
) |
(0.5 |
) |
Amortisation: |
|
|
|
|
|
|
|
|
|
of leased assets- refer Note 1 (5) |
|
(7.4 |
) |
(13.2 |
) |
|
|
|
|
of goodwill - refer Note 1 (17) |
|
(127.2 |
) |
(127.6 |
) |
|
|
|
|
of other intangibles |
|
(4.1 |
) |
(3.6 |
) |
(0.3 |
) |
(0.3 |
) |
|
|
(582.8 |
) |
(603.8 |
) |
(0.9 |
) |
(0.8 |
) |
Borrowing costs |
|
|
|
|
|
|
|
|
|
Interest paid/payable: |
|
|
|
|
|
|
|
|
|
Controlled entities |
|
|
|
|
|
(125.3 |
) |
(92.2 |
) |
Finance charges on leased assets |
|
(3.9 |
) |
(4.7 |
) |
|
|
|
|
Other persons |
|
(150.0 |
) |
(138.4 |
) |
(91.0 |
) |
(87.6 |
) |
|
|
|
|
|
|
|
|
|
|
Interest capitalised - refer Note 1 (8) |
|
3.7 |
|
4.5 |
|
|
|
|
|
|
|
(150.2 |
) |
(138.6 |
) |
(216.3 |
) |
(179.8 |
) |
|
|
|
|
|
|
|
|
|
|
Other borrowing costs |
|
(7.9 |
) |
(6.8 |
) |
(0.9 |
) |
|
|
Total borrowing costs |
|
(158.1 |
) |
(145.4 |
) |
(217.2 |
) |
(179.8 |
) |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bad debts written off: |
|
|
|
|
|
|
|
|
|
Trade debtors |
|
(3.0 |
) |
(6.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions: |
|
|
|
|
|
|
|
|
|
Employee entitlements and directors retiring allowances |
|
(63.6 |
) |
(106.0 |
) |
(1.6 |
) |
(1.6 |
) |
Doubtful debts |
|
(5.8 |
) |
(1.1 |
) |
|
|
|
|
Diminution in value of inventories |
|
(26.8 |
) |
5.4 |
|
|
|
|
|
Insurance/workers compensation and other claims |
|
(37.4 |
) |
(24.6 |
) |
|
|
|
|
Onerous Contracts |
|
(12.6 |
) |
(12.8 |
) |
|
|
|
|
Restructuring |
|
(64.9 |
) |
(57.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease rentals |
|
|
|
|
|
|
|
|
|
Operating leases |
|
(131.7 |
) |
(131.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairments - refer Note 4 |
|
(242.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit on disposal of businesses and non-current assets |
|
12.4 |
|
34.7 |
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net foreign exchange gains / (losses) |
|
4.6 |
|
4.8 |
|
324.1 |
|
(50.3 |
) |
|
|
|
|
|
|
|
|
|
|
Net loss on sale of receivables |
|
(7.5 |
) |
|
|
|
|
|
|
15
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
(9,304.8 |
) |
(8,589.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses |
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
(303.2 |
) |
(312.6 |
) |
|
|
|
|
General and administration expenses including foreign exchange gains / (losses) |
|
(1,223.5 |
) |
(1,015.3 |
) |
287.4 |
|
(95.2 |
) |
Research and development costs |
|
(39.7 |
) |
(46.4 |
) |
(0.3 |
) |
(0.7 |
) |
|
|
|
|
|
|
|
|
|
|
Expenses from ordinary activities excluding borrowing costs |
|
(10,871.2 |
) |
(9,964.0 |
) |
287.1 |
|
(95.9 |
) |
NOTE 4. SIGNIFICANT ITEMS
Significant items before income tax |
|
|
|
|
|
|
|
|
|
PET business integration and restructure |
|
(51.8 |
) |
(19.9 |
) |
|
|
|
|
Flexibles market sector rationalisation |
|
(34.2 |
) |
(69.3 |
) |
|
|
|
|
Write-down residual assets of the former Twinpak group |
|
|
|
(10.6 |
) |
|
|
|
|
Asset impairments |
|
(242.4 |
) |
|
|
|
|
|
|
Significant items before income tax |
|
(328.4 |
) |
(99.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related income tax on significant items (where applicable) |
|
|
|
|
|
|
|
|
|
Income tax benefit on PET business integration and restructure |
|
14.8 |
|
|
|
|
|
|
|
Income tax benefit on Flexibles market sector rationalisation |
|
9.5 |
|
2.4 |
|
|
|
|
|
Income tax benefit on write-down residual assets of the former Twinpak group |
|
|
|
2.8 |
|
|
|
|
|
Income tax benefit on asset impairments |
|
34.3 |
|
|
|
|
|
|
|
Income tax on significant items |
|
58.6 |
|
5.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIGNIFICANT ITEMS AFTER INCOME TAX ATTRIBUTABLE TO MEMBERS OF THE PARENT ENTITY |
|
(269.8 |
) |
(94.6 |
) |
|
|
|
|
16
DETAILS OF CONSOLIDATED SIGNIFICANT ITEMS BEFORE INCOME TAX
|
|
Restructuring |
|
|
|
|
|
(1) |
|
|
|
||
|
|
|
|
Plant |
|
|
|
Goodwill |
|
Asset |
|
|
|
|
|
Redundancy |
|
Closure |
|
Onerous Lease |
|
Impairment |
|
Impairments |
|
Total |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
PET |
|
20.7 |
|
19.1 |
|
12.0 |
|
5.6 |
|
49.9 |
|
107.3 |
|
Australasia |
|
|
|
|
|
|
|
|
|
108.7 |
|
108.7 |
|
Flexibles |
|
27.7 |
|
6.5 |
|
|
|
|
|
27.2 |
|
61.4 |
|
Asia |
|
|
|
|
|
|
|
0.7 |
|
44.2 |
|
44.9 |
|
Corporate |
|
|
|
|
|
|
|
|
|
6.1 |
|
6.1 |
|
Total |
|
48.4 |
|
25.6 |
|
12.0 |
|
6.3 |
|
236.1 |
|
328.4 |
|
(1) Comprises $7.3m related to inventory, $1.1m related to other intangibles, $0.4 related to other non current assets
and the balance relates to property plant & equipment reflecting the reassessment of carrying values in a number of
operating units.
NOTE 5. INCOME TAX EXPENSE
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Prima facie income tax expense calculated at 30% rate of tax on profit from ordinary activities |
|
(73.5 |
) |
(141.5 |
) |
(130.6 |
) |
(39.3 |
) |
(Add) / deduct the tax effect of: |
|
|
|
|
|
|
|
|
|
Effect of different overseas tax rates |
|
5.6 |
|
(6.9 |
) |
|
|
|
|
Tax rebate on dividends from investments |
|
|
|
|
|
12.2 |
|
11.2 |
|
Capital structures and PACRS |
|
57.3 |
|
71.9 |
|
|
|
|
|
Amortisation / write down of goodwill |
|
(37.3 |
) |
(25.7 |
) |
|
|
|
|
(Under) / over provision in prior years |
|
8.6 |
|
9.3 |
|
3.5 |
|
1.7 |
|
Income tax benefit related to current and deferred tax transactions of the wholly-owned subsidiaries in the tax consolidated group |
|
|
|
|
|
98.1 |
|
20.5 |
|
Income tax benefit related to tax losses of the wholly owned subsidiaries in the tax consolidated group |
|
|
|
|
|
66.8 |
|
55.8 |
|
Tax loss utilisation |
|
11.1 |
|
22.9 |
|
|
|
|
|
Significant items |
|
(30.6 |
) |
(25.0 |
) |
|
|
|
|
Other |
|
|
|
(16.3 |
) |
(12.1 |
) |
(3.0 |
) |
|
|
|
|
|
|
|
|
|
|
TOTAL INCOME TAX (EXPENSE) / BENEFIT |
|
(58.8 |
) |
(111.3 |
) |
37.9 |
|
46.9 |
|
The balance of the franking account as at 30 June 2005 was nil (2004 nil) after taking into account the payment of
income tax payable at that date and any franking credits included therein which may not be distributable in the
following year.
17
NOTE 6. AUDITORS REMUNERATION
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$000s |
|
$000s |
|
$000s |
|
$000s |
|
Audit services: |
|
|
|
|
|
|
|
|
|
Auditors of the company - KPMG: |
|
|
|
|
|
|
|
|
|
Audit and review of financial reports (1) |
|
9,151 |
|
7,407 |
|
1,765 |
|
984 |
|
Other services: |
|
|
|
|
|
|
|
|
|
Auditors of the company - KPMG: |
|
|
|
|
|
|
|
|
|
Taxation services |
|
785 |
|
1,157 |
|
299 |
|
345 |
|
Completion audits and acquisition / equity raising due diligence |
|
|
|
82 |
|
|
|
|
|
Other assurance services (2) |
|
2,805 |
|
2,606 |
|
340 |
|
428 |
|
|
|
3,590 |
|
3,845 |
|
639 |
|
773 |
|
Total Auditors Remuneration |
|
12,741 |
|
11,252 |
|
2,404 |
|
1,757 |
|
(1) Audit fees for 2005 include amounts associated with the audit of transition to AIFRS of $1,560,000 (Amcor Limited $260,000).
(2) Predominantly comprises fees in relation to the audit of local statutory filings.
18
NOTE 7. EARNINGS PER SHARE
Classification of securities as ordinary shares
The following securities have been classified as ordinary shares and included in basic earnings per share:
(a) ordinary shares
Classification of securities as potential ordinary shares
The following securities have been classified as potential ordinary shares and included in diluted earnings per share as at 30 June 2005:
(a) ordinary shares
(b) convertible securities
(c) partly paid shares
(d) employee options
|
|
June 2005 |
|
June 2004 |
|
|
|
$m |
|
$m |
|
Earnings reconciliation |
|
|
|
|
|
Net profit attributable to members of the parent entity |
|
173.2 |
|
345.7 |
|
Distribution on PACRS |
|
(52.3 |
) |
(52.4 |
) |
Basic earnings |
|
120.9 |
|
293.3 |
|
After tax effect of interest on convertible securities |
|
|
|
1.4 |
|
Diluted earnings |
|
120.9 |
|
294.7 |
|
|
|
millions |
|
millions |
|
Weighted average number of shares used as denominator |
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares - Number for basic EPS |
|
879.0 |
|
867.1 |
|
Effect of employee options |
|
1.1 |
|
2.7 |
|
Effect of partly-paid shares |
|
0.1 |
|
0.3 |
|
Effect of convertible securities |
|
|
|
4.8 |
|
Number for diluted EPS |
|
880.2 |
|
874.9 |
|
|
|
cents |
|
cents |
|
Earnings per share |
|
|
|
|
|
Basic earnings per share |
|
13.8 |
|
33.8 |
|
Diluted earnings per share |
|
13.7 |
|
33.7 |
|
19
NOTE 8. SEGMENT REPORT
|
|
Amcor |
|
Amcor |
|
Amcor |
|
Amcor |
|
Amcor Rentsch/ |
|
Amcor |
|
|
|
Unallocated / |
|
|
|
|
|
||||||||||||||||
Business Segments |
|
PET |
|
Australasia |
|
Flexibles |
|
Sunclipse |
|
Amcor Closures |
|
Asia |
|
Other |
|
eliminations |
|
Consolidated |
|
||||||||||||||||||
For the year ended 30 June |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External segment revenue |
|
3,645.1 |
|
3,205.2 |
|
2,566.3 |
|
2,524.3 |
|
2,409.3 |
|
2,233.7 |
|
1,214.7 |
|
1,155.4 |
|
976.1 |
|
1,009.2 |
|
262.7 |
|
248.9 |
|
25.4 |
|
29.2 |
|
|
|
|
|
11,099.6 |
|
10,405.9 |
|
Inter-segment revenue |
|
|
|
|
|
5.4 |
|
13.6 |
|
9.6 |
|
7.3 |
|
4.0 |
|
2.7 |
|
8.0 |
|
3.0 |
|
0.6 |
|
0.6 |
|
|
|
|
|
(27.6 |
) |
(27.2 |
) |
|
|
|
|
Total segment revenue |
|
3,645.1 |
|
3,205.2 |
|
2,571.7 |
|
2,537.9 |
|
2,418.9 |
|
2,241.0 |
|
1,218.7 |
|
1,158.1 |
|
984.1 |
|
1,012.2 |
|
263.3 |
|
249.5 |
|
25.4 |
|
29.2 |
|
(27.6 |
) |
(27.2 |
) |
11,099.6 |
|
10,405.9 |
|
Unallocated revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
174.7 |
|
175.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,274.3 |
|
10,580.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Result |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before interest, income tax, amortisation of goodwill and significant items |
|
260.5 |
|
268.2 |
|
316.8 |
|
316.5 |
|
143.0 |
|
131.2 |
|
55.8 |
|
57.6 |
|
109.1 |
|
100.6 |
|
27.0 |
|
30.5 |
|
(74.4 |
) |
(73.5 |
) |
|
|
|
|
837.8 |
|
831.1 |
|
Profit before interest, tax and significant items |
|
194.6 |
|
199.9 |
|
300.7 |
|
300.6 |
|
123.0 |
|
113.5 |
|
42.6 |
|
43.9 |
|
98.1 |
|
89.5 |
|
26.0 |
|
29.6 |
|
(74.4 |
) |
(73.5 |
) |
|
|
|
|
710.6 |
|
703.5 |
|
Net borrowing costs - refer Note 1(8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(137.2 |
) |
(132.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit from ordinary activities before income tax and significant items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
573.4 |
|
571.3 |
|
Significant items |
|
(107.3 |
) |
(19.9 |
) |
(108.7 |
) |
|
|
(61.4 |
) |
(69.3 |
) |
|
|
|
|
|
|
|
|
(44.9 |
) |
|
|
(6.1 |
) |
(10.6 |
) |
|
|
|
|
(328.4 |
) |
(99.8 |
) |
Profit from ordinary activities before income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
245.0 |
|
471.5 |
|
Depreciation & amortisation |
|
256.2 |
|
261.8 |
|
130.1 |
|
123.6 |
|
95.8 |
|
114.1 |
|
25.7 |
|
25.8 |
|
58.7 |
|
61.7 |
|
14.1 |
|
13.8 |
|
2.2 |
|
3.0 |
|
|
|
|
|
582.8 |
|
603.8 |
|
Other non-cash expenses |
|
61.5 |
|
3.4 |
|
52.0 |
|
(3.2 |
) |
15.7 |
|
86.4 |
|
9.0 |
|
17.1 |
|
16.7 |
|
8.7 |
|
3.3 |
|
2.0 |
|
48.0 |
|
11.1 |
|
|
|
|
|
206.2 |
|
125.5 |
|
Segment assets |
|
3,460.2 |
|
3,482.0 |
|
2,407.0 |
|
2,418.0 |
|
1,986.6 |
|
2,101.8 |
|
504.2 |
|
547.6 |
|
942.2 |
|
1,022.8 |
|
304.6 |
|
339.6 |
|
159.0 |
|
187.8 |
|
135.1 |
|
186.8 |
|
9,898.9 |
|
10,286.4 |
|
Segment liabilities |
|
(891.8 |
) |
(708.2 |
) |
(502.6 |
) |
(483.7 |
) |
(553.0 |
) |
(612.3 |
) |
(129.1 |
) |
(132.7 |
) |
(174.8 |
) |
(216.7 |
) |
(55.6 |
) |
(53.9 |
) |
(418.3 |
) |
(452.7 |
) |
(334.1 |
) |
(413.9 |
) |
(3,059.3 |
) |
(3,074.1 |
) |
Unallocated corporate borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,477.0 |
) |
(2,504.7 |
) |
Total liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,536.3 |
) |
(5,578.8 |
) |
Capital expenditure |
|
225.3 |
|
275.3 |
|
189.4 |
|
242.6 |
|
133.4 |
|
587.6 |
|
23.2 |
|
23.2 |
|
78.6 |
|
63.5 |
|
42.8 |
|
29.5 |
|
0.2 |
|
|
|
|
|
|
|
692.9 |
|
1,221.7 |
|
Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis.
Unallocated items mainly comprise other revenue, interest-bearing loans and borrowings.
Segment capital expenditure is the total cost incurred during the period to acquire segment assets that are expected to be used for more than one period.
20
Amcor Australasia
Corrugated boxes, cartons, folding cartons; steel and aluminium cans for foods, beverages and household products; PET plastic jars and bottles; plastic and metal closures; glass wine bottles; multiwall sacks and paper recycling.
Amcor PET
PET packaging for a broad range of predominantly beverage & food products, including carbonated soft drinks, water, juices, sports drinks, milk-based beverages, spirits and beer, sauces, dressings, spreads and personal care items.
Amcor Sunclipse
The distribution unit purchases, warehouses, sells and delivers a wide variety of products. The business also manufactures corrugated and other mostly fibre based specialty product packaging including point of sale displays.
Amcor Flexibles
Flexible and film packaging in the food and beverage and pharmaceutical sectors, including confectionery, coffee, fresh food and dairy, as well as high value-added medical applications.
Amcor Asia
Tobacco carton packaging; flexible plastic packaging; corrugated boxes, fibre sacks for the food and industrial markets and closures for the beverage industry.
Amcor Rentsch/Closures
Specialty folding cartons for tobacco, confectionery and cosmetics; and plastic and metal caps and lids for a wide variety of applications.
Geographic
Segment |
|
Australia and |
|
Europe |
|
North America |
|
Latin America |
|
Asia |
|
Consolidated |
|
||||||||||||
For the year ended 30 June |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
Total Segment Revenue |
|
2,566.3 |
|
2,524.3 |
|
3,921.1 |
|
3,852.3 |
|
3,425.9 |
|
3,120.2 |
|
895.7 |
|
632.0 |
|
290.5 |
|
277.1 |
|
11,099.6 |
|
10,405.9 |
|
Segment Assets |
|
2,526.4 |
|
2,346.1 |
|
2,999.0 |
|
3,321.2 |
|
2,846.2 |
|
3,059.7 |
|
992.3 |
|
892.3 |
|
358.8 |
|
428.3 |
|
9,722.7 |
|
10,047.6 |
|
Unallocated Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
176.2 |
|
238.8 |
|
Total Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,898.9 |
|
10,286.4 |
|
Capital expenditure |
|
189.6 |
|
242.6 |
|
231.1 |
|
677.8 |
|
180.1 |
|
78.7 |
|
49.3 |
|
190.9 |
|
42.8 |
|
31.7 |
|
692.9 |
|
1,221.7 |
|
Segment Reporting
The primary reporting segments have been classified based on the consolidated entitys management reporting system.
The secondary reporting segments have been classified based on the geographical location of the consolidated entitys business segments.
21
NOTE 9. CASH ASSETS
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Cash on hand and at bank |
|
198.8 |
|
127.6 |
|
3.7 |
|
7.5 |
|
Deposits at call |
|
12.0 |
|
3.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CASH ASSETS |
|
210.8 |
|
131.0 |
|
3.7 |
|
7.5 |
|
NOTE 10. RECEIVABLES
Trade Debtors |
|
1,361.8 |
|
1,283.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for doubtful debts |
|
(49.7 |
) |
(51.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,312.1 |
|
1,231.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other debtors |
|
139.2 |
|
157.5 |
|
28.8 |
|
74.9 |
|
|
|
|
|
|
|
|
|
|
|
Prepayments |
|
118.0 |
|
127.1 |
|
37.6 |
|
40.7 |
|
|
|
|
|
|
|
|
|
|
|
Other loans |
|
97.6 |
|
17.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term deposits |
|
19.0 |
|
17.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owing by controlled entities |
|
|
|
|
|
5,961.0 |
|
7,987.7 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT RECEIVABLES |
|
1,685.9 |
|
1,551.4 |
|
6,027.4 |
|
8,103.3 |
|
NOTE 11. INVENTORIES
At cost: |
|
|
|
|
|
|
|
|
|
Raw materials and stores |
|
614.4 |
|
550.5 |
|
|
|
|
|
Provision for diminution in value |
|
(40.2 |
) |
(34.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
574.2 |
|
516.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Work in progress |
|
142.1 |
|
143.8 |
|
|
|
|
|
Provision for diminution in value |
|
(6.6 |
) |
(5.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135.5 |
|
138.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finished goods |
|
754.2 |
|
731.7 |
|
|
|
|
|
Provision for diminution in value |
|
(37.1 |
) |
(32.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
717.1 |
|
699.2 |
|
|
|
|
|
At net realisable value: |
|
|
|
|
|
|
|
|
|
Raw materials |
|
|
|
3.7 |
|
|
|
|
|
Finished goods |
|
13.3 |
|
12.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.3 |
|
15.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INVENTORIES |
|
1,440.1 |
|
1,369.6 |
|
|
|
|
|
22
NOTE 12. NON-CURRENT RECEIVABLES
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Loans to executive directors, officers and employees in the full time employment of the companies: (1) |
|
|
|
|
|
|
|
|
|
Directors of Amcor Limited |
|
|
|
1.1 |
|
|
|
1.1 |
|
Directors of controlled entities |
|
|
|
0.1 |
|
|
|
0.1 |
|
Other employees |
|
26.6 |
|
34.0 |
|
26.5 |
|
33.9 |
|
|
|
|
|
|
|
|
|
|
|
Other loans |
|
45.0 |
|
46.6 |
|
7.3 |
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-CURRENT RECEIVABLES |
|
71.6 |
|
81.8 |
|
33.8 |
|
41.8 |
|
(1) Loans to executive directors, officers and employees in the full time employment of the company or its controlled entities are made in accordance with:
the scheme for the provision of housing and other loans to employees of the company or its controlled entities approved by shareholders on 19 September 1980; and
the scheme to provide financial assistance to enable executive directors and employees of the company or its controlled entities to purchase shares in the company as approved by Amcor Limited shareholders on 29 January 1985 (as subsequently amended).
NOTE 13. OTHER FINANCIAL ASSETS
Investments in associates accounted for using the equity method |
|
40.7 |
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in companies listed on stock exchanges at cost |
|
5.7 |
|
4.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in companies not listed on stock exchanges at cost |
|
2.0 |
|
1.7 |
|
|
|
|
|
|
|
48.4 |
|
12.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares in controlled entities at cost (refer Note 36) |
|
|
|
|
|
4,678.7 |
|
3,647.9 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER FINANCIAL ASSETS |
|
48.4 |
|
12.9 |
|
4,678.7 |
|
3,647.9 |
|
|
|
|
|
Ordinary Share |
|
|
|
|
|
||
|
|
|
|
ownership interest |
|
|
|
|
|
||
|
|
|
|
CONSOLIDATED |
|
CONSOLIDATED |
|
||||
Name |
|
Principal Activities |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
|
|
% |
|
% |
|
$m |
|
$m |
|
Tien Wah Press (M) Sdn Bhd |
|
Print packaging |
|
25 |
|
25 |
|
6.6 |
|
6.7 |
|
Vision Grande Group Holdings Limited |
|
Tobacco packaging |
|
17 |
|
|
|
34.1 |
|
|
|
|
|
|
|
|
|
|
|
40.7 |
|
6.7 |
|
23
NOTE 14. PROPERTY, PLANT AND EQUIPMENT
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Land: |
|
|
|
|
|
|
|
|
|
At cost |
|
209.6 |
|
233.6 |
|
|
|
|
|
Accumulated depreciation |
|
(1.8 |
) |
(0.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
207.8 |
|
233.2 |
|
|
|
|
|
Land improvements: |
|
|
|
|
|
|
|
|
|
At cost |
|
20.1 |
|
20.6 |
|
|
|
|
|
Accumulated depreciation |
|
(3.2 |
) |
(3.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.9 |
|
17.3 |
|
|
|
|
|
Buildings: |
|
|
|
|
|
|
|
|
|
At cost |
|
763.2 |
|
772.3 |
|
|
|
|
|
Accumulated depreciation |
|
(153.1 |
) |
(120.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
610.1 |
|
651.5 |
|
|
|
|
|
Plant and equipment |
|
|
|
|
|
|
|
|
|
At cost |
|
7,343.6 |
|
7,371.0 |
|
10.9 |
|
7.6 |
|
Accumulated depreciation |
|
(3,865.6 |
) |
(3,642.2 |
) |
(2.2 |
) |
(2.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
3,478.0 |
|
3,728.8 |
|
8.7 |
|
5.6 |
|
Leased assets: |
|
|
|
|
|
|
|
|
|
Finance leases |
|
126.6 |
|
150.4 |
|
|
|
|
|
Accumulated depreciation |
|
(39.3 |
) |
(36.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87.3 |
|
114.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PROPERTY, PLANT AND EQUIPMENT |
|
4,400.1 |
|
4,745.0 |
|
8.7 |
|
5.6 |
|
As at 30 June 2003, the Directors carried out a valuation of the consolidated entitys land, land improvements and buildings based on independent valuations (Jones Lang LaSalle) and carrying value assessments. The valuation was carried out on the basis of existing use, resulting in an aggregate valuation of $981.1 million compared with net book value of land, land improvements and buildings at 30 June 2003 of $855.1 million.
24
Reconciliations
Reconciliations of the carrying amounts for each class of property, plant and equipment
CONSOLIDATED
2005 |
|
|
|
Land |
|
|
|
Plant & |
|
Finance |
|
|
|
$million |
|
Land |
|
improvements |
|
Buildings |
|
equipment |
|
leases |
|
TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at 30 June 2004 |
|
233.2 |
|
17.3 |
|
651.5 |
|
3,728.8 |
|
114.2 |
|
4,745.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions |
|
3.3 |
|
0.1 |
|
18.7 |
|
607.6 |
|
|
|
629.7 |
|
Disposals |
|
(11.5 |
) |
(0.4 |
) |
(19.5 |
) |
(36.5 |
) |
(1.3 |
) |
(69.2 |
) |
Depreciation/amortisation |
|
(0.3 |
) |
(0.4 |
) |
(27.8 |
) |
(415.6 |
) |
(7.4 |
) |
(451.5 |
) |
Acquisitions of businesses and controlled entities |
|
|
|
|
|
|
|
0.1 |
|
|
|
0.1 |
|
Disposal of businesses and controlled entities |
|
|
|
|
|
|
|
(7.0 |
) |
(4.2 |
) |
(11.2 |
) |
Impairment loss recognised |
|
(1.2 |
) |
|
|
(11.6 |
) |
(214.5 |
) |
|
|
(227.3 |
) |
Foreign exchange fluctuations on translation of overseas controlled entities |
|
(12.9 |
) |
(0.3 |
) |
(40.0 |
) |
(151.3 |
) |
(11.0 |
) |
(215.5 |
) |
Transfers |
|
(2.8 |
) |
0.6 |
|
38.8 |
|
(33.6 |
) |
(3.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at 30 June 2005 |
|
207.8 |
|
16.9 |
|
610.1 |
|
3,478.0 |
|
87.3 |
|
4,400.1 |
|
AMCOR LIMITED
2005 |
|
|
|
Land |
|
|
|
Plant & |
|
Finance |
|
|
|
$million |
|
Land |
|
improvements |
|
Buildings |
|
equipment |
|
leases |
|
TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at 30 June 2004 |
|
|
|
|
|
|
|
5.6 |
|
|
|
5.6 |
|
Additions |
|
|
|
|
|
|
|
3.9 |
|
|
|
3.9 |
|
Disposals |
|
|
|
|
|
|
|
(0.2 |
) |
|
|
(0.2 |
) |
Depreciation/amortisation |
|
|
|
|
|
|
|
(0.6 |
) |
|
|
(0.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at 30 June 2005 |
|
|
|
|
|
|
|
8.7 |
|
|
|
8.7 |
|
25
NOTE 15. INTANGIBLES
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Goodwill at cost |
|
2,425.0 |
|
2,652.4 |
|
|
|
|
|
Other intangibles at cost |
|
46.4 |
|
53.0 |
|
6.0 |
|
5.3 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortisation/write-downs |
|
(704.5 |
) |
(642.7 |
) |
(0.5 |
) |
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
TOTAL INTANGIBLES |
|
1,766.9 |
|
2,062.7 |
|
5.5 |
|
5.0 |
|
NOTE 16. DEFERRED TAX ASSETS
Deferred tax assets comprise the estimated future benefit at the applicable rate on the following items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax losses carried forward |
|
44.2 |
|
94.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timing differences |
|
132.0 |
|
144.8 |
|
88.4 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL DEFERRED TAX ASSETS |
|
176.2 |
|
238.8 |
|
88.4 |
|
100.0 |
|
Potential further future income tax benefits of the consolidated entity relating to accumulated tax-effected losses at balance date of $223.1 million (2004 $249.0 million) are not included in the above. These benefits will only be obtainable if:
the entities derive future assessable income of a nature and amount sufficient to enable the benefit of the deductions to be realised;
the entities continue to comply with the conditions for deductibility imposed by income tax law; and
changes in income tax legislation do not adversely affect the ability of the entities to realise the benefits of the deductions.
NOTE 17. OTHER NON-CURRENT ASSETS
Supply contract deposits |
|
34.1 |
|
26.6 |
|
|
|
|
|
Unamortised borrowing costs |
|
10.4 |
|
13.1 |
|
10.4 |
|
13.1 |
|
Other non-current assets |
|
54.4 |
|
53.5 |
|
1.0 |
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER NON-CURRENT ASSETS |
|
98.9 |
|
93.2 |
|
11.4 |
|
13.4 |
|
26
NOTE 18. CURRENT PAYABLES
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Unsecured creditors |
|
|
|
|
|
|
|
|
|
Trade creditors |
|
1,493.6 |
|
1,230.0 |
|
9.2 |
|
6.2 |
|
Other creditors and accruals |
|
498.2 |
|
601.1 |
|
26.7 |
|
28.9 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT PAYABLES |
|
1,991.8 |
|
1,831.1 |
|
35.9 |
|
35.1 |
|
NOTE 19. CURRENT INTEREST BEARING LIABILITIES
Secured borrowings: |
|
|
|
|
|
|
|
|
|
Bank overdrafts (1) (2) |
|
0.4 |
|
0.3 |
|
|
|
|
|
Bank loans (3) |
|
3.1 |
|
0.6 |
|
|
|
|
|
Other loans (2) |
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured borrowings: |
|
|
|
|
|
|
|
|
|
Bank overdrafts (1) |
|
15.6 |
|
26.9 |
|
|
|
|
|
Commercial paper (4) |
|
307.7 |
|
186.3 |
|
209.3 |
|
41.8 |
|
Bank loans (5) |
|
389.4 |
|
501.9 |
|
45.5 |
|
115.8 |
|
Other loans (6) |
|
11.1 |
|
10.0 |
|
|
|
|
|
Amounts owing to controlled entities |
|
|
|
|
|
3,594.8 |
|
4,689.0 |
|
Lease liabilities |
|
1.9 |
|
2.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT INTEREST BEARING LIABILITIES |
|
729.2 |
|
728.5 |
|
3,849.6 |
|
4,846.6 |
|
(1) The consolidated entity has committed bank overdraft facilities (both secured and unsecured) to a maximum of $92.8 million (2004 $95.5 million). As at 30 June 2005 the unused portions of the facilities were $76.8 million (2004 $68.3 million). The bank overdrafts are payable on demand and are subject to annual review.
(2) These bank overdrafts/loans are secured by a charge over assets of certain controlled entities.
(3) Comprises loans secured over property, plant and equipment in overseas controlled entities to the extent of $11.2 million (2004 $54.9 million). The carrying value of the pledged property is $11.2 million (2004 $54.5 million).
(4) Borrowings in commercial paper markets include:
Promissory Note Facility
An uncommitted promissory note facility of $600 million. This facility continues indefinitely until terminated by giving written notice to the dealer panel.
As at 30 June 2005, there were $149 million promissory notes outstanding with an average maturity of 58 days (2004 nil).
Euro-Commercial Paper/Medium Term Note Program
A US$200 million non-underwritten facility under which commercial paper and medium term notes can be issued into the Asian and European capital markets. As at 30 June 2005, there were nil euro notes outstanding (2004 nil).
US Commercial Paper Program
An uncommitted commercial paper program of US$200 million. As at 30 June 2005, A$158.7 million of commercial paper was outstanding with an average maturity of 30 days (2004 A$186.3 million).
(5) Relates to various bank borrowings including:
Amcor Finance (New Zealand) Limited A$63.4 million (2004 A$50.6 million) drawn under NZ$100 million revolving cash advance facility maturing in April 2006. This facility bears interest at the bank bill rate plus an applicable credit margin.
Amcor Limited and Amcor Finance (USA) Inc - $350 million multi-currency facility maturing in September 2005. A$170.5 million (2004 US$304.0 million) drawn under this facility bears interest at BBSY or LIBOR plus an applicable credit margin.
Amcor Limited - $45.5 million (2004 nil) drawn under an uncommitted at call facility. Amounts borrowed under this facility bear interest at the overnight cash rate plus an applicable margin.
(6) Comprises various funding facilities made available to subsidiary companies predominantly in Europe and North America.
27
NOTE 20. CURRENT TAX LIABILITIES
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
82.5 |
|
77.4 |
|
13.4 |
|
23.6 |
|
NOTE 21. PROVISIONS
Current |
|
|
|
|
|
|
|
|
|
Dividends/Distributions |
|
8.7 |
|
8.8 |
|
|
|
|
|
Employee Entitlements & Directors Retirement Allowances |
|
138.4 |
|
159.2 |
|
2.1 |
|
2.9 |
|
Insurance and Other Claims |
|
54.1 |
|
71.0 |
|
|
|
|
|
Onerous Contracts |
|
17.4 |
|
9.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Flexibles Restructuring |
|
20.5 |
|
56.8 |
|
|
|
|
|
Amcor PET/Amcor Closures Restructuring |
|
24.8 |
|
8.5 |
|
|
|
|
|
Other Business Groups Restructuring |
|
26.2 |
|
25.8 |
|
|
|
|
|
Total Restructuring Provisions |
|
71.5 |
|
91.1 |
|
|
|
|
|
Other Current Provisions |
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Provisions |
|
290.4 |
|
339.7 |
|
2.1 |
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
Non-Current |
|
|
|
|
|
|
|
|
|
Employee Entitlements & Directors Retirement Allowances |
|
76.3 |
|
74.2 |
|
5.2 |
|
4.5 |
|
Insurance and Other Claims |
|
13.6 |
|
3.3 |
|
|
|
|
|
Onerous Contracts |
|
5.0 |
|
7.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Flexibles Restructuring |
|
2.1 |
|
6.3 |
|
|
|
|
|
Amcor PET/Amcor Closures Restructuring |
|
1.6 |
|
0.3 |
|
|
|
|
|
Other Business Groups Restructuring |
|
1.4 |
|
|
|
|
|
|
|
Total Restructuring Provisions |
|
5.1 |
|
6.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Current Provisions |
|
100.0 |
|
91.9 |
|
5.2 |
|
4.5 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL PROVISIONS |
|
390.4 |
|
431.6 |
|
7.3 |
|
7.4 |
|
28
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Reconciliations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of the carrying amounts of each class of provision, except for employee benefits, are set out below: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends/Distributions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
8.8 |
|
8.8 |
|
|
|
|
|
Provisions made during the year: |
|
|
|
|
|
|
|
|
|
Final dividend 2004 |
|
140.6 |
|
127.6 |
|
140.6 |
|
127.6 |
|
Interim dividend 2005 |
|
149.6 |
|
139.7 |
|
149.6 |
|
139.7 |
|
PACRS distribution |
|
52.3 |
|
52.4 |
|
|
|
|
|
Payments made during the year |
|
(342.6 |
) |
(319.7 |
) |
(290.2 |
) |
(267.3 |
) |
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
8.7 |
|
8.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance and Other Claims |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
71.0 |
|
67.0 |
|
|
|
|
|
Provisions made during the year |
|
26.8 |
|
23.0 |
|
|
|
|
|
Payments made during the year |
|
(41.5 |
) |
(19.5 |
) |
|
|
|
|
Other movements |
|
(2.2 |
) |
0.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
54.1 |
|
71.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
3.3 |
|
1.6 |
|
|
|
|
|
Provisions made during the year |
|
10.6 |
|
1.6 |
|
|
|
|
|
Other movements |
|
(0.3 |
) |
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
13.6 |
|
3.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Onerous Contracts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
9.6 |
|
4.2 |
|
|
|
|
|
Provisions made during the year |
|
12.6 |
|
12.5 |
|
|
|
|
|
Payments made during the year |
|
(4.1 |
) |
(9.6 |
) |
|
|
|
|
Net Transfers in |
|
2.8 |
|
2.2 |
|
|
|
|
|
Net Disposals |
|
(3.0 |
) |
|
|
|
|
|
|
Other movements |
|
(0.5 |
) |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
17.4 |
|
9.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
7.8 |
|
10.0 |
|
|
|
|
|
Net Transfers out |
|
(2.8 |
) |
(2.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
5.0 |
|
7.8 |
|
|
|
|
|
29
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
Amcor Flexibles Restructuring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
56.8 |
|
9.9 |
|
|
|
|
|
Provisions made during the year |
|
5.3 |
|
43.5 |
|
|
|
|
|
Payments made during the year |
|
(38.2 |
) |
(10.3 |
) |
|
|
|
|
Net Acquisitions |
|
|
|
11.3 |
|
|
|
|
|
Other movements |
|
(3.4 |
) |
2.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
20.5 |
|
56.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
6.3 |
|
8.9 |
|
|
|
|
|
Provisions released during the year |
|
(1.3 |
) |
(0.5 |
) |
|
|
|
|
Payments made during the year |
|
(2.6 |
) |
(2.4 |
) |
|
|
|
|
Other movements |
|
(0.3 |
) |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
2.1 |
|
6.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor PET/Amcor Closures Restructuring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
8.5 |
|
31.3 |
|
|
|
|
|
Provisions made during the year/(provisions released) |
|
38.5 |
|
(7.0 |
) |
|
|
|
|
Payments made during the year |
|
(21.5 |
) |
(16.1 |
) |
|
|
|
|
Net Transfers in |
|
0.2 |
|
|
|
|
|
|
|
Other movements |
|
(0.9 |
) |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
24.8 |
|
8.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
0.3 |
|
4.6 |
|
|
|
|
|
Provisions made during the year/(provisions released) |
|
1.5 |
|
(1.4 |
) |
|
|
|
|
Payments made during the year |
|
(0.2 |
) |
(2.9 |
) |
|
|
|
|
Net Transfers out |
|
(0.2 |
) |
|
|
|
|
|
|
Other movements |
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
1.6 |
|
0.3 |
|
|
|
|
|
30
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Other Business Groups Restructuring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
Carrying amount at beginning of year |
|
25.8 |
|
32.2 |
|
|
|
|
|
Provisions made during the year |
|
20.9 |
|
20.0 |
|
|
|
|
|
Payments made during the year |
|
(18.7 |
) |
(26.7 |
) |
|
|
|
|
Net Transfers out |
|
(1.4 |
) |
|
|
|
|
|
|
Other movements |
|
(0.4 |
) |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
26.2 |
|
25.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current |
|
|
|
|
|
|
|
|
|
Net Transfers in |
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount at end of year |
|
1.4 |
|
|
|
|
|
|
|
NOTE 22. NON-CURRENT PAYABLES
Unsecured creditors: |
|
|
|
|
|
|
|
|
|
Other creditors |
|
0.7 |
|
13.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-CURRENT PAYABLES |
|
0.7 |
|
13.2 |
|
|
|
|
|
31
NOTE 23. NON-CURRENT INTEREST BEARING LIABILITIES
|
|
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured borrowings: |
|
|
|
|
|
|
|
|
|
|
|
Bank loans |
|
(1) |
|
3.7 |
|
9.0 |
|
|
|
|
|
Other loans |
|
(1) |
|
5.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured borrowings: |
|
|
|
|
|
|
|
|
|
|
|
Bank loans |
|
(2) |
|
445.7 |
|
303.7 |
|
65.6 |
|
128.1 |
|
US$ Notes |
|
(3) |
|
655.8 |
|
723.7 |
|
655.8 |
|
723.7 |
|
Eurobond |
|
(4) |
|
554.5 |
|
612.0 |
|
554.5 |
|
612.0 |
|
Other loans |
|
(5) |
|
7.6 |
|
30.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease liabilities |
|
|
|
74.9 |
|
97.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-CURRENT INTEREST-BEARING LIABILITIES |
|
|
|
1,747.8 |
|
1,776.2 |
|
1,275.9 |
|
1,463.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Consolidated Net Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current - refer Note 19 |
|
|
|
729.2 |
|
728.5 |
|
|
|
|
|
Non-current - refer above |
|
|
|
1,747.8 |
|
1,776.2 |
|
|
|
|
|
Total interest bearing liabilities |
|
|
|
2,477.0 |
|
2,504.7 |
|
|
|
|
|
Cash assets - refer Note 9 |
|
|
|
(210.8 |
) |
(131.0 |
) |
|
|
|
|
Short-term deposits - refer Note 10 |
|
|
|
(19.0 |
) |
(17.3 |
) |
|
|
|
|
Net Debt |
|
|
|
2,247.2 |
|
2,356.4 |
|
|
|
|
|
(1) |
|
Comprises loans secured over property, plant and equipment in overseas controlled entities to the extent of $10.4 million (2004 $10.8 million). The carrying value of the pledged property is $18.3 million (2004 $11.7 million). |
(2) |
|
Principally relates to bank borrowings in: |
|
|
Amcor Packaging (USA) Inc Group - A$116 million (2004 A$116 million) fully-drawn under an Australian dollar bill facility maturing in October 2006. The amount drawn under this facility bears interest at BBSY plus a credit margin and has been converted to Canadian dollars 103.9 million under a cross currency and interest rate swap. |
|
|
Amcor Limited/Amcor UK Finance Limited - A$315.5 million (2004 A$128.2 million) drawn under a US$1,000 million global syndicated multi-currency facility term-tranche of US$650 million maturing June 2008. Drawings are in various currencies and bear interest at the applicable LIBOR rate plus a credit margin. |
(3) |
|
Represents US$500 million Amcor Limited senior unsecured guaranteed notes issued in the United States Private Placement market. The notes have final bullet maturities between 2009 and 2017. Interest on these notes is payable semi-annually. |
(4) |
|
Represents EUR350 million Amcor Limited unsecured notes issued in the Eurobond market. The notes mature in March 2011 and pay an annual coupon of 4.25%. |
(5) |
|
Comprises various funding facilities made available to subsidiary companies predominantly in Europe and North America |
32
NOTE 24. UNDATED SUBORDINATED CONVERTIBLE SECURITIES
|
|
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
1997 issue of 7.25% Undated Subordinated Convertible Unsecured Notes - refer Note 1(13) |
|
(1) |
|
301.1 |
|
332.3 |
|
301.1 |
|
332.3 |
|
TOTAL UNDATED SUBORDINATED CONVERTIBLE SECURITIES |
|
|
|
301.1 |
|
332.3 |
|
301.1 |
|
332.3 |
|
(1) |
|
Original issue of US$230 million 7.25% undated subordinated convertible notes convertible into American Depository Shares, representing four ordinary shares of the company, at the rate in the range of 2.347 to 2.664 for each US$50 principal amount of notes converted depending on the market price at the date of conversion. The market price at the date of conversion is the last bid price of the Nasdaq National Market on the date of conversion. The notes were convertible from 19 November 1996 and may be converted until 19 November 2006. |
|
|
|
|
|
These notes have no maturity dates, are only redeemable after 19 November 2006, and then only at Amcor Limiteds option, and are subordinated to all other obligations of the company save for issued capital. Interest on these notes is payable semi-annually. |
|
|
|
|
|
During the year ended 30 June 2005, 1,000 notes were converted to ordinary shares (2004 4,000). |
33
NOTE 25. CONTRIBUTED EQUITY
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Issued and paid-up: |
|
|
|
|
|
|
|
|
|
878,182,834 ordinary shares (2004 877,949,796) |
|
2,751.4 |
|
2,755.2 |
|
2,751.4 |
|
2,755.2 |
|
|
|
|
|
|
|
|
|
|
|
1,467,000 partly paid ordinary shares (2004 1,792,000) |
|
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
6,099,087 Perpetual Amcor Convertible Reset Securities (2004 6,099,087) |
|
596.6 |
|
596.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CONTRIBUTED EQUITY |
|
3,348.1 |
|
3,351.9 |
|
2,751.5 |
|
2,755.3 |
|
|
|
CONSOLIDATED |
|
CONSOLIDATED |
|
||||
|
|
2005 |
|
2004 |
|
||||
|
|
No. |
|
|
|
No. |
|
|
|
|
|
000 |
|
$m |
|
000 |
|
$m |
|
Fully Paid Ordinary Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
877,950 |
|
2,755.2 |
|
848,224 |
|
2,538.6 |
|
Issue of shares under the employee share purchase plan |
|
|
|
|
|
1,698 |
|
7.5 |
|
Issue of shares to employees in lieu of bonus payments |
|
34 |
|
|
|
259 |
|
1.4 |
|
Exercise of options under the employee share / option plan |
|
2,069 |
|
12.0 |
|
2,372 |
|
13.2 |
|
Calls on partly paid shares |
|
325 |
|
2.1 |
|
475 |
|
3.3 |
|
Dividend Reinvestment Plan |
|
|
|
|
|
11,339 |
|
94.7 |
|
Conversion of convertible securities |
|
10 |
|
0.1 |
|
13,583 |
|
99.9 |
|
Share buy-back |
|
(2,205 |
) |
(15.4 |
) |
|
|
|
|
Employee share / option plan costs |
|
|
|
(2.6 |
) |
|
|
(3.4 |
) |
Balance at end of year |
|
878,183 |
|
2,751.4 |
|
877,950 |
|
2,755.2 |
|
Fully paid ordinary shares carry one vote per share and carry the right to dividends.
Partly Paid Ordinary Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
1,792 |
|
0.1 |
|
2,267 |
|
0.1 |
|
Converted to fully paid ordinary shares |
|
(325 |
) |
|
|
(475 |
) |
|
|
Balance at end of year |
|
1,467 |
|
0.1 |
|
1,792 |
|
0.1 |
|
The partly paid ordinary shares comprise 1,035,000 (2004 1,215,000) shares paid to five cents and 432,000 (2004 577,000) shares paid to one cent under Employee Share / Option Plans. The aggregate uncalled capital of $10.0 million (2004 $12.0 million) will be brought to account when these shares are fully paid.
On 19 April 2005 the Company completed the on market buy-back of 2,205,000 fully paid ordinary shares, representing 0.25% of ordinary shares on issue on that date. The total consideration of shares bought back on market was $15,442,612 being an average, including incidental costs, of $7.00 per share. The consideration was allocated in the following proportions:
Share Capital |
|
$ |
15,427,185 |
|
Share buy-back costs expensed |
|
$ |
15,427 |
|
34
|
|
CONSOLIDATED |
|
CONSOLIDATED |
|
||||
|
|
2005 |
|
2004 |
|
||||
|
|
No. |
|
|
|
No. |
|
|
|
|
|
000 |
|
$m |
|
000 |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Perpetual Amcor Convertible Reset Securities (PACRS) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PACRS |
|
4,000 |
|
389.2 |
|
4,000 |
|
389.2 |
|
|
|
|
|
|
|
|
|
|
|
PACRS2 |
|
2,099 |
|
207.4 |
|
2,099 |
|
207.4 |
|
Balance at end of year |
|
6,099 |
|
596.6 |
|
6,099 |
|
596.6 |
|
PACRS are fully paid perpetual, non-cumulative, subordinated, convertible, reset, unsecured notes. Non-cumulative interest is paid semi-annually on the initial PACRS at a coupon rate of 8.5733% and on the PACRS2 at a coupon rate of 8.57% per annum which are fixed until the first reset dates - 30 April 2006 for PACRS and 30 April 2007 for PACRS2.
On reset dates holders may convert some or all outstanding PACRS into ordinary shares calculated with reference to the conversion discount. The issuer may convert some or all of the outstanding PACRS on or before a reset date by giving at least 30 ASX business days notice at any time in the six months before reset date. Coupon rates, conversion terms and the conversion discount are able to be reset by the issuer on the reset date.
NOTE 26. RESERVES
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
ASSET REVALUATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
136.9 |
|
144.4 |
|
40.9 |
|
40.9 |
|
|
|
|
|
|
|
|
|
|
|
Transfer to retained profits amounts now realised |
|
(6.7 |
) |
(7.5 |
) |
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
130.2 |
|
136.9 |
|
40.7 |
|
40.9 |
|
|
|
|
|
|
|
|
|
|
|
EXCHANGE FLUCTUATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
(486.1 |
) |
(355.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net exchange differences relating to self-sustaining foreign operations |
|
(159.8 |
) |
(65.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer to retained profits amounts now realised |
|
4.8 |
|
(65.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
(641.1 |
) |
(486.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL RESERVES |
|
(510.9 |
) |
(349.2 |
) |
40.7 |
|
40.9 |
|
35
NOTE 27. RETAINED PROFITS
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
RETAINED PROFITS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
1,614.3 |
|
1,515.3 |
|
2,250.3 |
|
2,339.6 |
|
|
|
|
|
|
|
|
|
|
|
Net profit attributable to members of the parent entity |
|
173.2 |
|
345.7 |
|
473.3 |
|
178.0 |
|
|
|
|
|
|
|
|
|
|
|
Aggregate of amounts transferred from reserves |
|
1.9 |
|
73.0 |
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Final dividend for 03/04 paid 29 September 2004: |
|
|
|
|
|
|
|
|
|
16.0 cents per share 40% franked at 30% tax rate |
|
(140.6 |
) |
(127.6 |
) |
(140.6 |
) |
(127.6 |
) |
Interim dividend for 04/05 paid 23 March 2005: |
|
|
|
|
|
|
|
|
|
17.0 cents per share 28% franked at 30% tax rate |
|
(149.6 |
) |
(139.7 |
) |
(149.6 |
) |
(139.7 |
) |
|
|
|
|
|
|
|
|
|
|
Distribution paid on PACRS: |
|
|
|
|
|
|
|
|
|
Coupon rate of 8.5733% on $400 million from 1 July 2004 to 30 April 2005 |
|
(28.7 |
) |
(28.7 |
) |
|
|
|
|
Distribution accrued on PACRS: |
|
|
|
|
|
|
|
|
|
Coupon rate of 8.5733% on $400 million from 1 May 2005 to 30 June 2005 |
|
(5.6 |
) |
(5.7 |
) |
|
|
|
|
Distribution paid on PACRS2: |
|
|
|
|
|
|
|
|
|
Coupon rate of 8.57% on $210 million from 1 July 2004 to 30 April 2005 |
|
(15.0 |
) |
(15.0 |
) |
|
|
|
|
Distribution accrued on PACRS2: |
|
|
|
|
|
|
|
|
|
Coupon rate of 8.57% on $210 million from 1 May 2005 to 30 June 2005 |
|
(3.0 |
) |
(3.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL RETAINED PROFITS |
|
1,446.9 |
|
1,614.3 |
|
2,433.6 |
|
2,250.3 |
|
NOTE 28. OUTSIDE EQUITY INTERESTS IN CONTROLLED ENTITIES
Share capital |
|
64.1 |
|
64.3 |
|
|
|
|
|
Reserves |
|
(14.7 |
) |
1.7 |
|
|
|
|
|
Retained profits |
|
29.1 |
|
24.6 |
|
|
|
|
|
TOTAL OUTSIDE EQUITY INTERESTS |
|
78.5 |
|
90.6 |
|
|
|
|
|
36
NOTE 29. TOTAL EQUITY RECONCILIATION
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Total equity at beginning of year |
|
4,707.6 |
|
4,635.8 |
|
5,046.5 |
|
4,919.2 |
|
|
|
|
|
|
|
|
|
|
|
Total changes in equity from non-owner related transactions attributable to members of the parent entity |
|
13.4 |
|
280.3 |
|
473.3 |
|
178.0 |
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners as owners: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions of equity (Note 25) |
|
(1.2 |
) |
220.0 |
|
(1.2 |
) |
220.0 |
|
Employee share plan costs (Note 25) |
|
(2.6 |
) |
(3.4 |
) |
(2.6 |
) |
(3.4 |
) |
Dividends and distributions (Note 27) |
|
(342.5 |
) |
(319.7 |
) |
(290.2 |
) |
(267.3 |
) |
|
|
|
|
|
|
|
|
|
|
Total changes in outside equity interests (Note 28) |
|
(12.1 |
) |
(105.4 |
) |
|
|
|
|
TOTAL EQUITY AT END OF YEAR |
|
4,362.6 |
|
4,707.6 |
|
5,225.8 |
|
5,046.5 |
|
37
NOTE 30. ADDITIONAL FINANCIAL INSTRUMENT DISCLOSURE
Interest Rate Risk
The consolidated entity is exposed to movements in interest rates under various debt facilities. By monitoring global interest rates and where appropriate, hedging interest rate exposures or borrowing at fixed interest rates, the company is able to manage the consolidated entitys interest rate risk.
Cross Currency Interest Rate Swaps, Interest Rate Swaps, Options and Forward Rate Agreements. Interest rate swaps and forward rate agreements allow the consolidated entity to swap floating rate borrowings into fixed rates and vice versa. Cross currency interest rate swaps allow the consolidated entity to swap long term Australian denominated borrowings into foreign currencies to hedge the investment in self sustaining foreign operations. Maturities of swap contracts are principally between one and two years.
Each contract involves quarterly or semi-annual payment or receipt of the net amount of interest. Floating rates are based on interest rate settings in the currencies concerned plus the consolidated entitys credit margin.
There were no forward rate agreements outstanding at year end (2004 Nil).
The consolidated entity may also enter into interest rate options to reduce the impact of changes in interest rates on floating rate long-term debt. There were no interest rate options outstanding at year end (2004 Nil).
Interest Rate Risk Exposures
Exposure to interest rate risk and the effective weighted average interest rate for classes of financial assets and liabilities is set out below:
|
|
|
|
Fixed interest maturing in: |
|
|
|
|
|
|
|
||||
|
|
Floating |
|
|
|
|
|
|
|
Non- |
|
|
|
Weighted |
|
|
|
Interest |
|
1 year or |
|
Over 1 to 5 |
|
More than |
|
interest |
|
|
|
Average Interest |
|
2005 $million |
|
Rate |
|
less |
|
years |
|
5 years |
|
Bearing |
|
Total |
|
Rate |
|
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
210.8 |
|
|
|
|
|
|
|
|
|
210.8 |
|
1.41 |
% |
Receivables |
|
19.0 |
|
|
|
|
|
|
|
1,738.5 |
|
1,757.5 |
|
2.97 |
% |
Other financial assets |
|
|
|
|
|
|
|
|
|
48.4 |
|
48.4 |
|
|
|
|
|
229.8 |
|
|
|
|
|
|
|
1,786.9 |
|
2,016.7 |
|
1.54 |
% |
Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payables |
|
|
|
|
|
|
|
|
|
1,829.0 |
|
1,829.0 |
|
|
|
Bank and other loans |
|
861.2 |
|
2.0 |
|
12.3 |
|
|
|
6.7 |
|
882.2 |
|
4.22 |
% |
Commercial paper |
|
307.7 |
|
|
|
|
|
|
|
|
|
307.7 |
|
4.64 |
% |
US$ Notes |
|
|
|
|
|
52.5 |
|
603.3 |
|
|
|
655.8 |
|
5.83 |
% |
Eurobond |
|
|
|
|
|
|
|
554.5 |
|
|
|
554.5 |
|
4.25 |
% |
Leases |
|
0.7 |
|
1.7 |
|
73.9 |
|
0.5 |
|
|
|
76.8 |
|
6.56 |
% |
Distributions payable |
|
|
|
|
|
|
|
|
|
8.7 |
|
8.7 |
|
|
|
Employee entitlements |
|
|
|
|
|
76.3 |
|
|
|
301.9 |
|
378.2 |
|
6.00 |
% |
|
|
1,169.6 |
|
3.7 |
|
215.0 |
|
1,158.3 |
|
2,146.3 |
|
4,692.9 |
|
4.78 |
% |
Undated subordinated convertible securities |
|
|
|
|
|
301.1 |
|
|
|
|
|
301.1 |
|
7.25 |
% |
|
|
1,169.6 |
|
3.7 |
|
516.1 |
|
1,158.3 |
|
2,146.3 |
|
4,994.0 |
|
5.04 |
% |
Interest Rate Swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USD |
|
(6.1 |
) |
|
|
6.1 |
|
|
|
|
|
|
|
7.65 |
% |
EUR |
|
(480.0 |
) |
480.0 |
|
|
|
|
|
|
|
|
|
4.81 |
% |
AUD |
|
480.0 |
|
(480.0 |
) |
|
|
|
|
|
|
|
|
(5.67 |
)% |
Total Swaps |
|
(6.1 |
) |
|
|
6.1 |
|
|
|
|
|
|
|
4.90 |
% |
Cross Currency Interest Rate Swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AUD |
|
607.3 |
|
|
|
|
|
|
|
|
|
607.3 |
|
5.77 |
% |
EUR |
|
(607.3 |
) |
|
|
|
|
|
|
|
|
(607.3 |
) |
(2.05 |
)% |
AUD |
|
116.0 |
|
|
|
|
|
|
|
|
|
116.0 |
|
6.37 |
% |
CAD |
|
(116.0 |
) |
|
|
|
|
|
|
|
|
(116.0 |
) |
(3.40 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.06 |
% |
38
|
|
|
|
Fixed interest maturing in: |
|
|
|
|
|
|
|
||||
|
|
Floating |
|
|
|
|
|
|
|
Non- |
|
|
|
Weighted |
|
|
|
Interest |
|
1 year or |
|
Over 1 to 5 |
|
More than |
|
interest |
|
|
|
Average Interest |
|
2004 $million |
|
Rate |
|
less |
|
years |
|
5 years |
|
Bearing |
|
Total |
|
Rate |
|
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
131.0 |
|
|
|
|
|
|
|
|
|
131.0 |
|
2.25 |
% |
Receivables |
|
17.3 |
|
|
|
|
|
|
|
1,615.9 |
|
1,633.2 |
|
3.53 |
% |
Other financial assets |
|
|
|
|
|
|
|
|
|
12.9 |
|
12.9 |
|
|
|
|
|
148.3 |
|
|
|
|
|
|
|
1,628.8 |
|
1,777.1 |
|
2.40 |
% |
Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payables |
|
|
|
|
|
|
|
|
|
1,762.2 |
|
1,762.2 |
|
|
|
Bank and other loans |
|
833.4 |
|
2.5 |
|
40.8 |
|
|
|
6.1 |
|
882.8 |
|
3.64 |
% |
Commercial paper |
|
186.3 |
|
|
|
|
|
|
|
|
|
186.3 |
|
1.40 |
% |
US$ Notes |
|
|
|
|
|
|
|
723.7 |
|
|
|
723.7 |
|
5.83 |
% |
Eurobond |
|
|
|
|
|
|
|
612.0 |
|
|
|
612.0 |
|
4.25 |
% |
Leases |
|
1.1 |
|
2.1 |
|
31.6 |
|
65.1 |
|
|
|
99.9 |
|
5.95 |
% |
Distributions payable |
|
|
|
|
|
|
|
|
|
8.8 |
|
8.8 |
|
|
|
Employee entitlements |
|
|
|
|
|
74.2 |
|
|
|
241.3 |
|
315.5 |
|
6.00 |
% |
|
|
1,020.8 |
|
4.6 |
|
146.6 |
|
1,400.8 |
|
2,018.4 |
|
4,591.2 |
|
4.35 |
% |
Undated subordinated convertible securities |
|
|
|
|
|
332.3 |
|
|
|
|
|
332.3 |
|
7.25 |
% |
|
|
1,020.8 |
|
4.6 |
|
478.9 |
|
1,400.8 |
|
2,018.4 |
|
4,923.5 |
|
4.69 |
% |
Interest Rate Swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USD |
|
(8.3 |
) |
|
|
8.3 |
|
|
|
|
|
|
|
7.65 |
% |
EUR |
|
(480.0 |
) |
|
|
480.0 |
|
|
|
|
|
|
|
4.81 |
% |
AUD |
|
480.0 |
|
|
|
(480.0 |
) |
|
|
|
|
|
|
(5.67 |
)% |
Total Swaps |
|
(8.3 |
) |
|
|
8.3 |
|
|
|
|
|
|
|
4.55 |
% |
Cross Currency Interest Rate Swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AUD |
|
607.3 |
|
|
|
|
|
|
|
|
|
607.3 |
|
5.54 |
% |
EUR |
|
(607.3 |
) |
|
|
|
|
|
|
|
|
(607.3 |
) |
(1.94 |
)% |
AUD |
|
116.0 |
|
|
|
|
|
|
|
|
|
116.0 |
|
6.19 |
% |
CAD |
|
(116.0 |
) |
|
|
|
|
|
|
|
|
(116.0 |
) |
(2.89 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.87 |
% |
Foreign Exchange Risk
In relation to transactional foreign currency exposures, the consolidated entitys policy is to hedge all net forecast or actual foreign currency exposures greater than A$100,000, where exposures are measured as forecast or actual transactional cash flows in currencies other than the functional currency of the business as determined for Treasury purposes. The gains or costs on entering the hedge and the exchange differences up to the date of the purchase or sale are deferred and recognised as assets or liabilities on the statement of financial position from the inception of the hedge contract, not when the specific purchase or sale occurs. At maturity, the costs or gains are included in the measurement of the underlying transaction.
Accounts payable and borrowings include amounts repayable in foreign currencies shown at their Australian dollar equivalents. All material foreign currency liabilities are hedged or matched by equivalent assets in the same currencies, such assets representing a natural hedge.
39
The following table sets out the gross value to be received under foreign currency contracts, the weighted average contracted exchange rates and the settlement periods of contracts outstanding as at 30 June:
|
|
2005 |
|
2004 |
|
|
|
|
|
|
|
Weighted |
|
Weighted |
|
2005 |
|
2004 |
|
|
|
Average |
|
Average |
|
Contract |
|
Contract |
|
|
|
Rate |
|
Rate |
|
Amounts |
|
Amounts |
|
|
|
|
|
|
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Buy Contracts |
|
|
|
|
|
|
|
|
|
0-12 months |
|
|
|
|
|
|
|
|
|
CAD |
|
0.94 |
|
|
|
1.0 |
|
|
|
CHF |
|
0.91 |
|
0.82 |
|
1.2 |
|
12.4 |
|
DKK |
|
4.70 |
|
4.26 |
|
14.5 |
|
16.1 |
|
EUR |
|
0.60 |
|
0.56 |
|
50.2 |
|
141.1 |
|
GBP |
|
0.40 |
|
0.38 |
|
8.4 |
|
80.1 |
|
JPY |
|
76.54 |
|
75.10 |
|
3.4 |
|
0.1 |
|
NOK |
|
|
|
4.75 |
|
|
|
0.7 |
|
NZD |
|
1.09 |
|
1.13 |
|
0.9 |
|
4.9 |
|
SEK |
|
5.80 |
|
5.26 |
|
13.2 |
|
13.3 |
|
USD |
|
0.76 |
|
0.69 |
|
75.0 |
|
85.2 |
|
More than 12 months |
|
|
|
|
|
|
|
|
|
EUR |
|
0.61 |
|
0.59 |
|
2.5 |
|
2.2 |
|
NZD |
|
|
|
1.30 |
|
|
|
77.2 |
|
USD |
|
0.75 |
|
0.71 |
|
4.3 |
|
5.3 |
|
|
|
|
|
|
|
|
|
|
|
Sell Contracts |
|
|
|
|
|
|
|
|
|
0-12 months |
|
|
|
|
|
|
|
|
|
CHF |
|
0.97 |
|
0.89 |
|
5.7 |
|
3.5 |
|
DKK |
|
4.70 |
|
|
|
5.1 |
|
|
|
EUR |
|
0.61 |
|
|
|
0.7 |
|
|
|
GBP |
|
0.41 |
|
|
|
22.1 |
|
|
|
NOK |
|
5.12 |
|
|
|
6.0 |
|
|
|
NZD |
|
1.08 |
|
1.15 |
|
29.5 |
|
35.1 |
|
SEK |
|
5.78 |
|
|
|
2.8 |
|
|
|
USD |
|
0.76 |
|
0.69 |
|
28.7 |
|
49.2 |
|
Commodity Risk
The consolidated entity enters into various Aluminium fixed price swap contracts on behalf of certain customers. Hedging undertaken is based on customer instructions, and all related costs are passed onto the customer. The following table sets out the gross value to be received under commodity swap contracts, the weighted average contracted London Metals Exchange rates and the settlement periods of contracts outstanding as at 30 June:
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
Average Fixed |
|
Average Fixed |
|
Contract |
|
Contract |
|
|
|
Price |
|
Price |
|
Amounts |
|
Amounts |
|
|
|
(USD/tonne) |
|
(USD/tonne) |
|
A$m |
|
A$m |
|
Buy Contracts |
|
|
|
|
|
|
|
|
|
0-12 months |
|
|
|
|
|
|
|
|
|
ALU |
|
1,828.3 |
|
1,576.9 |
|
29.4 |
|
17.0 |
|
40
Employee Share Plan Risk
In relation to the Employee Options and Employee Bonus Payment Plan (EBPP) schemes, the consolidated entity is exposed to movements in the value of the underlying ordinary shares of Amcor Limited. For all options granted or entitlements offered, the consolidated entity has hedged its exposure by entering into offsetting cash settled equity share option or equity share swap contracts that mirror the terms and conditions of the employee benefit.
The following table sets out the expiry or vesting date (if applicable), the outstanding option/share hedged contract positions and the hedged price of the contracts as at 30 June:
|
|
|
|
|
|
Average |
|
2005 Equity Share Option |
|
Expiry |
|
Contract |
|
Hedged |
|
American Contracts |
|
Date |
|
Amounts |
|
Price $ |
|
|
|
|
|
|
|
|
|
One year or less |
|
12-Sep-05 |
|
100,000 |
|
7.20 |
|
|
|
29-Jun-06 |
|
55,132 |
|
6.06 |
|
Over one to five years |
|
11-Sep-06 |
|
50,000 |
|
8.28 |
|
|
|
12-Sep-06 |
|
200,000 |
|
6.47 |
|
|
|
23-Mar-07 |
|
17,800 |
|
7.87 |
|
|
|
01-Jul-07 |
|
280,000 |
|
7.40 |
|
|
|
02-Aug-07 |
|
25,000 |
|
6.84 |
|
|
|
11-Sep-07 |
|
50,000 |
|
8.28 |
|
|
|
12-Sep-07 |
|
100,000 |
|
7.20 |
|
|
|
11-Sep-08 |
|
50,000 |
|
8.28 |
|
|
|
24-Mar-10 |
|
351,550 |
|
7.87 |
|
More than five years |
|
02-Aug-10 |
|
420,000 |
|
6.84 |
|
|
|
01-Nov-12 |
|
517,000 |
|
8.20 |
|
|
|
|
|
|
|
Average |
|
Equity Share Swap |
|
|
|
Contract |
|
Hedged |
|
Contracts |
|
Vesting Date |
|
Amounts |
|
Price $ |
|
|
|
|
|
|
|
|
|
Vested |
|
Dec-03 |
|
5,000 |
|
7.11 |
|
|
|
Dec-04 |
|
16,800 |
|
7.11 |
|
One year or less |
|
Dec-05 |
|
171,000 |
|
7.11 |
|
Over one to five years |
|
Jul-06 |
|
50,000 |
|
7.11 |
|
|
|
Oct-06 |
|
8,000 |
|
7.11 |
|
|
|
Feb-07 |
|
210,100 |
|
7.11 |
|
|
|
Jul-07 |
|
50,000 |
|
7.11 |
|
|
|
Sep-11 |
|
8,410 |
|
7.11 |
|
|
|
Sep-12 |
|
28,315 |
|
7.11 |
|
|
|
Sep-13 |
|
17,425 |
|
7.11 |
|
American contracts can be exercised anytime up to and including the expiry date.
41
|
|
|
|
|
|
Average |
|
2004 Equity Share Option |
|
Expiry |
|
Contract |
|
Hedged |
|
American Contracts |
|
Date |
|
Amounts |
|
Price $ |
|
|
|
|
|
|
|
|
|
One year or less |
|
15-Sep-04 |
|
40,000 |
|
6.47 |
|
|
|
29-Jun-05 |
|
55,133 |
|
6.06 |
|
Over one to five years |
|
12-Sep-05 |
|
200,000 |
|
6.47 |
|
|
|
13-Sep-05 |
|
50,000 |
|
5.16 |
|
|
|
29-Jun-06 |
|
55,132 |
|
6.06 |
|
|
|
11-Sep-06 |
|
50,000 |
|
8.28 |
|
|
|
12-Sep-06 |
|
200,000 |
|
6.47 |
|
|
|
01-Jul-07 |
|
340,000 |
|
7.40 |
|
|
|
11-Sep-07 |
|
50,000 |
|
8.28 |
|
|
|
12-Sep-07 |
|
100,000 |
|
7.20 |
|
|
|
11-Sep-08 |
|
50,000 |
|
8.28 |
|
More than five years |
|
24-Mar-10 |
|
450,000 |
|
7.87 |
|
|
|
01-Nov-12 |
|
594,000 |
|
8.20 |
|
Credit Risk
On Balance Sheet Financial Instruments
The maximum credit risk on financial assets of the consolidated entity, other than investments in shares, is generally the carrying amount of receivables, net of provisions for doubtful debts.
The consolidated entity minimises its concentrations of credit risk by undertaking transactions with a large number of customers and counterparties in various countries. There is no material exposure to any individual customer.
Derivative Financial Instruments
In order to control any exposure which may result from non-performance by counterparties, hedging contracts are only entered into with major banks with a minimum long term rating of A- by Standard & Poors. In addition, the Amcor Limited Board must approve these banks for use, and specific internal guidelines have been established with regard to limits, dealing and settlement procedures.
The credit risk exposure arising from the derivative financial instruments is the sum of all contracts with a positive replacement cost. The maximum credit risk exposure on foreign currency contracts is the full amount of the foreign currency the consolidated entity is contracted to receive when settlement occurs. As at 30 June 2005 the sum of all contracts with a positive replacement cost was $84.7 million (2004: $52.4 million).
Net Fair Values
On Balance Sheet Financial Instruments
Instruments traded on organised markets are valued by reference to market prices prevailing at balance date.
The net fair value of other monetary financial assets and financial liabilities approximates their carrying value.
42
The carrying amounts and net fair values of financial assets and liabilities as at reporting date are as follows:
|
|
Carrying |
|
Net Fair |
|
Carrying |
|
Net Fair |
|
|
|
Amount |
|
Value |
|
Amount |
|
Value |
|
|
|
2005 |
|
2005 |
|
2004 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash assets |
|
210.8 |
|
210.8 |
|
131.0 |
|
131.0 |
|
Receivables |
|
1,757.5 |
|
1,757.5 |
|
1,633.2 |
|
1,633.2 |
|
Other financial assets |
|
48.4 |
|
91.7 |
|
12.9 |
|
12.9 |
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payables |
|
1,829.0 |
|
1,829.0 |
|
1,781.6 |
|
1,781.6 |
|
Bank and other loans |
|
882.2 |
|
882.2 |
|
882.8 |
|
882.8 |
|
Commercial paper |
|
307.7 |
|
307.7 |
|
186.3 |
|
186.3 |
|
US$ Notes |
|
655.8 |
|
655.8 |
|
723.7 |
|
723.7 |
|
Eurobond |
|
554.5 |
|
578.0 |
|
612.0 |
|
592.2 |
|
Lease liabilities |
|
76.8 |
|
76.8 |
|
99.9 |
|
99.9 |
|
Employee entitlements |
|
378.1 |
|
378.1 |
|
315.5 |
|
315.5 |
|
Distributions payable |
|
8.7 |
|
8.7 |
|
8.8 |
|
8.8 |
|
Undated subordinated convertible securities |
|
301.1 |
|
316.2 |
|
332.3 |
|
345.6 |
|
The eurobond and undated subordinated convertible securities are readily traded in organised markets.
43
Derivative Financial Instruments
The valuation detailed below reflects the estimated amounts that the consolidated entity expects to pay or receive to terminate or replace the contracts at their current market rates, as at the reporting date. This is based on independent market quotations and determined using standard valuation techniques. For foreign exchange related contracts the net fair value is taken to be the unrealised gain or loss at balance date calculated by reference to current market rates.
The net fair value of derivative financial instruments held as at reporting date are:
|
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
|
|
|
|
|
|
Interest Rate Swaps |
|
(9.2 |
) |
(20.3 |
) |
Cross Currency Swaps |
|
83.1 |
|
35.1 |
|
Forward Foreign Exchange Contracts |
|
(4.1 |
) |
12.2 |
|
Commodity Fixed Price Swaps |
|
(1.6 |
) |
1.5 |
|
Equity Share Option Contracts |
|
1.5 |
|
1.9 |
|
Equity Share Swap Contracts |
|
(0.2 |
) |
|
|
|
|
69.5 |
|
30.4 |
|
Non-recourse Receivables Securitisation Programme
The consolidated entity utilised an uncommitted, multi-currency receivables securitisation programme in the United Kingdom, France, Germany, Spain and the USA. The trade receivables of some of the group entities in these jurisdictions were sold, on a non-recourse basis, into an independent securitisation conduit which issued asset-backed commercial paper into organised markets.
The cost of the programme was included in the expenses from ordinary activities of the consolidated entity.
The programme limit was $190.1 million (2004 $210.0 million) and the balance of trade receivables sold at June 2005 was $157.8 million (2004 $197.9 million).
NOTE 31. CAPITAL EXPENDITURE COMMITMENTS
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
Capital expenditure for plant and equipment contracted but not provided for and payable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not later than one year |
|
49.8 |
|
121.5 |
|
|
|
|
|
Later than one year but not later than five years |
|
2.9 |
|
|
|
|
|
|
|
TOTAL CAPITAL EXPENDITURE COMMITMENTS |
|
52.7 |
|
121.5 |
|
|
|
|
|
44
NOTE 32. LEASE COMMITMENTS
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
FINANCE LEASES |
|
|
|
|
|
|
|
|
|
Lease expenditure contracted and provided for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not later than one year |
|
1.9 |
|
2.3 |
|
|
|
|
|
Later than one year but not later than five years |
|
14.0 |
|
24.2 |
|
|
|
|
|
Later than five years |
|
60.9 |
|
73.5 |
|
|
|
|
|
Minimum lease payments |
|
76.8 |
|
100.0 |
|
|
|
|
|
Less: Future finance charges |
|
|
|
(0.1 |
) |
|
|
|
|
TOTAL FINANCE LEASE LIABILITY |
|
76.8 |
|
99.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current lease liabilities - refer Note 19 |
|
1.9 |
|
2.2 |
|
|
|
|
|
Non-current lease liabilities - refer Note 23 |
|
74.9 |
|
97.7 |
|
|
|
|
|
|
|
76.8 |
|
99.9 |
|
|
|
|
|
The consolidated entity leases equipment under finance leases expiring from one to 20 years. At the end of the lease term the consolidated entity has the option to purchase the equipment at an agreed residual value.
OPERATING LEASES
Lease expenditure contracted but not provided for and payable:
Not later than one year |
|
150.3 |
|
123.0 |
|
1.0 |
|
1.0 |
|
Later than one year but not later than five years |
|
412.2 |
|
387.3 |
|
1.6 |
|
2.4 |
|
Later than five years |
|
261.5 |
|
166.4 |
|
|
|
|
|
Less sub-lease rental income |
|
(31.0 |
) |
(30.3 |
) |
|
|
|
|
TOTAL OPERATING LEASE COMMITMENTS |
|
793.0 |
|
646.4 |
|
2.6 |
|
3.4 |
|
The consolidated entity leases motor vehicles, plant and equipment and property under operating leases. Leases
generally provide the consolidated entity with a right of renewal at which time all terms are renegotiated.
NOTE 33. OTHER EXPENDITURE COMMITMENTS
Expenditure contracted but not provided for covering supplies and services to be provided:
Not later than one year |
|
58.7 |
|
25.8 |
|
|
|
|
|
Later than one year but not later than five years |
|
107.9 |
|
27.8 |
|
|
|
|
|
Later than five years |
|
15.5 |
|
22.2 |
|
|
|
|
|
TOTAL OTHER EXPENDITURE COMMITMENTS |
|
182.1 |
|
75.8 |
|
|
|
|
|
45
NOTE 34. CONTINGENT LIABILITIES
Details of contingent liabilities where the probability of future payments/receipts is not considered remote are set out below:
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
Contingent liabilities arising in respect of guarantees (1) |
|
|
|
|
|
1,368.9 |
|
1,220.6 |
|
TOTAL CONTINGENT LIABILITIES |
|
|
|
|
|
1,368.9 |
|
1,220.6 |
|
(1) Comprises mainly guarantees given by Amcor Limited in respect of certain borrowings principally in wholly owned subsidiaries. A subsidiary of the consolidated entity has also given a guarantee in respect of a lease held by a former subsidiary.
Details of other contingent liabilities, which although considered remote, directors consider should be disclosed are set out below. The directors are of the opinion that provisions are not required in respect of these matters, as it is either not probable that a future sacrifice of economic benefits will be required or the amount is not capable of reliable measurement.
Amcor Ltd has indemnified the PaperlinX Limited Group in relation to potential taxation and workcover liabilities in excess of any provisions made in the financial statements of the PaperlinX Limited Group at 31 March 2000.
Under the terms of the ASIC Class Order 98/1418 (as amended) dated 13 August 1998, which relieved certain wholly-owned subsidiaries from the requirement to prepare audited financial statements, Amcor Limited and certain wholly-owned subsidiaries have entered into approved deeds for the cross guarantee of liabilities with those subsidiaries identified in Note 36(1). No liabilities subject to the Deeds of Cross Guarantee at 30 June 2005 are expected to arise to Amcor Limited and subsidiaries, as all such subsidiaries were financially sound and solvent at that date.
Anti-Trust Investigations
The Company received information in November 2004 that led it to believe that certain of its officers and employees appeared to have entered into, and given effect to, arrangements which constituted cartel conduct in the Companys corrugated box business in Australia and New Zealand in breach of competition laws. The Company immediately informed the Australian Competition and Consumer Commission (ACCC) and the New Zealand Commerce Commission (NZCC) of the information received and informed the ACCC and the NZCC that it would provide full cooperation in any investigations which the ACCC and/or NZCC undertook. The ACCC and the NZCC commenced investigations of these matters and the investigations are continuing. The Company has also initiated its own investigation. These matters resulted in the resignation of the Managing Director of the Company and the Managing Director, Amcor Australasia in December 2004.
The ACCC and NZCC investigations and the Companys internal investigation may continue for a considerable period of time. While it is not possible at this stage to predict the outcome of these investigations, the conduct being investigated could result in the imposition of substantial civil pecuniary penalties under competition laws in Australia and New Zealand, claims by third parties, and loss of customers.
Leniency Application Australia
The ACCC is the statutory authority responsible for administering Australias anti-trust laws, the Trade Practices Act 1974 (TPA).
On November 22, 2004, Amcor applied for leniency pursuant to the ACCCs Leniency Policy for Cartel Conduct (ACCC Leniency Policy).
46
The ACCC Leniency Policy allows for immunity from ACCC initiated proceedings to the first person involved in a cartel to come forward with information about the cartel. To obtain immunity, an applicant must meet certain requirements, including the provision of full co-operation on a continuous basis with the ACCC in its investigation and any ensuing proceedings.
In circumstances where the ACCC Leniency Policy does not apply, the ACCC will consider any application for leniency pursuant to its Cooperation Policy for Enforcement Matters.
The operation of the ACCC Leniency Policy does not in any way exclude or limit the rights of third parties, who claim to have suffered loss or damage as a result of a contravention of the TPA, to commence legal proceedings for damages and other relief against those involved in the contravention.
Leniency Application New Zealand
The NZCC is the regulatory agency responsible for enforcing New Zealands anti-trust laws, the Commerce Act 1986 (Commerce Act).
On November 29, 2004 Amcor notified the NZCC that the Company may have been involved in cartel conduct in New Zealand. Amcor applied for leniency pursuant to the NZCCs Leniency Policy for Cartel Conduct (NZ Leniency Policy). The NZ Leniency Policy allows for immunity from NZCC initiated proceedings to the first person involved in a cartel to come forward with information about the cartel and co-operate fully with the NZCC in its investigation and prosecution of the cartel.
Amcor was granted conditional immunity on December 1, 2004. Pursuant to the NZ Leniency Policy, Amcor entered into an agreement with the NZCC under which Amcor is obliged to comply with specified conditions including full cooperation with the NZCC.
The operation of the NZ Leniency Policy does not exclude or limit claims by third parties who claim to have suffered loss or damage as a result of any cartel conduct. Under the Commerce Act, third parties may pursue private claims for compensatory or exemplary damages.
Estimated Penalties and Damages Australia and New Zealand
It is not possible at present to provide either a reasonable estimate, or a reasonable estimated range, of either the statutory penalties which might be imposed on Amcor or of any amounts which might become payable by way of damages to any third parties who might have suffered loss as a result of any cartel conduct in Australia and/or New Zealand.
The following factors (among others) would be relevant to any attempted assessment of any such estimate or estimated range:
First, a breach of Australias relevant anti-trust laws may involve the imposition of a civil pecuniary penalty for a corporation of up to $10 million for each breach. Corporations found to be in breach of New Zealands relevant anti-trust laws may face, for each breach, a civil pecuniary penalty up to the greater of:
NZ$10 million; or either
three times the value of any commercial gain resulting from the contravention; or
if the commercial gain cannot be ascertained, 10 per cent of the annual turnover of the body corporate and its interconnected bodies corporate as a result of trading by that body corporate in New Zealand.
A court may, in its discretion, choose to impose a penalty for a lesser amount.
Second, at this stage of its own investigation, Amcor is not aware of the full nature and extent of any cartel conduct and is not able to make any reliable assessment of how many breaches of anti-trust laws may have occurred. Based on the limited information which Amcor has received since it first became aware of the cartel conduct on November 19, 2004, Amcor believes that cartel conduct may have occurred in Australia and in New Zealand for a number of years. Amcor does not know either when the cartel conduct first commenced or how many breaches of anti-trust laws may have occurred over a period which is likely to be a number of years.
47
Third, as referred to above, Amcor has applied for leniency and/or immunity under the ACCC Leniency Policy and the NZCC Leniency Policy. It is not possible at this stage of the investigations being conducted by the ACCC and the NZCC to make a reasonable assessment of whether or not such leniency/immunity applications will or will not be ultimately successful, in whole or in part, or of the financial impact if either of such applications is not successful.
Fourth, Amcor does not know when the ACCC and NZCC will make a decision as to whether to commence legal proceedings, and, if a decision is taken to commence proceedings, when any such proceedings will be commenced. Any such legal proceedings may not be heard and determined by the courts for a number of years. Accordingly, no reliable assessment can be made at present of how many breaches of anti-trust laws may be found by the courts to have occurred or as to the quantum of any pecuniary penalties which may be imposed by the courts. Equally, no reliable assessment can be made at present of the prospects of success or the quantum of damages, if any, that may be awarded in any proceedings which may be instituted by third parties.
Although it is not possible at present to establish a reasonable estimated range of either penalties or damages, there can be no assurance that any penalties or damages ultimately incurred will not be material to the results of operations or financial condition of Amcor.
NOTE 35. EMPLOYEE BENEFITS
|
|
|
|
CONSOLIDATED |
|
AMCOR LIMITED |
|
||||
|
|
Note |
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate liability for employee benefits, including on-costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
Other creditors and accruals |
|
|
|
163.5 |
|
82.1 |
|
5.6 |
|
5.8 |
|
Employee benefits provision & directors retirement allowances |
|
21 |
|
138.4 |
|
159.2 |
|
2.1 |
|
2.9 |
|
|
|
|
|
301.9 |
|
241.3 |
|
7.7 |
|
8.7 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
|
Employee benefits provision & directors retirement allowances |
|
21 |
|
76.3 |
|
74.2 |
|
5.2 |
|
4.5 |
|
|
|
|
|
378.2 |
|
315.5 |
|
12.9 |
|
13.2 |
|
Employee numbers |
|
|
|
27,243 |
|
29,100 |
|
62 |
|
71 |
|
Included in the above employee benefits of the company and the consolidated entity are provisions relating to directors retiring allowances. These provisions only relate to certain non-executive directors of Amcor Limited and are in accordance with the companys Constitution and with agreements between the company and individual directors. Non-executive directors appointed after August 2003, do not participate in the directors retiring allowances plan.
48
Employee Incentive Share Plan (EISP) & Employee Bonus Payment Plan (EBPP)
The Employee Share Purchase Plan was established in 1985 and the EISP is a sub plan of this. The EISP has been made available to eligible employees with more than twelve months service at the date of the allotment. The number of shares offered depended upon the companys increase in earnings per share and the shares were issued at a discount to the prevailing market price of Amcor Limited shares. The subscription amount is funded by an interest-free loan from the company, with the exception of senior executives who are not provided with the loan facility. Dividends on the shares are applied in repayment of the loan balance. If an employee leaves the company the loan is repayable upon termination, usually by the shares being sold and the proceeds being applied to discharge the loan. The employee is not liable for any deficiency upon such discharge.
The EBPP is an equivalent to the EISP and enables the company to offer employees an equivalent plan where the share plan is unavailable in certain countries. Under the EBPP participants were offered entitlements, which were equivalent to 60% of the weighted average price of Amcor shares, and over the period during which employees held their entitlements their value mirrored the fluctuating value of Amcors shares, including all dividends paid on the shares during this time. The consolidated entity hedged its exposure to fluctuations in the value of the underlying Amcor shares. Employees were only able to convert their entitlements into a cash bonus payment when they left the company or three years had passed since the date on which entitlements were originally issued.
As the earnings per share performance hurdles were not met in 2003-04, no issues under EISP or EBPP were offered and the EISP and EBPP have been discontinued for the foreseeable future. Whilst it has been a program highly regarded by our employees globally, the costs of running this scheme have increased substantially.
Other Employee Share Issues
During the year 34,058 ordinary shares were issued for nil consideration with performance restrictions of three and up to five years. Under the terms of the Issue, following the resignation of the Managing Director/Chief Executive Officer in December 2004, the restricted shares were sold. The Managing Director/Chief Executive Officer was not entitled to any of the net sale proceeds.
Employee options
Under the Employee Share/Option Plan established in 1985, sub plans may be established where the company may grant options over the ordinary shares of Amcor Limited to executive directors, executives and certain members of staff of the consolidated entity. The options, issued for nil consideration, are granted with performance hurdles established by the directors of Amcor Limited. The options carry no dividend entitlement or voting rights and are issued for a term of up to ten years. The options cannot be transferred and are not quoted on the ASX.
49
|
|
|
|
|
|
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
Exercise |
|
options at |
|
|
|
Options |
|
|
|
Number of options |
|
Proceeds |
|
|
|
|
|
Fair value |
|
|||||
|
|
Exercise date |
|
|
|
price |
|
beginning of |
|
Options |
|
lapsed / |
|
Options |
|
at end of year |
|
received |
|
|
|
Number of |
|
per share |
|
|||||
Grant date |
|
on or after |
|
Expiry date |
|
$ |
|
year |
|
granted |
|
cancelled |
|
exercised |
|
On issue |
|
Vested |
|
$ |
|
Date issued |
|
shares issued |
|
$ |
|
|||
Consolidated and Company - 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
16-Sep-99 |
|
16-Sep-02 |
|
16-Sep-04 |
|
$ |
6.47 |
|
432,500 |
|
|
|
|
|
432,500 |
|
|
|
|
|
$ |
2,798,275 |
|
Various |
|
432,500 |
|
$ |
7.30 |
|
08-Nov-99 |
|
08-Nov-99 |
|
08-Nov-04 |
|
$ |
5.43 |
|
100,000 |
|
|
|
|
|
100,000 |
|
|
|
|
|
$ |
543,000 |
|
Various |
|
100,000 |
|
$ |
7.44 |
|
31-Jul-00 |
|
31-Jul-00 |
|
31-Jul-05 |
|
$ |
5.10 |
|
42,500 |
|
|
|
|
|
42,500 |
|
|
|
|
|
$ |
216,750 |
|
Various |
|
42,500 |
|
$ |
7.55 |
|
18-Aug-00 |
|
01-Oct-01 |
|
01-Oct-05 |
|
$ |
5.67 |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
18-Aug-00 |
|
01-Oct-02 |
|
01-Oct-05 |
|
$ |
5.67 |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
18-Aug-00 |
|
01-Oct-03 |
|
01-Oct-05 |
|
$ |
5.67 |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
14-Sep-00 |
|
14-Sep-03 |
|
14-Sep-05 |
|
$ |
5.16 |
|
570,000 |
|
|
|
|
|
204,000 |
|
366,000 |
|
366,000 |
|
$ |
1,052,640 |
|
Various |
|
204,000 |
|
$ |
7.39 |
|
01-Oct-00 |
|
01-Oct-00 |
|
01-Oct-05 |
|
$ |
5.10 |
|
283,000 |
|
|
|
|
|
46,000 |
|
237,000 |
|
237,000 |
|
$ |
234,600 |
|
Various |
|
46,000 |
|
$ |
7.43 |
|
15-Feb-01 |
|
15-Feb-01 |
|
15-Feb-06 |
|
$ |
5.24 |
|
100,000 |
|
|
|
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
13-Sep-01 |
|
13-Sep-04 |
|
13-Sep-06 |
|
$ |
6.02 |
|
1,282,500 |
|
|
|
65,000 |
|
490,000 |
|
727,500 |
|
727,500 |
|
$ |
2,949,800 |
|
Various |
|
490,000 |
|
$ |
7.43 |
|
01-Oct-01 |
|
01-Oct-01 |
|
01-Oct-06 |
|
$ |
6.03 |
|
100,000 |
|
|
|
|
|
|
|
100,000 |
|
100,000 |
|
|
|
|
|
|
|
|
|
||
01-Oct-01 |
|
01-Oct-01 |
|
01-Oct-05 |
|
$ |
5.10 |
|
608,000 |
|
|
|
|
|
144,000 |
|
464,000 |
|
464,000 |
|
$ |
734,400 |
|
Various |
|
144,000 |
|
$ |
7.37 |
|
01-Oct-01 |
|
01-Oct-01 |
|
01-Oct-05 |
|
$ |
6.62 |
|
50,000 |
|
|
|
|
|
50,000 |
|
|
|
|
|
$ |
331,000 |
|
Various |
|
50,000 |
|
$ |
7.83 |
|
01-Oct-01 |
|
01-Oct-01 |
|
01-Oct-05 |
|
$ |
5.30 |
|
10,000 |
|
|
|
|
|
10,000 |
|
|
|
|
|
$ |
53,000 |
|
Various |
|
10,000 |
|
$ |
7.62 |
|
01-Oct-01 |
|
01-Oct-01 |
|
01-Oct-05 |
|
$ |
5.24 |
|
40,000 |
|
|
|
40,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
14-Aug-02 |
|
01-Oct-04 |
|
30-Sep-08 |
|
$ |
8.20 |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
14-Aug-02 |
|
01-Oct-05 |
|
30-Sep-08 |
|
$ |
8.20 |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
14-Aug-02 |
|
01-Oct-06 |
|
30-Sep-08 |
|
$ |
8.20 |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
01-Oct-02 |
|
01-Oct-02 |
|
01-Oct-05 |
|
$ |
5.10 |
|
946,000 |
|
|
|
|
|
270,000 |
|
676,000 |
|
676,000 |
|
$ |
1,377,000 |
|
Various |
|
270,000 |
|
$ |
7.36 |
|
01-Oct-02 |
|
01-Oct-02 |
|
01-Oct-05 |
|
$ |
6.62 |
|
50,000 |
|
|
|
|
|
50,000 |
|
|
|
|
|
$ |
331,000 |
|
Various |
|
50,000 |
|
$ |
7.83 |
|
01-Oct-02 |
|
01-Oct-02 |
|
01-Oct-05 |
|
$ |
5.30 |
|
10,000 |
|
|
|
|
|
10,000 |
|
|
|
|
|
$ |
53,000 |
|
Various |
|
10,000 |
|
$ |
7.62 |
|
01-Oct-02 |
|
01-Oct-02 |
|
01-Oct-05 |
|
$ |
5.24 |
|
40,000 |
|
|
|
40,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
01-Oct-02 |
|
01-Oct-02 |
|
01-Oct-06 |
|
$ |
6.03 |
|
100,000 |
|
|
|
|
|
|
|
100,000 |
|
100,000 |
|
|
|
|
|
|
|
|
|
||
01-Oct-02 |
|
01-Oct-02 |
|
01-Oct-07 |
|
$ |
7.25 |
|
40,000 |
|
|
|
|
|
|
|
40,000 |
|
40,000 |
|
|
|
|
|
|
|
|
|
||
01-Oct-03 |
|
01-Oct-03 |
|
01-Oct-06 |
|
$ |
6.03 |
|
180,000 |
|
|
|
|
|
80,000 |
|
100,000 |
|
100,000 |
|
$ |
482,400 |
|
Various |
|
80,000 |
|
$ |
6.85 |
|
01-Oct-03 |
|
01-Oct-03 |
|
01-Oct-07 |
|
$ |
7.25 |
|
40,000 |
|
|
|
|
|
|
|
40,000 |
|
40,000 |
|
|
|
|
|
|
|
|
|
||
01-Nov-02 |
|
01-Nov-05 |
|
01-Nov-12 |
|
$ |
8.20 |
|
4,577,320 |
|
|
|
658,240 |
|
|
|
3,919,080 |
|
|
|
|
|
|
|
|
|
|
|
||
13-Oct-03 |
|
01-Nov-05 |
|
01-Nov-12 |
|
$ |
8.20 |
|
145,200 |
|
|
|
26,400 |
|
|
|
118,800 |
|
|
|
|
|
|
|
|
|
|
|
||
20-Oct-03 |
|
01-Nov-05 |
|
01-Nov-12 |
|
$ |
8.20 |
|
26,400 |
|
|
|
|
|
|
|
26,400 |
|
|
|
|
|
|
|
|
|
|
|
||
01-Nov-02 |
|
01-Nov-02 |
|
01-Jul-07 |
|
$ |
7.30 |
|
100,000 |
|
|
|
|
|
|
|
100,000 |
|
100,000 |
|
|
|
|
|
|
|
|
|
||
01-Nov-02 |
|
30-Sep-03 |
|
01-Jul-07 |
|
$ |
7.30 |
|
100,000 |
|
|
|
|
|
|
|
100,000 |
|
100,000 |
|
|
|
|
|
|
|
|
|
||
01-Nov-02 |
|
30-Sep-04 |
|
01-Jul-07 |
|
$ |
7.30 |
|
100,000 |
|
|
|
|
|
|
|
100,000 |
|
100,000 |
|
|
|
|
|
|
|
|
|
||
01-Nov-02 |
|
30-Sep-03 |
|
01-Jul-07 |
|
$ |
7.40 |
|
892,500 |
|
|
|
60,000 |
|
60,000 |
|
772,500 |
|
772,500 |
|
$ |
444,000 |
|
Various |
|
60,000 |
|
$ |
7.73 |
|
01-Nov-02 |
|
30-Sep-04 |
|
01-Jul-07 |
|
$ |
7.40 |
|
945,000 |
|
|
|
60,000 |
|
80,000 |
|
805,000 |
|
805,000 |
|
$ |
592,000 |
|
Various |
|
80,000 |
|
$ |
7.73 |
|
23-Mar-04 |
|
23-Mar-07 |
|
23-Mar-10 |
|
$ |
7.87 |
|
671,000 |
|
|
|
189,510 |
|
|
|
481,490 |
|
|
|
|
|
|
|
|
|
|
|
||
24-Mar-04 |
|
24-Mar-07 |
|
24-Mar-10 |
|
$ |
7.87 |
|
5,263,500 |
|
|
|
1,102,305 |
|
|
|
4,161,195 |
|
|
|
|
|
|
|
|
|
|
|
||
31-May-04 |
|
24-Mar-07 |
|
24-Mar-10 |
|
$ |
7.87 |
|
20,000 |
|
|
|
2,200 |
|
|
|
17,800 |
|
|
|
|
|
|
|
|
|
|
|
||
02-Aug-04 |
|
02-Aug-07 |
|
02-Aug-10 |
|
$ |
6.84 |
|
|
|
5,861,500 |
|
273,300 |
|
|
|
5,588,200 |
|
|
|
|
|
|
|
|
|
|
|
||
02-May-05 |
|
02-Aug-07 |
|
02-Aug-10 |
|
$ |
6.84 |
|
|
|
60,000 |
|
|
|
|
|
60,000 |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
23,865,420 |
|
5,921,500 |
|
8,616,955 |
* |
2,069,000 |
|
19,100,965 |
|
4,728,000 |
|
$ |
12,192,865 |
|
|
|
2,069,000 |
|
|
|
* Includes lapsed / cancelled options related to a former Director refer Note 38
50
The fair value of each option is estimated on the date of grant, using a Black-Scholes option-pricing model with the following weighted average assumptions used for grants made in the year to 30 June 2005 and 30 June 2004:
|
|
2005 |
|
2004 |
|
|
|
|
|
|
|
Dividend yield (%) |
|
4.7 |
|
3.9 |
|
Expected volatility (%) |
|
20.0 |
|
20.0 |
|
Historical volatility (%) |
|
20.0 |
|
20.0 |
|
Risk-free interest rate (%) |
|
5.6 |
|
5.1 |
|
Expected life of option (years) |
|
5.0 |
|
4.9 |
|
The dividend yield reflects the assumption that the current dividend payout will continue with no anticipated changes. The expected life of the options is based on historical data and is not necessarily indicative of exercise patterns that may occur. The expected volatility reflects the assumption that the historical volatility is indicative of future trends, which may also not necessarily be the actual outcome.
The resulting weighted average fair values per option for those options vesting after 1 July 2004 are:
|
|
Number of |
|
|
|
|
|
Fair value |
|
|
|
options |
|
Grant date |
|
Vesting date |
|
$/option |
|
|
|
|
|
|
|
|
|
|
|
Issues up to 30 June 2004 |
|
|
|
|
|
|
|
|
|
|
|
1,217,500 |
|
13-Sep-01 |
|
13-Sep-04 |
|
1.34 |
|
|
|
3,919,080 |
|
01-Nov-02 |
|
01-Nov-05 |
|
2.00 |
|
|
|
100,000 |
|
01-Nov-02 |
|
30-Sep-04 |
|
1.80 |
|
|
|
885,000 |
|
01-Nov-02 |
|
30-Sep-04 |
|
1.76 |
|
|
|
118,800 |
|
13-Oct-03 |
|
01-Nov-05 |
|
2.43 |
|
|
|
26,400 |
|
20-Oct-03 |
|
01-Nov-05 |
|
2.58 |
|
|
|
481,490 |
|
23-Mar-04 |
|
23-Mar-07 |
|
1.27 |
|
|
|
4,161,195 |
|
24-Mar-04 |
|
24-Mar-07 |
|
1.27 |
|
|
|
17,800 |
|
31-May-04 |
|
24-Mar-07 |
|
0.74 |
|
|
|
|
|
|
|
|
|
|
|
Issues in the year to 30 June 2005 |
|
|
|
|
|
|
|
|
|
|
|
5,588,200 |
|
02-Aug-04 |
|
02-Aug-07 |
|
1.03 |
|
|
|
60,000 |
|
02-May-05 |
|
02-Aug-07 |
|
0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
16,575,465 |
|
2005 weighted average |
|
1.03 |
|
Currently these fair values are not recognised as expenses in the financial statements. However, should these grants be expensed, they would be amortised over the vesting periods resulting in an increase in employee benefits expense of $4.6 million for the 2005 financial year (2004 $8.0 million).
51
Superannuation Commitments
The consolidated entity participates in a number of superannuation funds which were established to provide benefits for employees and their dependants. The funds cover company sponsored plans, industry/union plans, defined benefit plans and government plans.
Company Sponsored Plans
The principal benefits are pensions or lump sums for members on resignation, retirement, death or total permanent disablement. These benefits are determined on either a defined benefit or accumulation benefit basis.
Employee contribution rates are either determined by the rules of the fund or selected by members from a specified range of rates. In addition to legislative requirements, employer companies contribute to defined benefit funds as described below or, in the case of accumulation funds, the amounts set out in the appropriate fund rules.
Industry / Union Plans
Employer companies participate in industry and union plans on behalf of certain employees.
These plans operate on an accumulation basis and provide lump sum benefits for members on resignation, retirement or death.
The employer company has a legally enforceable obligation to contribute at varying rates to these plans.
Government Plans
Employer companies participate in government plans, on behalf of certain employees, which provide pension benefits.
There exists a legally enforceable obligation on employer companies to contribute as required by legislation.
Defined Benefit Plans
The consolidated entity maintains several defined benefit superannuation arrangements world-wide. On a vested benefit basis, some arrangements are in actuarial surplus, others are in a position of actuarial deficiency. Surpluses and deficiencies depend on many diverse factors and can vary significantly over time having regard, for example, to movements in the investment markets, future salary increases and changes in employment patterns. This note sets out the consolidated entitys position and accounting policy in relation to its defined benefit arrangements.
The consolidated entitys current intention is to make annual contributions to defined benefit funds at a rate determined from time to time, following discussions with the funds actuaries or other competent authorities and advisers. The consolidated entity expects that the contribution rates will be determined after taking into account sound actuarial principles and would be designed to enable all Group defined benefit funds to meet retirement expectations and relevant regulatory requirements. The consolidated entitys current intention is based on these assumptions.
While the consolidated entity does not expect its current intention to change, the consolidated entity does not accept any liability to fund any present or future deficiency in the funds, as calculated at any particular point in time. The consolidated entity reserves the right to increase, reduce or terminate its contributions to the funds as it sees fit.
52
Accordingly, the consolidated entity is of the opinion that, under Australian accounting standards, it has no constructive or legal obligation, as at the balance date, to fund deficits that may arise in particular funds from time to time. In all cases, however, the consolidated entity expects to have the financial capacity to make or cause to be made sufficient annual contributions to the funds that ensure employee retirement expectations will be met.
The consolidated entitys accounting policies and disclosures contained herein are in accordance with AASB 1028 Employee Benefits. All plans are listed below showing the last actuarial assessments, where applicable, made by independent actuaries on the dates indicated.
Fund assets, net of liabilities other than accrued benefits (funds assets) at net market value as at the reporting date, accrued benefits as at the last actuarial review date and vested benefits of the funds/plans as at the reporting date are as follows:
|
|
|
|
Fund |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets at |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
Accrued |
|
|
|
Vested |
|
|
|
|
|
Market |
|
Accrued |
|
Surplus/ |
|
Vested |
|
Surplus/ |
|
|
|
Reporting Date |
|
Value |
|
Benefits |
|
(Deficit) |
|
Benefits |
|
(Deficit) |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
(3) |
|
(4) |
|
(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defined
Benefit Funds as at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Superannuation Fund (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2003 by W R Aitchison FIA, FIAA |
|
30/06/2004 |
|
602.1 |
|
650.2 |
|
(48.1 |
) |
646.4 |
|
(44.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Controlled Entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Flexibles (UK) Pension Plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
April 2004 by J Porteus FFA |
|
30/06/2005 |
|
215.0 |
|
307.3 |
|
(92.3 |
) |
278.7 |
|
(63.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor New Zealand Super Fund |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2003 by J Spooner Bsc, FIA, FNZSA |
|
30/06/2005 |
|
32.1 |
|
33.5 |
|
(1.4 |
) |
28.4 |
|
3.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor PET Packaging UK Limited Pension Plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2004 by D Piltz FIA |
|
30/06/2005 |
|
24.5 |
|
27.9 |
|
(3.4 |
) |
22.9 |
|
1.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor PET Packaging Pension Plan USA |
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2003 by Mercer Human Resource Consul |
|
30/06/2005 |
|
21.1 |
|
25.5 |
|
(4.4 |
) |
21.3 |
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Rentsch / Poly Laupen |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2003 by M Schreiber |
|
30/06/2005 |
|
66.6 |
|
77.3 |
|
(10.7 |
) |
61.7 |
|
4.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Twinpak Americas Inc Pension Plan for salaried employees |
|
30/06/2005 |
|
16.1 |
|
22.3 |
|
(6.2 |
) |
17.9 |
|
(1.8 |
) |
June 2003 by Avalon Consulting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other funds (2) |
|
30/06/2005 |
|
43.7 |
|
71.5 |
|
(27.8 |
) |
57.3 |
|
(13.6 |
) |
|
|
|
|
1,021.2 |
|
1,215.5 |
|
(194.3 |
) |
1,134.6 |
|
(113.4 |
) |
53
|
|
|
|
Fund |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets at |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
Accrued |
|
|
|
Vested |
|
|
|
|
|
Market |
|
Accrued |
|
Surplus / |
|
Vested |
|
Surplus/ |
|
|
|
Reporting Date |
|
Value |
|
Benefits |
|
(Deficit) |
|
Benefits |
|
(Deficit) |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defined Benefit Funds as at 30 June 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Superannuation Fund (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2003 by W R Aitchison FIA, FIAA |
|
30-Jun-03 |
|
511.8 |
|
560.2 |
|
(48.4 |
) |
556.9 |
|
(45.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Controlled Entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Flexibles (UK) Pension Plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
April 2004 by J Porteus FFA |
|
30-Jun-04 |
|
200.2 |
|
259.9 |
|
(59.7 |
) |
244.3 |
|
(44.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor New Zealand Super Fund |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2003 by J Spooner Bsc, FIA, FNZSA |
|
30-Jun-04 |
|
30.1 |
|
30.8 |
|
(0.7 |
) |
23.9 |
|
6.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor PET Packaging UK Limited Pension Plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2004 by D Piltz FIA |
|
30-Jun-04 |
|
21.9 |
|
30.8 |
|
(8.9 |
) |
20.6 |
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor PET Packaging Pension Plan USA |
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2003 by Mercer Human Resource Consulting |
|
30-Jun-04 |
|
17.6 |
|
20.3 |
|
(2.7 |
) |
16.5 |
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Rentsch / Poly Laupen |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2003 by M Schreiber |
|
30-Jun-04 |
|
70.8 |
|
76.0 |
|
(5.2 |
) |
69.2 |
|
1.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amcor Twinpak Americas Inc Pension Plan for salaried employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 2003 by Avalon Consulting |
|
30-Jun-04 |
|
16.2 |
|
20.1 |
|
(3.9 |
) |
14.8 |
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other funds (2) |
|
30-Jun-04 |
|
48.6 |
|
66.6 |
|
(18.0 |
) |
51.3 |
|
(2.7 |
) |
|
|
|
|
917.2 |
|
1,064.7 |
|
(147.5 |
) |
997.5 |
|
(80.3 |
) |
(1) The net deficit as estimated by the Fund Actuary for the Amcor Limited sub-fund at 30 June 2005 was $41.0 million compared
with $40.0 million at 30 June 2004.
(2) Other funds comprise the following (including details of the latest actuarial valuation):
Amcor PET Packaging Canada Inc Plan for hourly paid employees - January 2005 by C Tomev FSA FCIA
Amcor Pet Packaging Canada Inc Pension Plan and supplemental plan for executive employees - January 2005 by C Tomev FSA FCIA
Amcor Gent Plan Belgium - June 2005 by C Landrain, Actuary
Amcor Halen Plan Belgium - June 2005 by C Landrain, Actuary
Amcor Brussels Plan Belgium - June 2005 by C Landrain, Actuary
Amcor Flexibles Envi Netherlands - June 2005 by R van pel, Actuary
Amcor Flexibles Haarlem Netherlands - June 2005 by R van pel, Actuary
Amcor Flexibles Drammen Norway - June 2005 by V Pekon AS
Amcor PET Packaging Belgium - June 2003 by AON
Amcor PET Packaging Iberia S A - June 2005 by AON
(3) Accrued benefits have been determined based on the amount calculated by the Fund Actuary at the date of the most recent actuarial review.
(4) The aggregate deficit of fund assets over accrued benefits, calculated as the difference between fund assets at net market value as at the last reporting date of each fund and the accrued benefits as at the last actuarial review date of each fund is $194.3 million (2004 $147.5 million). This amount does not represent the actual shortfall of fund assets over accrued benefits that existed at 30 June 2005 but does represent the most up to date information which it has been possible to obtain. It should be noted that as at 30 June 2005 an amount of $55.1 million (2004 $58.5 million) was provided for and recognised in the consolidated accounts against this deficit, as a result of obligations which existed at the time of acquisition of the relevant entities, or which are required by legislation.
(5) Vested benefits are benefits which are not conditional upon membership of the respective fund or any other factor.
During the year the consolidated entity made employer contributions of $52.2 million (2004 $53.8 million) to Defined Benefit Funds. Employer contributions by the company to Defined Benefit Funds during the year totalled $27.2 million (2004 $30.0 million).
54
NOTE 36. AMCORS CONTROLLED ENTITIES
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
|
Held by Direct |
|
|
|
Notes |
|
Country of Incorporation |
|
Parent Entity |
|
|
|
|
|
|
|
|
|
Amcor Holdings (Australia) Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Amcor White Cap Austria GmbH |
|
|
|
Austria |
|
5 |
% |
Amcor PET Packaging Czech Republic s.r.o. |
|
|
|
Czech Republic |
|
10 |
% |
Amcor PET Packaging de Argentina S.A. |
|
|
|
Argentina |
|
5.31 |
% |
Amcor PET Packaging de Colombia S.A. |
|
|
|
Colombia |
|
9.4 |
% |
Amcor Insurances Pte. Ltd. (Singapore) |
|
|
|
Singapore |
|
100 |
% |
Amcor Investments Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Amcor Packaging (New Zealand) Ltd |
|
(1) |
|
New Zealand |
|
100 |
% |
Amcor Finance (NZ) Ltd |
|
(1) |
|
New Zealand |
|
100 |
% |
Amcor Investments (NZ) Ltd |
|
|
|
New Zealand |
|
100 |
% |
Steel Can Component Limited |
|
|
|
New Zealand |
|
50 |
% |
Amcor Packaging (USA) Inc |
|
|
|
United States of America |
|
100 |
% |
Amcor de Mexico SA de CV |
|
|
|
Mexico |
|
1 |
% |
Amcor Finance (USA) Inc |
|
|
|
United States of America |
|
100 |
% |
Amcor Canadian Capital Corporation |
|
|
|
Canada |
|
100 |
% |
Amcor Finance Canada Ltd |
|
|
|
Canada |
|
100 |
% |
Amcor Flexibles Healthcare Inc |
|
|
|
United States of America |
|
100 |
% |
Stevens Flexible Packaging Inc |
|
|
|
United States of America |
|
90 |
% |
Amcor Sunclipse North America |
|
|
|
United States of America |
|
100 |
% |
Amcor de Mexico SA de CV |
|
|
|
Mexico |
|
99 |
% |
Kent H Landsberg Co de Cuidad Juarez SA de CV |
|
|
|
Mexico |
|
90 |
% |
Sunclipse de Mexico SA de CV |
|
|
|
Mexico |
|
90 |
% |
Kent H Landsberg Co de Mexico SA de CV |
|
|
|
Mexico |
|
99 |
% |
Kent H Landsberg Co de Cuidad Juarez SA de CV |
|
|
|
Mexico |
|
10 |
% |
Sunclipse de Mexico SA de CV |
|
|
|
Mexico |
|
10 |
% |
Box Builders (Inc) |
|
|
|
United States of America |
|
100 |
% |
Corrugated Service Orange Inc |
|
|
|
United States of America |
|
100 |
% |
Frantis Manufacturing Company Inc |
|
|
|
United States of America |
|
100 |
% |
Just in Time Inc |
|
|
|
United States of America |
|
100 |
% |
Kent H Landsberg Co de Mexico SA de CV |
|
|
|
Mexico |
|
1 |
% |
Amcor Sunclipse Texas LLC |
|
|
|
United States of America |
|
100 |
% |
Kent H Landsberg Co of Dallas LP |
|
|
|
United States of America |
|
0.5 |
% |
Kent H Landsberg Co of El Paso LP |
|
|
|
United States of America |
|
0.5 |
% |
Kent H Landsberg Co of Dallas LP |
|
|
|
United States of America |
|
99.5 |
% |
Kent H Landsberg Co of El Paso LP |
|
|
|
United States of America |
|
99.5 |
% |
Kent H Landsberg Co of Illinois LLC |
|
|
|
United States of America |
|
100 |
% |
The Anle Box & Paper Co of Indiana Inc |
|
|
|
United States of America |
|
100 |
% |
Zetco Inc |
|
|
|
United States of America |
|
100 |
% |
KDS Packaging & Printing Inc. |
|
|
|
United States of America |
|
100 |
% |
Hanson Staple Company, Inc |
|
|
|
United States of America |
|
100 |
% |
Twinpak (USA) Inc |
|
|
|
United States of America |
|
100 |
% |
Bericap LLC |
|
|
|
United States of America |
|
50 |
% |
Amcor Plastube Inc |
|
|
|
United States of America |
|
100 |
% |
Amcor Holdings Inc |
|
|
|
United States of America |
|
100 |
% |
Amcor SPV, Inc |
|
|
|
United States of America |
|
100 |
% |
Amcor White Cap Inc. |
|
|
|
United States of America |
|
100 |
% |
Amcor White Cap International Inc. |
|
|
|
United States of America |
|
100 |
% |
Amcor White Cap de Venezuela SA |
|
|
|
Venezuela |
|
63 |
% |
Amcor PET Packaging USA, Inc |
|
|
|
United States of America |
|
100 |
% |
PET Products International del Peru |
|
|
|
Peru |
|
100 |
% |
PET Products International del Peru, a Venezuelan branch |
|
|
|
Venezuela |
|
100 |
% |
Yoshino-Amcor, LLC |
|
|
|
United States of America |
|
50 |
% |
Amcor PET Packaging de Colombia S.A. |
|
|
|
Colombia |
|
0.94 |
% |
Amcor Nominees Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Amcor Packaging (Asia) Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
AMB Packaging Pte Ltd |
|
|
|
Singapore |
|
100 |
% |
Ace Packaging Sdn Bhd |
|
|
|
Malaysia |
|
100 |
% |
Amcor Fibre Packaging (Malaysia) Sdn Bhd |
|
|
|
Malaysia |
|
99.93 |
% |
55
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
|
Held by Direct |
|
|
|
Notes |
|
Country of Incorporation |
|
Parent Entity |
|
|
|
|
|
|
|
|
|
Amcor Flexibles (Zhongshan) Co Ltd |
|
|
|
China |
|
100 |
% |
PT Amcor Indonesia |
|
|
|
Indonesia |
|
100 |
% |
Amcor White Cap Shanghai Ltd |
|
|
|
China |
|
100 |
% |
Amcor White Cap South East Asia Inc |
|
|
|
Philippines |
|
100 |
% |
Amcor White Cap Properties Inc |
|
|
|
Philippines |
|
39.34 |
% |
Amcor White Cap Asia Pacific, Inc |
|
|
|
Philippines |
|
100 |
% |
Amcor White Cap Investments Inc. |
|
|
|
Philippines |
|
40 |
% |
Amcor White Cap Properties Inc |
|
|
|
Philippines |
|
59.51 |
% |
Amcor Flexibles Singapore Pte Ltd |
|
(4) |
|
Singapore |
|
100 |
% |
Amcor Containers Packaging (Thailand) Co Ltd |
|
|
|
Thailand |
|
49 |
% |
Amcor Fibre Packaging Asia Pte Ltd |
|
|
|
Singapore |
|
100 |
% |
PT Indopack Pratama |
|
|
|
Indonesia |
|
55 |
% |
Interpac Containers (PRC) Ltd |
|
|
|
Hong Kong |
|
100 |
% |
Amcor Interpac Containers (Guangdong) Ltd |
|
|
|
China |
|
100 |
% |
Amcor Flexibles (Beijing) Co Ltd |
|
|
|
China |
|
100 |
% |
Leigh Mardon Pacific Packaging Pte Ltd |
|
|
|
Singapore |
|
100 |
% |
Beijing Leigh-Mardon Pacific Packaging Co Ltd |
|
|
|
China |
|
83 |
% |
Qingdao Leigh-Mardon Packaging Co Ltd |
|
|
|
China |
|
60 |
% |
Leigh Mardon (Penang) Sdn Bhd |
|
|
|
Malaysia |
|
100 |
% |
St Regis Bates (Singapore) Pte Ltd |
|
|
|
Singapore |
|
100 |
% |
Rocma Holdings Co Ltd |
|
|
|
Thailand |
|
94.9 |
% |
Amcor Containers Packaging (Thailand) Co Ltd |
|
|
|
Thailand |
|
2 |
% |
Amcor PET Packaging de Mexico S.A. de C.V |
|
|
|
Mexico |
|
100 |
% |
Amcor Plastic Containers de Mexico S.A. de C.V. |
|
|
|
Mexico |
|
100 |
% |
Amcor PET Packaging de Argentina S.A. |
|
|
|
Argentina |
|
94.69 |
% |
Amcor PET Packaging Asia Pvt. Ltd. |
|
|
|
India |
|
100 |
% |
Amcor PET Packaging del Peru S.A. |
|
|
|
Peru |
|
61 |
% |
Amcor Flexibles Brasil Ltda |
|
|
|
Brazil |
|
100 |
% |
Amcor PET Packaging de Colombia S.A. |
|
|
|
Colombia |
|
89.66 |
% |
Uruguay Preform SRL |
|
|
|
Uruguay |
|
100 |
% |
Torrenoble S.A. |
|
|
|
Uruguay |
|
100 |
% |
Vinisa Fueguina S.A. |
|
|
|
Argentina |
|
100 |
% |
Amcor PET Packaging de Honduras S.A. |
|
|
|
Honduras |
|
100 |
% |
Amcor PET Packaging del Ecuador S.A. |
|
|
|
Ecuador |
|
51 |
% |
Amcor PET Packaging de Puerto Rico, Inc. |
|
(5) |
|
Puerto Rico |
|
100 |
% |
Amcor PET Packaging de El Salvador |
|
|
|
El Salvador |
|
100 |
% |
Amcor Packaging (Australia) Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Lynyork Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Fibre Containers (Qld) Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Rota Die International Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Rota Die Pty Ltd Trustee of Rota Die Trust |
|
(1) |
|
Australia |
|
100 |
% |
Service Containers Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
ACN089523919 CCC Pty Ltd |
|
(1) (4) (8) |
|
Australia |
|
100 |
% |
ACN 002693843 Box Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
PP New Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
AP Chase Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Pak Pacific Corporation Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Envirocrates Pty Ltd |
|
(1) (8) |
|
Australia |
|
100 |
% |
AGAL Holdings Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Amcor PET Packaging Canada Inc |
|
(5) |
|
Canada |
|
100 |
% |
Bericap Inc |
|
|
|
Canada |
|
51 |
% |
Twinpak Atlantic Inc |
|
|
|
Canada |
|
73.75 |
% |
Amcor White Cap do Brasil Ltda |
|
|
|
Brazil |
|
100 |
% |
Injepet Embalagens Ltda |
|
|
|
Brazil |
|
100 |
% |
Amcor PET Holdings do Brasil Ltda |
|
(4) (5) |
|
Brazil |
|
100 |
% |
Injepet Embalagens da Amazonia SA |
|
|
|
Brazil |
|
95.8 |
% |
Injepet Embalagens da Amazonia SA |
|
|
|
Brazil |
|
4.12 |
% |
Amcor USA LLC |
|
(5) |
|
United States of America |
|
100 |
% |
56
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
|
Held by Direct |
|
|
|
Notes |
|
Country of Incorporation |
|
Parent Entity |
|
|
|
|
|
|
|
|
|
Amcor European Holdings Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
Amcor Finance Europe |
|
|
|
Ireland |
|
100 |
% |
Amcor Europe LLP |
|
|
|
Australia |
|
1 |
% |
Amcor European Consolidated Holdings Limited |
|
|
|
Cyprus |
|
100 |
% |
Amcor Flexibles A/S |
|
|
|
Denmark |
|
28.2 |
% |
Amcor Mediflex Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor White Cap Polska Sp z o o |
|
|
|
Poland |
|
98.72 |
% |
Amcor Flexibles Polska Sp.z o.o |
|
|
|
Poland |
|
100 |
% |
Amcor PET Packaging Polska Sp.z.o.o |
|
|
|
Poland |
|
100 |
% |
Rig Rentsch Industrie Holding AG |
|
|
|
Switzerland |
|
100 |
% |
Rentsch AG |
|
|
|
Switzerland |
|
100 |
% |
Poly Laupen AG |
|
|
|
Switzerland |
|
100 |
% |
Rentsch Grafica SA (RP.G) |
|
|
|
Portugal |
|
4.8 |
% |
Rentsch Grafica SA (RP.G) |
|
|
|
Portugal |
|
95.2 |
% |
Strabo BV |
|
|
|
Netherlands |
|
100 |
% |
Dravik BV |
|
|
|
Nertherlands |
|
100 |
% |
Amcor Services No 2 |
|
|
|
United Kingdom |
|
100 |
% |
Brontet BV |
|
|
|
Nertherlands |
|
100 |
% |
Amcor Rentsch Industrie Holding Berlin GmbH |
|
|
|
Germany |
|
100 |
% |
Amcor Rentsch Novgorod |
|
|
|
Russia |
|
100 |
% |
Cardimat BV |
|
|
|
Netherlands |
|
100 |
% |
Amcor White Cap Austria GmbH |
|
|
|
Austria |
|
95 |
% |
Amcor White Cap Nederland B.V |
|
|
|
Netherlands |
|
100 |
% |
Amcor White Cap Belgium |
|
|
|
Belgium |
|
100 |
% |
Amcor Italia S.r.l. |
|
|
|
Italy |
|
100 |
% |
Amcor White Cap Nordiska AB |
|
|
|
Sweden |
|
100 |
% |
Amcor Ambalaj Sanayive Ticaret A.S. |
|
|
|
Turkey |
|
100 |
% |
Amcor Magyaroszag Csomagolastechnikas Korlatolt Feleossegu Tarsasag |
|
|
|
Hungary |
|
100 |
% |
Amcor White Cap Ukraine LLC |
|
|
|
Ukraine |
|
98.5 |
% |
Amcor White Cap UK Limited |
|
|
|
United Kingdom |
|
100 |
% |
Amcor PET Packaging Belgium |
|
|
|
Belgium |
|
100 |
% |
Amcor PET Packaging Czech Republic s.r.o. |
|
|
|
Czech Republic |
|
90 |
% |
Amcor PET Packaging Iberia S.A. |
|
|
|
Spain |
|
100 |
% |
Amcor White Cap Espana S.L. |
|
|
|
Spain |
|
100 |
% |
Amcor PET Packaging Maroc S.A.R.L. |
|
|
|
Morocco |
|
100 |
% |
Amcor PET Packaging Holdings Limited |
|
|
|
United Kingdom |
|
100 |
% |
Amcor PET Packaging U.K. Limited |
|
|
|
United Kingdom |
|
100 |
% |
Amcor PET Packaging de Venezuela S.A. |
|
|
|
Venezuela |
|
61 |
% |
Amcor White Cap Holdings Polska Sp z o o |
|
|
|
Poland |
|
100 |
% |
Amcor PET Packaging Holdings Polska Sp z o o |
|
|
|
Poland |
|
100 |
% |
Amcor PET Packaging Europe N.V./S.A. |
|
|
|
Belgium |
|
98.4 |
% |
Amcor Holding |
|
|
|
United Kingdom |
|
100 |
% |
Amcor UK Finance Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor Holding No 1 Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor France SNC |
|
|
|
France |
|
100 |
% |
Amcor International SAS |
|
|
|
France |
|
100 |
% |
Amcor Rentsch France SAS |
|
(4) |
|
France |
|
100 |
% |
Amcor Europe Group Management |
|
|
|
United Kingdom |
|
100 |
% |
Amcor White Cap France S.A.S. |
|
|
|
France |
|
100 |
% |
Amcor PET Packaging France S.A.S |
|
|
|
France |
|
100 |
% |
Amcor PET Recycling France S.A.S. |
|
|
|
France |
|
100 |
% |
Amcor France Holding No 1 |
|
|
|
France |
|
100 |
% |
Amcor France Holding No 2 |
|
|
|
France |
|
100 |
% |
Amcor Polska Spolka z.o.o |
|
|
|
Poland |
|
100 |
% |
Containers Packaging (Europe) |
|
(4) |
|
United Kingdom |
|
100 |
% |
Litografia A Romero SA |
|
|
|
Spain |
|
39.9 |
% |
Amcor Investments Germany Ltd |
|
(4) |
|
United Kingdom |
|
100 |
% |
Amcor Holdings Germany GmbH |
|
|
|
Germany |
|
100 |
% |
Amcor Rentsch GmbH |
|
|
|
Germany |
|
100 |
% |
57
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
|
Held by Direct |
|
|
|
Notes |
|
Country of Incorporation |
|
Parent Entity |
|
|
|
|
|
|
|
|
|
Amcor White Cap Deutschland GmbH |
|
|
|
Germany |
|
100 |
% |
Amcor PET Packaging Deutschland GmbH |
|
|
|
Germany |
|
100 |
% |
AFP (Europe) |
|
(4) |
|
United Kingdom |
|
100 |
% |
Amcor Flexibles Novgorod |
|
(5) |
|
Russia |
|
100 |
% |
Amcor Europe LLP |
|
|
|
Australia |
|
99 |
% |
Rocma Sterling |
|
(4) |
|
United Kingdom |
|
100 |
% |
Amcor UK |
|
|
|
United Kingdom |
|
100 |
% |
Rocma UK Limited |
|
|
|
United Kingdom |
|
100 |
% |
Rocma Finance |
|
(4) |
|
United Kingdom |
|
100 |
% |
Amcor Flexibles A/S |
|
|
|
Denmark |
|
71.8 |
% |
Amcor Flexibles Denmark A/S |
|
|
|
Denmark |
|
100 |
% |
Amcor Flexibles Sverige AB |
|
|
|
Sweden |
|
100 |
% |
Amcor Flexibles Albertazzi Spa |
|
|
|
Italy |
|
100 |
% |
Desford Limited |
|
|
|
United Kingdom |
|
100 |
% |
Leaderpack-Embalagens Flexiveis Lda |
|
|
|
Portugal |
|
49 |
% |
Leaderpack-Embalagens Flexiveis Lda |
|
|
|
Portugal |
|
51 |
% |
Amcor Flexibles Schupbach AG |
|
|
|
Switzerland |
|
100 |
% |
Amcor Flexibles Neocel-Embalagens Lda |
|
|
|
Portugal |
|
28 |
% |
Amcor Flexibles Netherlands Holding BV |
|
|
|
Netherlands |
|
100 |
% |
Amcor Flexibles Nederland BV |
|
|
|
Netherlands |
|
100 |
% |
Amcor Flexibles Culemborg BV |
|
|
|
Nertherlands |
|
100 |
% |
Amcor Flexibles Envi B.V. |
|
|
|
Netherlands |
|
100 |
% |
Amcor Flexibles Hapece B.V. |
|
|
|
Nertherlands |
|
100 |
% |
Amcor Flexibles France SA |
|
|
|
France |
|
25.5 |
% |
Amcor Flexibles Transpac SA |
|
|
|
Belgium |
|
100 |
% |
Amcor Flexibles Deutschland GmbH |
|
|
|
Germany |
|
100 |
% |
Immo Transpac NV |
|
|
|
Belgium |
|
100 |
% |
Amcor Flexibles Synco SA |
|
|
|
Belgium |
|
100 |
% |
Amcor Flexibles Helio Folien GmbH |
|
|
|
Germany |
|
100 |
% |
Amcor Flexibles Schroeder & Wagner GmbH |
|
|
|
Germany |
|
100 |
% |
Amcor Flexibles Hochheim GmbH |
|
|
|
Germany |
|
100 |
% |
Amcor Flexibles UK Holdings Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor Flexibles Group Management Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor Flexibles Finance Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Sidlaw Group Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor Flexibles France SA |
|
|
|
France |
|
74.5 |
% |
Amcor Flexibles Neocel-Embalagens Lda |
|
|
|
Portugal |
|
72 |
% |
Amcor France Healthcare SARL |
|
|
|
France |
|
100 |
% |
Amcor Flexibles SPS SASU |
|
|
|
France |
|
100 |
% |
Amcor Flexibles UK Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor Flexibles Winterbourne Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Sidlaw South Gyle Ltd |
|
|
|
United Kingdom |
|
100 |
% |
Amcor Flexibles Finland OY |
|
|
|
Finland |
|
100 |
% |
Flexirepro OY |
|
|
|
Finland |
|
50 |
% |
ZAO Akerlund & Rausing MO W |
|
|
|
Russia |
|
100 |
% |
Akerlund & Rausing SA (In Liq.) |
|
|
|
Poland |
|
99.6 |
% |
Amcor Flexibles Drammen AS |
|
|
|
Norway |
|
100 |
% |
Amcor Flexibles Sligo Limited |
|
|
|
Ireland |
|
100 |
% |
Rocma Medical (Ireland) Limited |
|
|
|
Ireland |
|
100 |
% |
Amcor Flexibles Europa Sur, S.A. |
|
|
|
Spain |
|
100 |
% |
Grupo Amcor Flexibles Hispania SA |
|
|
|
Spain |
|
100 |
% |
Pergut Suministros Medicos y Embalajes SL |
|
|
|
Spain |
|
100 |
% |
Amcor Flexibles Malmo AB |
|
|
|
Sweden |
|
100 |
% |
Amcor Flexibles Lund AB |
|
|
|
Sweden |
|
100 |
% |
Bizz Group AB |
|
|
|
Sweden |
|
100 |
% |
Amcor Flexibles Puerto Rico Inc. |
|
|
|
Puerto Rico |
|
100 |
% |
Anfor Investments Pty Ltd |
|
(1) |
|
Australia |
|
100 |
% |
58
Entities No Longer Controlled Since 30 June 2004 |
|
Notes |
|
|
|
Rentsch Dublin Ltd |
|
(3) |
Amcor Flexibles Transflex |
|
(4) (6) |
Amcor Flexibles Syston |
|
(4) (6) |
Prestige Packaging |
|
(4) (6) |
Amcor Europe GmbH & Co. KG |
|
(6) |
Twinpak Packaging Inc |
|
(6) |
Sopra da Amazonia Ltda. |
|
(6) |
Amcor PET Americas Inc |
|
(6) |
Amcor PET Packaging Colombia Holding Ltd |
|
(6) |
Amcor Finance Netherlands B.V. |
|
(6) |
Amcor Europe |
|
(6) |
Amcor Finland OY |
|
(6) |
Cenflex BV |
|
(6) |
Amcor Flexibles Celcon BV |
|
(6) |
Sidlaw International Holdings Ltd |
|
(6) |
S & R Gravure Ltd |
|
(6) |
Amcor Twinpak Americas Inc |
|
(7) |
Morisa GmbH & Co KG |
|
(7) |
SBG Participacoes E Empreendimentos SA (Injepet) |
|
(7) |
Amcor Specialty Packaging Americas Inc |
|
(7) |
Braspet Industria e Comercio de Embalagens Plastica Ltda Brazil |
|
(7) |
Ryco Dies Ltd |
|
(7) |
Amcor Flexibles Inc |
|
(7) |
(1) Amcor Limited and these subsidiary companies have entered into an approved deed for the cross guarantee of liabilities.
Pursuant to ASIC Class Order 98/1418 (as amended) dated 13 August 1998, these wholly-owned subsidiaries are relieved from the Corporations Act 2001 requirements for preparation, audit and lodgement of financial reports.
It is a condition of the Class Order that Amcor Limited and each of these subsidiaries enter into a deed of cross guarantee. The effect of the deed is that Amcor Limited guarantees to each creditor payment in full of any debt in the event of winding up any of these subsidiaries under certain provisions of the Corporations Act 2001. If a winding up occurs under other provisions of the Act, Amcor Limited will only be liable in the event that after six months any creditor has not been paid in full. These subsidiaries have also given similar guarantees in the event that Amcor Limited is wound up.
59
A consolidated Statement of Financial Performance and a consolidated Statement of Financial Position comprising Amcor Limited and wholly-owned subsidiaries which are party to the deed, after eliminating all transactions between parties to the deed of cross guarantee, as at 30 June are set out below:
STATEMENT OF FINANCIAL PERFORMANCE
|
|
|
|
(1) |
|
|
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
|
|
|
|
|
|
PROFIT FROM ORDINARY ACTIVITIES BEFORE INCOME TAX |
|
161.1 |
|
299.3 |
|
Income tax expense (i) |
|
(4.3 |
) |
(44.9 |
) |
PROFIT FROM ORDINARY ACTIVITIES AFTER INCOME TAX |
|
156.8 |
|
254.4 |
|
RETAINED PROFITS AT BEGINNING OF YEAR |
|
1,319.3 |
|
1,287.2 |
|
Aggregate of amounts transferred (ii) |
|
(0.9 |
) |
36.0 |
|
Amounts transferred from reserves |
|
0.3 |
|
8.7 |
|
|
|
1,475.5 |
|
1,586.3 |
|
Dividends recognised during the year |
|
(290.2 |
) |
(267.0 |
) |
RETAINED PROFITS AT END OF YEAR |
|
1,185.3 |
|
1,319.3 |
|
(i) Includes a tax benefit of $32.9 million on asset impairments in Australasia
(ii) Relates to entities which have entered into the Deed of Cross Guarantee for the first time.
(1) Certain items in the comparative period include controlled entities that were party to the Deed of Cross Guarantee but were inadvertently omitted in the prior year financial statements.
60
STATEMENT OF FINANCIAL POSITION
|
|
|
|
(1) |
|
|
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
CURRENT ASSETS |
|
|
|
|
|
Cash assets |
|
7.0 |
|
8.7 |
|
Receivables |
|
3,001.0 |
|
4,255.3 |
|
Inventories |
|
360.8 |
|
342.6 |
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
|
3,368.8 |
|
4,606.6 |
|
|
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
Receivables |
|
69.7 |
|
77.8 |
|
Investments |
|
4,096.1 |
|
3,767.1 |
|
Property, plant and equipment |
|
1,523.5 |
|
1,556.0 |
|
Intangibles |
|
108.2 |
|
122.1 |
|
Deferred tax assets |
|
150.7 |
|
166.9 |
|
Other |
|
45.9 |
|
36.8 |
|
TOTAL NON-CURRENT ASSETS |
|
5,994.1 |
|
5,726.7 |
|
|
|
|
|
|
|
TOTAL ASSETS |
|
9,362.9 |
|
10,333.3 |
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
Payables |
|
382.4 |
|
174.1 |
|
Interest bearing liabilities |
|
2,861.3 |
|
3,507.2 |
|
Current tax liabilities |
|
62.3 |
|
62.9 |
|
Provisions |
|
141.3 |
|
146.4 |
|
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES |
|
3,447.3 |
|
3,890.6 |
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
Payables |
|
|
|
0.1 |
|
Interest bearing liabilities |
|
1,278.2 |
|
1,516.7 |
|
Deferred tax liabilities |
|
299.0 |
|
368.6 |
|
Provisions |
|
20.3 |
|
21.6 |
|
Undated subordinated convertible securities |
|
301.1 |
|
332.3 |
|
|
|
|
|
|
|
TOTAL NON-CURRENT LIABILITIES |
|
1,898.6 |
|
2,239.3 |
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
5,345.9 |
|
6,129.9 |
|
|
|
|
|
|
|
NET ASSETS |
|
4,017.0 |
|
4,203.4 |
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
Contributed equity |
|
2,751.5 |
|
2,755.3 |
|
Reserves |
|
80.2 |
|
128.8 |
|
Retained profits |
|
1,185.3 |
|
1,319.3 |
|
|
|
|
|
|
|
TOTAL EQUITY |
|
4,017.0 |
|
4,203.4 |
|
(1) Certain items in the comparative period include controlled entities that were party to the Deed of Cross Guarantee but were inadvertently omitted in the prior year financial statements.
61
(2) Controlled entities and businesses acquired during the year. The consideration paid for material businesses/controlled entities and the net assets at the dates of acquisition are set out in the table below:
|
|
|
|
NET ASSETS |
|
|
|
CONSIDERATION |
|
ACQUIRED |
|
|
|
$m |
|
$m |
|
|
|
|
|
|
|
Ameripak |
|
6.3 |
|
1.6 |
|
Other |
|
0.8 |
|
0.5 |
|
|
|
7.1 |
|
2.1 |
|
BUSINESSES/CONTROLLED ENTITIES ACQUIRED
|
|
CONSOLIDATED |
|
||
|
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
Consideration paid: |
|
|
|
|
|
|
|
|
|
|
|
Cash paid |
|
7.1 |
|
617.3 |
|
Cash accrued |
|
|
|
0.5 |
|
|
|
7.1 |
|
617.8 |
|
Net assets acquired: |
|
|
|
|
|
|
|
|
|
|
|
Current receivables |
|
1.2 |
|
112.7 |
|
Inventories |
|
0.6 |
|
67.5 |
|
Property, plant and equipment |
|
0.1 |
|
188.1 |
|
Other assets |
|
|
|
4.8 |
|
Current liabilities - creditors and borrowings |
|
|
|
(93.2 |
) |
Non-current liabilities - creditors and borrowings |
|
|
|
(5.1 |
) |
Provisions (including employee entitlements) |
|
|
|
(23.6 |
) |
Outside equity interests |
|
(0.6 |
) |
(4.3 |
) |
Buy-outs of minority interest |
|
0.8 |
|
143.5 |
|
|
|
2.1 |
|
390.4 |
|
Gross goodwill on acquisition |
|
5.0 |
|
227.4 |
|
|
|
7.1 |
|
617.8 |
|
Cash paid |
|
7.1 |
|
617.3 |
|
Cash settlement of amounts accrued in prior periods |
|
2.6 |
|
1.6 |
|
Net outflow of cash |
|
9.7 |
|
618.9 |
|
62
(3) Controlled entities and businesses sold during the year. The consideration received and the net assets at the dates of disposal are set out in the table below:
|
|
|
|
NET ASSETS |
|
|
|
CONSIDERATION |
|
DISPOSED |
|
|
|
$m |
|
$m |
|
|
|
|
|
|
|
Neopac |
|
10.8 |
|
7.0 |
|
|
|
10.8 |
|
7.0 |
|
BUSINESSES/CONTROLLED ENTITIES DISPOSED
|
|
CONSOLIDATED |
|
||
|
|
2005 |
|
2004 |
|
|
|
$m |
|
$m |
|
Consideration received: |
|
|
|
|
|
|
|
|
|
|
|
Cash received |
|
10.8 |
|
2.1 |
|
|
|
10.8 |
|
2.1 |
|
Net assets disposed: |
|
|
|
|
|
|
|
|
|
|
|
Current receivables |
|
0.1 |
|
1.4 |
|
Inventories |
|
3.0 |
|
1.5 |
|
Property, plant and equipment |
|
11.2 |
|
0.2 |
|
Current liabilities - creditors and borrowings |
|
(4.3 |
) |
(1.6 |
) |
Provisions |
|
(3.0 |
) |
(0.4 |
) |
|
|
7.0 |
|
1.1 |
|
Gross profit/(loss) on disposal |
|
3.8 |
|
1.0 |
|
|
|
10.8 |
|
2.1 |
|
Cash received |
|
10.8 |
|
2.1 |
|
Cash received in current period for entity disposed in prior period |
|
|
|
38.1 |
|
Net inflow of cash |
|
10.8 |
|
40.2 |
|
63
(4) The following companies were renamed during the year:
Amcor Flexibles Transflex formerly Amcor Flexibles Transflex Ltd
Amcor Flexibles Syston formerly Amcor Flexibles Syston Ltd
AFP (Europe) formerly AFP (Europe) Ltd
Amcor Rentsch France SAS formerly Rentsch International SAS
Rocma Sterling formerly Rocma Sterling Limited
Rocma Finance formerly Rocma Finance Limited
Amcor Investments Germany Ltd formerly Amcor UK European Holdings Ltd
ACN089523919 CCC Pty Ltd formerly Central Coast Cartons Pty Ltd
Containers Packaging (Europe) formerly Containers Packaging (Europe) Ltd
Amcor Flexibles Singapore Pte Ltd formerly Rexam Packaging Singapore Pte Ltd
Amcor PET Holdings do Brasil Ltda formerly Miruca Participacoes Ltda
Prestige Packaging formerly Prestige Packaging Ltd
(5) Companies that were incorporated during the year.
(6) Companies that were liquidated during the year.
(7) Companies that were merged or amalgamated during the year.
(8) Amcor increased its investment in these companies during the year.
NOTE 37. RELATED PARTY DISCLOSURES
Loans to directors of Amcor Limited and controlled entities
Loans for the purchase of shares and other loans are made in accordance with the terms and conditions of the plans referred to in Note 12.
During the year, under the employee share plans, share loan repayments totalling $403,000 (2004 - $36,000) were received from C H Clayton, B Guy, R H Jones, L J Lachal and D Solomon.
No loans were advanced during the year.
Loans to directors of Amcor Limited in Note 12 total nil (2004 $1,056,000, one director).
Loans to directors of controlled entities in Note 12 total $30,000, two directors (2004 $77,000, four directors).
Interest received from directors during the year amounted to $7,300, one director (2004 $8,000, one director).
Other transactions - in the normal course of business and on an arms length basis
A director-related entity of G M McGhie received captive management fees of $126,000 (2004 $135,000).
Sales of beverage containers totalling $5,590,000 (2004 $5,534,000) were made to director-related entities of F Daley and B Boyd.
Sales of manufactured goods totalling $40,315,000 (2004 $26,050,000) were made to a director-related entity of H Lin.
Purchases of paper products totalling $4,680,000 (2004 $5,480,000) were made from director-related entities of D S Kurniawan and S Tirtowidjojo.
Sales of manufactured goods totalling $457,000 were made to a director related entity of J Jin.
Provision of consulting services by a director related entity of P Batey totalled $55,000.
64
NOTE 38. DIRECTORS AND EXECUTIVES DISCLOSURES
The following persons were directors of Amcor Limited during the whole of the financial year:
C I Roberts - Chairman
E A Alexander
D C K Allen
R K Barton
G J Pizzey
G A Tomlinson
R H Jones resigned from the Board on 7 December 2004.
J G Thorn was appointed a Non-Executive Director on 8 December 2004.
K N MacKenzie was appointed as Managing Director and Chief Executive Officer effective 1 July 2005 and became an Executive Director as at the same date.
Executives (other than directors) with the greatest authority for strategic direction and management
The following persons were the five executives with the greatest authority for the strategic direction and management of the consolidated entity (specified executives) during the financial year:
Name |
|
Position |
|
Employer |
W P Day |
|
Executive General Manager Finance |
|
Amcor Limited |
L J Lachal |
|
Executive General Manager Operations |
|
Amcor Limited |
K N MacKenzie |
|
Managing Director |
|
Amcor Rentsch and Closures |
G S James |
|
Chief Executive Officer - Amcor Flexibles |
|
Amcor Europe Group Management |
W J Long |
|
President, Amcor PET Packaging |
|
Amcor PET Packaging USA Inc |
Remuneration of directors and executives
Disclosures of remuneration policies, service contracts and details of remuneration are included in the Remuneration Report on pages 11 to 31 within the Directors Report.
Equity based compensation
Options and shares are issued as part of long term incentive plans. There are two umbrella plans in place, the Executive Share/Option Plan (ESOP) and the Employee Share Purchase Plan (ESPP). The details and conditions pertaining to these plans are outlined within the Remuneration Report.
Equity instrument disclosures in relation to directors and executives
The terms and conditions of each grant of options affecting remuneration in this or future reporting periods are as follows:
|
|
|
|
|
|
Fair Value per |
|
|
|
||
|
|
|
|
Exercise |
|
option at |
|
|
|
||
Grant date |
|
Expiry Date |
|
Price |
|
grant date |
|
Date exercisable |
|
||
13-Sep-01 |
|
13-Sep-06 |
|
$ |
6.02 |
|
$ |
1.34 |
|
13-Sep-04 |
|
01-Nov-02 |
|
01-Jul-07 |
|
$ |
7.30 |
|
$ |
1.80 |
|
30-Sep-04 |
|
01-Nov-02 |
|
01-Nov-12 |
|
$ |
8.20 |
|
$ |
2.00 |
|
01-Nov-05 |
|
13-Oct-03 |
|
01-Nov-12 |
|
$ |
8.20 |
|
$ |
2.43 |
|
01-Nov-05 |
|
24-Mar-04 |
|
24-Mar-10 |
|
$ |
7.87 |
|
$ |
1.27 |
|
24-Mar-07 |
|
02-Aug-04 |
|
02-Aug-10 |
|
$ |
6.84 |
|
$ |
1.03 |
|
02-Aug-07 |
|
65
Options provided as remuneration
Details of options over ordinary shares in the company provided as remuneration to each director of Amcor Limited and each of the five specified executives of the consolidated entity are set out below. When exercisable, each option is convertible into one ordinary share of Amcor Limited. Further information on the options is set out in Note 35.
|
|
Number of options |
|
Number of options |
|
Name |
|
granted during the year |
|
vested during the year |
|
|
|
|
|
|
|
Directors of Amcor Limited |
|
|
|
|
|
R H Jones (resigned 7 Dec 2004) |
|
nil |
|
nil |
|
|
|
|
|
|
|
Specified executives of the consolidated entity |
|
|
|
|
|
W P Day |
|
250,000 |
|
50,000 |
|
G S James |
|
150,000 |
|
20,000 |
|
L J Lachal |
|
150,000 |
|
nil |
|
W J Long |
|
200,000 |
|
100,000 |
|
K N MacKenzie |
|
100,000 |
|
5,000 |
|
The assessed fair value at grant date of options granted to directors and specified executives is allocated equally over the period from grant date to vesting date, and the amount is included in the remuneration tables above. Fair values at grant date are independently determined using a Black-Scholes option pricing model that takes into account the exercise price, the term of the option, the vesting and performance criteria, the impact of dilution, the non-tradeable nature of the option, the share price at grant date and expected price volatility of the underlying share, the expected dividend yield and the risk-free interest rate for the term of the option.
The model inputs associated with determining fair value for options granted during the year ended 30 June 2005 are listed in Note 35.
66
Shares provided on exercise of remuneration options
Details of ordinary shares in the company provided as a result of the exercise of remuneration options to each director of Amcor Limited and each of the five specified executives of the consolidated entity are set out below.
|
|
|
|
Number of ordinary |
|
||
|
|
|
|
shares issued on |
|
||
|
|
Date of exercise |
|
exercise of options |
|
||
Name |
|
of options |
|
during the year |
|
||
|
|
|
|
|
|
||
Directors of Amcor Limited |
|
|
|
|
|
||
C I Roberts |
|
nil |
|
|
nil |
|
|
R H Jones (resigned 7 Dec 2004) |
|
nil |
|
|
nil |
|
|
E A Alexander |
|
nil |
|
|
nil |
|
|
D C K Allen |
|
nil |
|
|
nil |
|
|
R K Barton |
|
nil |
|
|
nil |
|
|
G J Pizzey |
|
nil |
|
|
nil |
|
|
J G Thorn |
|
nil |
|
|
nil |
|
|
G A Tomlinson |
|
nil |
|
|
nil |
|
|
|
|
|
|
|
|
|
|
Specified executives of the consolidated entity |
|
|
|
|
|
|
|
W P Day |
|
01-Nov-04 |
|
|
150,000 |
|
|
G S James |
|
nil |
|
|
nil |
|
|
L J Lachal |
|
nil |
|
|
nil |
|
|
W J Long |
|
nil |
|
|
nil |
|
|
K N MacKenzie |
|
23-Aug-04 |
|
|
10,000 |
|
|
K N MacKenzie |
|
31-Aug-04 |
|
|
8,000 |
|
|
K N MacKenzie |
|
27-Jun-05 |
|
|
85,000 |
|
|
The amounts paid per ordinary share by each specified executive on the exercise of options at the date of exercise were as follows:
Exercise date |
|
Amount paid per share |
|
|
01-Nov-04 |
|
$ |
6.02 |
|
01-Nov-04 |
|
$ |
6.62 |
|
23-Aug-04 |
|
$ |
6.47 |
|
31-Aug-04 |
|
$ |
5.16 |
|
27-Jun-05 |
|
$ |
6.03 |
|
27-Jun-05 |
|
$ |
6.02 |
|
67
Option Holdings
The number of options over ordinary shares in the company held during the financial year by each director of Amcor Limited and each of the five specified executives of the consolidated entity, including their personally-related entities, are set out below.
|
|
|
|
Granted |
|
|
|
Other |
|
|
|
Balance vested |
|
|
|
Balance at the |
|
during the |
|
Exercised |
|
changes |
|
Balance |
|
and not yet |
|
|
|
beginning of |
|
year as |
|
during the |
|
during the |
|
at the end of |
|
exercised at |
|
Name |
|
the year |
|
remuneration |
|
year |
|
year |
|
the year |
|
end of year |
|
Directors of Amcor Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
R H Jones (resigned 7 Dec 2004) |
|
6,000,000 |
|
nil |
|
nil |
|
(6,000,000 |
) |
nil |
|
nil |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specified executives of the consolidated entity |
|
|
|
|
|
|
|
|
|
|
|
|
|
W P Day |
|
400,000 |
|
250,000 |
|
(150,000 |
) |
(27,500 |
) |
472,500 |
|
nil |
|
G S James |
|
214,000 |
|
150,000 |
|
nil |
|
(16,500 |
) |
347,500 |
|
20,000 |
|
L J Lachal |
|
224,000 |
|
150,000 |
|
nil |
|
(22,000 |
) |
352,000 |
|
24,000 |
|
W J Long |
|
544,000 |
|
200,000 |
|
nil |
|
(22,000 |
) |
722,000 |
|
300,000 |
|
K N MacKenzie |
|
291,000 |
|
100,000 |
|
(103,000 |
) |
(11,000 |
) |
277,000 |
|
nil |
|
No options are vested and unexercisable at the end of the year.
Share holdings
The number of shares in the company held during the financial year by each director of Amcor Limited and each of the five specified executives of the consolidated entity, including their personally-related entities, are set out below.
|
|
|
|
Received |
|
|
|
|
|
|
|
Balance at |
|
during the |
|
Other |
|
|
|
|
|
the |
|
year on the |
|
changes |
|
Balance at |
|
|
|
beginning |
|
exercise of |
|
during the |
|
the end of |
|
Name |
|
of the year |
|
options |
|
year |
|
the year |
|
Directors of Amcor Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares |
|
|
|
|
|
|
|
|
|
C I Roberts |
|
114,421 |
|
nil |
|
21,061 |
|
135,482 |
|
E A Alexander * |
|
26,258 |
|
nil |
|
5,671 |
|
31,929 |
|
D C K Allen |
|
55,857 |
|
nil |
|
3,858 |
|
59,715 |
|
R K Barton |
|
25,270 |
|
nil |
|
4,120 |
|
29,390 |
|
G J Pizzey |
|
6,408 |
|
nil |
|
5,840 |
|
12,248 |
|
J G Thorn |
|
nil |
|
nil |
|
3,915 |
|
3,915 |
|
G A Tomlinson |
|
39,684 |
|
nil |
|
4,638 |
|
44,322 |
|
* E A Alexander also holds 50,000 partly paid shares paid to five cents
R H Jones held 381,764 shares at the start of the year and resigned as a director during the year
Specified executives of the consolidated entity
Ordinary shares |
|
|
|
|
|
|
|
|
|
W P Day |
|
59,452 |
|
150,000 |
|
(147,323 |
) |
62,129 |
|
G S James |
|
70,360 |
|
nil |
|
(45,860 |
) |
24,500 |
|
L J Lachal * |
|
299,469 |
|
nil |
|
(50,000 |
) |
249,469 |
|
W J Long |
|
100 |
|
nil |
|
nil |
|
100 |
|
K N MacKenzie |
|
1,200 |
|
103,000 |
|
(93,000 |
) |
11,200 |
|
* L J Lachal also holds 20,000 partly paid shares paid to one cent
68
Loans to directors and executives
Details of loans made to directors of Amcor Limited and the five specified executives of the consolidated entity, including their personally-related entities, are set out below.
Aggregates for directors and specified executives
|
|
|
|
|
|
|
|
|
|
Number in |
|
|
|
Balance at |
|
Interest paid |
|
|
|
Balance at |
|
group at the |
|
|
|
the beginning |
|
and payable |
|
Interest not |
|
the end of the |
|
end of the |
|
Group |
|
of the year |
|
for the year |
|
charged |
|
year |
|
year |
|
|
|
$ |
|
$ |
|
$ |
|
$ |
|
|
|
Directors of Amcor Limited |
|
1,056,180 |
|
7,334 |
|
41,782 |
|
nil |
|
nil |
|
Specified executives of the consolidated entity |
|
13,516 |
|
nil |
|
nil |
|
11,318 |
|
1 |
|
Individuals with loans above $100,000 during the financial year
|
|
Balance at |
|
Interest paid |
|
|
|
Balance at |
|
|
|
the beginning |
|
and payable |
|
Interest not |
|
the end of the |
|
Name |
|
of the year |
|
for the year |
|
charged |
|
year |
|
|
|
$ |
|
$ |
|
$ |
|
$ |
|
R H Jones (resigned 7 Dec 2004) |
|
1,056,180 |
|
7,334 |
|
41,782 |
|
nil |
|
Loans to directors and specified executives are repayable on cessation of employment, have interest charged at varying rates and are secured by holding locks on employee entitlements and securities.
The amount shown for interest not charged in the tables above represents the difference between the amount paid and payable for the year and the amount of interest that would have been charged on an arms-length basis.
No write-downs or allowances for doubtful receivables have been recognised in relation to any loans made to directors or specified executives.
Other transactions with directors and specified executives
Directors of Amcor Limited
Nil
Other transactions with directors and specified executives
Specified executives of the controlled entity
Essential Marketing is a company that supplies various marketing services to the consolidated entity. The company is owned by the daughter of G S James, a specified executive. Transactions are based on normal terms and conditions. Aggregate amounts of the above transactions with specified executives of the consolidated entity are as follows:
Amounts recognised as expenses |
|
2005 |
|
2004 |
|
|
|
$ |
|
$ |
|
|
|
|
|
|
|
Provision of goods supplied at cost and marketing services |
|
605,671 |
|
510,326 |
|
69
Aggregate amounts payable to specified executives of the consolidated entity at balance date relating to the above types of other transactions are as follows:
|
|
2005 |
|
2004 |
|
|
|
$ |
|
$ |
|
Current liabilities |
|
64,500 |
|
63,515 |
|
NOTE 39. IMPACT OF ADOPTING AUSTRALIAN EQUIVALENTS TO INTERNATIONAL FINANCIAL REPORTING STANDARDS
The Australian Accounting Standards Board (AASB) is adopting International Financial Reporting Standards (IFRS) for application to reporting periods beginning on or after 1 January 2005. The AASB has issued Australian equivalents to IFRS, and the Urgent Issues Group (UIG) has issued interpretations corresponding to the International Accounting Standards Board (IASB) interpretations. These Australian equivalents to IFRS are referred to hereafter as AIFRS. The adoption of AIFRS will be reflected in the consolidated entitys financial statements for the first time for the half-year ending 31 December 2005 and the year ending 30 June 2006.
In complying with AIFRS, for the first time, the consolidated entity is required to restate the financial statements for the year ending 30 June 2005, to reflect the application of AIFRS. Most adjustments required on transition to AIFRS are expected to be made retrospectively, against opening retained earnings as at 1 July 2004.
Prior to 30 June 2004, the consolidated entity commenced transitioning its accounting policies and financial reporting from current Australian Standards to AIFRS. The consolidated entity set up a project team and engaged expert consultants to identify key areas potentially impacted by the transition to AIFRS. As a result, dedicated resources were established to address each of the key areas identified. The AIFRS project team worked to embed the transition to AIFRS into each of the business groups. Processes were established in all business groups to inform and educate relevant staff of the transition polices and processes. AIFRS accounting polices have been issued to all business groups to ensure the consistent application of AIFRS policies across the group.
The implementation of AIFRS, as currently interpreted, is substantially complete across the consolidated entity. The AIFRS project team has been integrated back into the head office group financial reporting team and continues to monitor developments in AIFRS interpretation to ensure any changes are integrated into the policies, systems and procedures established for reporting the reconciliations and disclosures required under AIFRS. In addition, business groups are in regular contact with the head office group financial reporting team to ensure a consistent interpretation of the AIFRS policies. The Audit and Compliance Committee continues to monitor closely the consolidated entitys implementation of AIFRS.
Impact of transition to AIFRS
The rules for first time adoption of AIFRS are set out in AASB 1 First Time Adoption of Australian Equivalents to International Financial Reporting Standards (AASB 1). The standard allows a number of exemptions to assist in the transition to reporting under AIFRS. These have been assessed by the AIFRS project team, in order to determine the most appropriate accounting policy for the consolidated entity.
The impact of transition to AIFRS, including the transitional adjustments disclosed in the reconciliations from current Australian GAAP (AGAAP) to AIFRS, and the selection and application of AIFRS accounting policies, are based on expected or early adopted AIFRS standards. Only a complete set of financial statements and notes, together with comparative balances, can provide a true and fair presentation, in accordance with AIFRS, of the companys and consolidated entitys financial position, results of operations and cash flows. As this note provides only a summary, for a true and fair view to be presented under AIFRS, further disclosure and explanations will be required in the first complete AIFRS financial report (for the half-year ending 31 December 2005 and the year ending 30 June 2006).
70
There is a significant amount of judgement involved in the reconciliations from current AGAAP to AIFRS. As such, the final reconciliations presented in the first financial report prepared in accordance with AIFRS may vary materially from the reconciliations provided in this Note. The figures disclosed in this Note are managements current best estimates of the quantitative impact of the changes, as at the date of preparing the 30 June 2005 financial report. The actual effects of transition to AIFRS may differ from the estimates disclosed due to (a) potential amendments to AIFRS and interpretations being issued by the AASB and IASB; (b) emerging accepted practice in the interpretation and application of AIFRS and UIG Interpretations; and (c) changes to the companys and consolidated entitys operations.
Summary of transitional adjustments
Impact on statements of financial position
The following tables set out the expected adjustments to the statements of financial position of the consolidated entity and the company at transition to AIFRS as at 1 July 2004 and for the AIFRS comparative period balance sheet as at 30 June 2005. The following tables should be read in conjunction with significant changes in accounting policies as set out on pages 74 to 81.
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
Consolidated |
|
|
|
|
|
Amcor Limited |
|
|
|
|
|
Amcor Limited |
|
|
|
|
|
|
|
|
|
1 July 2004 |
|
|
|
|
|
30 June 2005 |
|
|
|
|
|
1 July 2004 |
|
|
|
|
|
30 June 2005 |
|
|
|
|
|
|
|
|
|
Transition |
|
|
|
|
|
Transition |
|
|
|
|
|
Transition |
|
|
|
|
|
Transition |
|
|
|
|
|
Note |
|
AGAAP |
|
Impact |
|
AIFRS |
|
AGAAP |
|
Impact |
|
AIFRS |
|
AGAAP |
|
Impact |
|
AIFRS |
|
AGAAP |
|
Impact |
|
AIFRS |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash assets |
|
|
|
131.0 |
|
|
|
131.0 |
|
210.8 |
|
|
|
210.8 |
|
7.5 |
|
|
|
7.5 |
|
3.7 |
|
|
|
3.7 |
|
Receivables |
|
(h) |
|
1,551.4 |
|
199.7 |
|
1,751.1 |
|
1,685.9 |
|
157.8 |
|
1,843.7 |
|
8,103.3 |
|
(22.6 |
) |
8,080.7 |
|
6,027.4 |
|
(22.6 |
) |
6,004.8 |
|
Inventories |
|
|
|
1,369.6 |
|
|
|
1,369.6 |
|
1,440.1 |
|
|
|
1,440.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
|
|
|
3,052.0 |
|
199.7 |
|
3,251.7 |
|
3,336.8 |
|
157.8 |
|
3,494.6 |
|
8,110.8 |
|
(22.6 |
) |
8,088.2 |
|
6,031.1 |
|
(22.6 |
) |
6,008.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables |
|
(k) |
|
81.8 |
|
(34.4 |
) |
47.4 |
|
71.6 |
|
(26.5 |
) |
45.1 |
|
41.8 |
|
(34.4 |
) |
7.4 |
|
33.8 |
|
(26.5 |
) |
7.3 |
|
Other financial assets |
|
|
|
12.9 |
|
|
|
12.9 |
|
48.4 |
|
|
|
48.4 |
|
3,647.9 |
|
|
|
3,647.9 |
|
4,678.7 |
|
|
|
4,678.7 |
|
Property, plant and equipment |
|
(a)(b)(c)(d)(f) |
|
4,745.0 |
|
62.6 |
|
4,807.6 |
|
4,400.1 |
|
26.7 |
|
4,426.8 |
|
5.6 |
|
(4.0 |
) |
1.6 |
|
8.7 |
|
(4.6 |
) |
4.1 |
|
Intangibles |
|
(c) |
|
2,062.7 |
|
83.9 |
|
2,146.6 |
|
1,766.9 |
|
231.3 |
|
1,998.2 |
|
5.0 |
|
4.1 |
|
9.1 |
|
5.5 |
|
5.3 |
|
10.8 |
|
Deferred tax assets |
|
(e) |
|
238.8 |
|
143.1 |
|
381.9 |
|
176.2 |
|
154.6 |
|
330.8 |
|
100.0 |
|
(40.2 |
) |
59.8 |
|
88.4 |
|
(61.6 |
) |
26.8 |
|
Other |
|
|
|
93.2 |
|
(1.1 |
) |
92.1 |
|
98.9 |
|
(2.6 |
) |
96.3 |
|
13.4 |
|
(0.3 |
) |
13.1 |
|
11.4 |
|
(0.9 |
) |
10.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-CURRENT ASSETS |
|
|
|
7,234.4 |
|
254.1 |
|
7,488.5 |
|
6,562.1 |
|
383.5 |
|
6,945.6 |
|
3,813.7 |
|
(74.8 |
) |
3,738.9 |
|
4,826.5 |
|
(88.3 |
) |
4,738.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
|
10,286.4 |
|
453.8 |
|
10,740.2 |
|
9,898.9 |
|
541.3 |
|
10,440.2 |
|
11,924.5 |
|
(97.4 |
) |
11,827.1 |
|
10,857.6 |
|
(110.9 |
) |
10,746.7 |
|
71
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
Consolidated |
|
|
|
|
|
Amcor Limited |
|
|
|
|
|
Amcor Limited |
|
|
|
|
|
|
|
|
|
1 July 2004 |
|
|
|
|
|
30 June 2005 |
|
|
|
|
|
1 July 2004 |
|
|
|
|
|
30 June 2005 |
|
|
|
|
|
|
|
|
|
Transition |
|
|
|
|
|
Transition |
|
|
|
|
|
Transition |
|
|
|
|
|
Transition |
|
|
|
|
|
Note |
|
AGAAP |
|
Impact |
|
AIFRS |
|
AGAAP |
|
Impact |
|
AIFRS |
|
AGAAP |
|
Impact |
|
AIFRS |
|
AGAAP |
|
Impact |
|
AIFRS |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payables |
|
|
|
1,831.1 |
|
4.9 |
|
1,836.0 |
|
1,991.8 |
|
3.5 |
|
1,995.3 |
|
35.1 |
|
|
|
35.1 |
|
35.9 |
|
|
|
35.9 |
|
Interest-bearing liabilities |
|
(h) |
|
728.5 |
|
201.0 |
|
929.5 |
|
729.2 |
|
158.0 |
|
887.2 |
|
4,846.6 |
|
|
|
4,846.6 |
|
3,849.6 |
|
|
|
3,849.6 |
|
Current tax liabilities |
|
|
|
77.4 |
|
|
|
77.4 |
|
82.5 |
|
|
|
82.5 |
|
23.6 |
|
|
|
23.6 |
|
13.4 |
|
|
|
13.4 |
|
Provisions |
|
|
|
339.7 |
|
(3.6 |
) |
336.1 |
|
290.4 |
|
0.2 |
|
290.6 |
|
2.9 |
|
|
|
2.9 |
|
2.1 |
|
|
|
2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES |
|
|
|
2,976.7 |
|
202.3 |
|
3,179.0 |
|
3,093.9 |
|
161.7 |
|
3,255.6 |
|
4,908.2 |
|
|
|
4,908.2 |
|
3,901.0 |
|
|
|
3,901.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payables |
|
|
|
13.2 |
|
7.6 |
|
20.8 |
|
0.7 |
|
4.1 |
|
4.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities |
|
(b) |
|
1,776.2 |
|
169.9 |
|
1,946.1 |
|
1,747.8 |
|
165.6 |
|
1,913.4 |
|
1,463.8 |
|
|
|
1,463.8 |
|
1,275.9 |
|
|
|
1,275.9 |
|
Deferred tax liabilities |
|
(e) |
|
388.5 |
|
186.7 |
|
575.2 |
|
292.8 |
|
198.9 |
|
491.7 |
|
169.2 |
|
(167.4 |
) |
1.8 |
|
148.6 |
|
(86.0 |
) |
62.6 |
|
Provisions |
|
(f)(i) |
|
33.4 |
|
67.3 |
|
100.7 |
|
44.9 |
|
81.8 |
|
126.7 |
|
4.5 |
|
0.3 |
|
4.8 |
|
5.2 |
|
0.3 |
|
5.5 |
|
Defined benefit obligations |
|
(g) |
|
58.5 |
|
272.4 |
|
330.9 |
|
55.1 |
|
301.0 |
|
356.1 |
|
|
|
73.9 |
|
73.9 |
|
|
|
58.8 |
|
58.8 |
|
Undated subordinated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
convertible securities |
|
|
|
332.3 |
|
|
|
332.3 |
|
301.1 |
|
|
|
301.1 |
|
332.3 |
|
|
|
332.3 |
|
301.1 |
|
|
|
301.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-CURRENT LIABILITIES |
|
|
|
2,602.1 |
|
703.9 |
|
3,306.0 |
|
2,442.4 |
|
751.4 |
|
3,193.8 |
|
1,969.8 |
|
(93.2 |
) |
1,876.6 |
|
1,730.8 |
|
(26.9 |
) |
1,703.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
|
5,578.8 |
|
906.2 |
|
6,485.0 |
|
5,536.3 |
|
913.1 |
|
6,449.4 |
|
6,878.0 |
|
(93.2 |
) |
6,784.8 |
|
5,631.8 |
|
(26.9 |
) |
5,604.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
|
|
|
4,707.6 |
|
(452.4 |
) |
4,255.2 |
|
4,362.6 |
|
(371.8 |
) |
3,990.8 |
|
5,046.5 |
|
(4.2 |
) |
5,042.3 |
|
5,225.8 |
|
(84.0 |
) |
5,141.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed equity |
|
(k) |
|
3,351.9 |
|
(33.2 |
) |
3,318.7 |
|
3,348.1 |
|
(21.7 |
) |
3,326.4 |
|
2,755.3 |
|
(33.2 |
) |
2,722.1 |
|
2,751.5 |
|
(21.7 |
) |
2,729.8 |
|
Reserves |
|
(a)(j) |
|
(349.2 |
) |
349.2 |
|
|
|
(510.9 |
) |
370.4 |
|
(140.5 |
) |
40.9 |
|
(40.9 |
) |
|
|
40.7 |
|
(40.7 |
) |
|
|
Retained profits |
|
|
|
1,614.3 |
|
(768.5 |
) |
845.8 |
|
1,446.9 |
|
(720.0 |
) |
726.9 |
|
2,250.3 |
|
69.9 |
|
2,320.2 |
|
2,433.6 |
|
(21.6 |
) |
2,412.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to members of the parent entity |
|
|
|
4,617.0 |
|
(452.5 |
) |
4,164.5 |
|
4,284.1 |
|
(371.3 |
) |
3,912.8 |
|
5,046.5 |
|
(4.2 |
) |
5,042.3 |
|
5,225.8 |
|
(84.0 |
) |
5,141.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests in controlled entities |
|
|
|
90.6 |
|
0.1 |
|
90.7 |
|
78.5 |
|
(0.5 |
) |
78.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EQUITY |
|
|
|
4,707.6 |
|
(452.4 |
) |
4,255.2 |
|
4,362.6 |
|
(371.8 |
) |
3,990.8 |
|
5,046.5 |
|
(4.2 |
) |
5,042.3 |
|
5,225.8 |
|
(84.0 |
) |
5,141.8 |
|
72
Impact on retained earnings
The expected impact of the transition to AIFRS on retained earnings as at 1 July 2004 is summarised below:
|
|
Notes |
|
Consolidated |
|
Amcor Limited |
|
|
|
|
|
$m |
|
$m |
|
Retained earnings as at 1 July 2004 under AGAAP |
|
|
|
1,614.3 |
|
2,250.3 |
|
AIFRS reconciliation: |
|
|
|
|
|
|
|
transfer from asset revaluation reserve |
|
(a) |
|
136.9 |
|
40.9 |
|
transfer from exchange fluctuation reserve |
|
(j) |
|
(486.1 |
) |
|
|
recognition of deficits in defined benefit plans recognition of the net impact of decommissioning |
|
(g) |
|
(269.8 |
) |
(73.9 |
) |
provisions |
|
(f) |
|
(32.5 |
) |
(0.2 |
) |
derecognition of start up and relocation costs |
|
(a) |
|
(34.9 |
) |
|
|
lease adjustments |
|
(b) |
|
(12.0 |
) |
|
|
deferral of government grants |
|
(i) |
|
(20.8 |
) |
|
|
other adjustments |
|
(d)(k) |
|
(5.7 |
) |
(1.5 |
) |
taxation effect of above adjustments |
|
(e) |
|
70.4 |
|
22.3 |
|
other tax adjustments |
|
(e) |
|
(114.0 |
) |
82.3 |
|
|
|
|
|
|
|
|
|
Retained earnings as at 1 July 2004 under AIFRS |
|
|
|
845.8 |
|
2,320.2 |
|
Impact on statements of financial performance
The following table sets out the expected adjustments to the statements of financial performance of the consolidated entity and the company for the year ended 30 June 2005.
|
|
|
|
Consolidated |
|
Amcor Limited |
|
||||||||
|
|
|
|
For the year ended 30 June 2005 |
|
For the year ended 30 June 2005 |
|
||||||||
|
|
|
|
Transition |
|
Transition |
|
||||||||
|
|
Note |
|
AGAAP |
|
Impact |
|
AIFRS |
|
AGAAP |
|
Impact |
|
AIFRS |
|
|
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from sale of goods |
|
|
|
11,099.6 |
|
|
|
11,099.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues from ordinary activities |
|
(a)(i) |
|
174.7 |
|
(79.1 |
) |
95.6 |
|
365.5 |
|
(0.8 |
) |
364.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue from ordinary activities |
|
|
|
11,274.3 |
|
(79.1 |
) |
11,195.2 |
|
365.5 |
|
(0.8 |
) |
364.7 |
|
Expenses from ordinary activities excluding borrowing costs |
|
|
|
(10,871.2 |
) |
193.9 |
|
(10,677.3 |
) |
287.1 |
|
(2.9 |
) |
284.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowing costs |
|
(b)(g)(h) |
|
(158.1 |
) |
(28.2 |
) |
(186.3 |
) |
(217.2 |
) |
0.1 |
|
(217.1 |
) |
PROFIT FROM ORDINARY ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEFORE RELATED INCOME TAX EXPENSE |
|
|
|
245.0 |
|
86.6 |
|
331.6 |
|
435.4 |
|
(3.6 |
) |
431.8 |
|
Income tax (expense) / benefit relating to ordinary activities |
|
(e) |
|
(58.8 |
) |
(13.5 |
) |
(72.3 |
) |
37.9 |
|
(98.4 |
) |
(60.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT FROM ORDINARY ACTIVITIES AFTER RELATED INCOME TAX EXPENSE |
|
|
|
186.2 |
|
73.1 |
|
259.3 |
|
473.3 |
|
(102.0 |
) |
371.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members of the parent entity |
|
|
|
173.2 |
|
73.0 |
|
246.2 |
|
473.3 |
|
(102.0 |
) |
371.3 |
|
Outside equity interests |
|
|
|
13.0 |
|
0.1 |
|
13.1 |
|
|
|
|
|
|
|
|
|
|
|
186.2 |
|
73.1 |
|
259.3 |
|
473.3 |
|
(102.0 |
) |
371.3 |
|
73
Summary of impact on net profit
The impact by type of adjustment, of the transition to AIFRS on net profit for the year ended 30 June 2005 is summarised below:
|
|
Notes |
|
Consolidated |
|
Amcor Limited |
|
|
|
|
|
$m |
|
$m |
|
Net profit as reported under AGAAP |
|
|
|
186.2 |
|
473.3 |
|
|
|
|
|
|
|
|
|
Amortisation of goodwill |
|
(c) |
|
127.2 |
|
|
|
Tax loss utilisation adjustment to goodwill |
|
(c) |
|
(10.0 |
) |
|
|
Defined pension plan expense |
|
(g) |
|
(10.4 |
) |
0.4 |
|
Decommissioning expenses |
|
(f) |
|
(3.9 |
) |
|
|
Share-based payments |
|
(k) |
|
(3.7 |
) |
(3.7 |
) |
Start up costs |
|
(a) |
|
(3.4 |
) |
|
|
Government grants |
|
(i) |
|
(9.6 |
) |
|
|
Other |
|
(a)(b) |
|
0.4 |
|
(0.3 |
) |
Adjustment to income tax expense |
|
(e) |
|
(13.5 |
) |
(98.4 |
) |
|
|
|
|
|
|
|
|
Net profit under AIFRS |
|
|
|
259.3 |
|
371.3 |
|
Set out below are the significant changes in accounting policies expected to be adopted in preparing the AIFRS reconciliations and the elections made under AASB 1:
(a) Property, plant and equipment
Property, plant and equipment will be measured at cost under AIFRS. However, at transition date, AASB 1 permits certain items of property, plant and equipment to be recognised at deemed cost, being a revalued amount prior to transition date that approximates the fair value as at the date of transition.
Any asset revaluation reserve balance relating to these assets will be derecognised at transition and adjusted against retained earnings. At 1 July 2004, it is expected that $136.9 million and $40.9 million for the consolidated entity and the company respectively, will be reclassified from asset revaluation reserve to retained earnings.
Other expected transition adjustments to property, plant and equipment totalling $62.6 million for the consolidated entity, and ($4.0 million) for the company, include assets under AGAAP sale and leaseback arrangements which are not recognised as such for AIFRS, refer note (b), the de-recognition of start up and relocation costs which have been capitalised under AGAAP and which are now specifically excluded from the cost of any asset under AASB 116 Property, Plant and Equipment, and the recognition of decommissioning costs as explained in note (f). In addition, software costs previously recognised in plant and equipment have been reclassified to intangible assets, refer note (c). The effect of these adjustments to property, plant and equipment at 30 June 2005 is expected to be $26.7 million and ($4.6 million) for the consolidated entity and company respectively.
Under AIFRS, the gain or loss on the disposal of property, plant and equipment will be recognised on a net basis as a gain or loss, rather than separately recognising the consideration received as revenue. For the consolidated entity an amount of $69.5 million is expected to be reclassified from revenue to other expenses for the financial year ended 30 June 2005. An amount of $0.8 million is expected to be reclassified from revenue to other expenses for the company.
74
(b) Leases
Operating leases
Under application of AASB 117 Leases, where the annual operating lease rental payment is known to escalate or decline over the lease term by a set amount, the lease rental expense being charged to the profit and loss will be an equal amount over the life of the lease unless another systematic basis is more representative of the time pattern of the benefit.
For the consolidated entity, this change in recognition of lease expense is expected to result in an increase in accrued lease expense of $7.5 million at 1 July 2004. The current year impact for the consolidated entity is an increase in lease expense of $0.9 million. No adjustment is expected for the company.
Sale and Leaseback
In July 2001, the consolidated entity entered into a sale and leaseback transaction in relation to a number of properties occupied by businesses within the Amcor Australasia business group. Under AIFRS, this transaction does not qualify for sale and leaseback accounting. The consolidated entity expects that this transaction will be treated as a secured borrowing and the properties reinstated on the balance sheet and recorded as an asset. The consolidated entity expects that, under AIFRS this will result in an increase in property, plant and equipment of $163.3 million and an increase in interest bearing liabilities of $167.8 million at 1 July 2004. For the year ended 30 June 2005, the consolidated entity expects payments made under the relevant agreements to be apportioned between interest expense and the loan liability. No adjustment is expected for the company.
(c) Business combinations and intangible assets
As permitted by the election available under AASB 1, the classification and accounting treatment of business combinations that occurred prior to transition date have not been restated in preparing the 1 July 2004, opening AIFRS balance sheet. The assets and liabilities are subject to the other requirements of AASB 1, as discussed below.
Year ended 30 June 2005
Business combinations that occurred on or after 1 July 2004 will be restated to comply with AIFRS. All business combinations will be accounted for using the purchase method. There are no adjustments expected in the consolidated entity or the company.
Goodwill
Goodwill represents the difference between the cost of a business combination over the net fair value of the identifiable asset, liabilities and contingent liabilities acquired.
In respect of acquisitions prior to transition date, goodwill is expected to be included on the basis of its deemed cost, which represents the amount recorded under AGAAP, adjusted for reclassifications of other intangibles assets not meeting the AIFRS recognition criteria and including relevant fair value adjustments at the date of acquisition. No reclassifications are expected.
Goodwill will be stated at cost less any accumulated impairment losses. Goodwill will be allocated to cash generating units (CGUs) and tested annually for impairment (refer note (d) for further details on impairment testing).
For the year ended 30 June 2005, goodwill is expected to be adjusted by $10 million, representing deferred tax assets recognised in the current period, which would have been recognised at the time of acquisition had they met the separate recognition criteria at that time. This reduction in carrying amount of goodwill is recognised as an expense.
75
Other intangible assets
Other intangible assets acquired will be stated at cost less accumulated amortisation and impairment losses.
On transition, other intangible assets have been reviewed to ensure they are capable of recognition under AASB 138 Intangible Assets and tested for impairment. No impairment losses are expected on transition.
Certain software assets will be reclassified from property, plant and equipment to intangible assets on transition to AIFRS. This is expected to result in a reclassification of $84.2 million in the consolidated entity as at 1 July 2004 and $115.6 million as at 30 June 2005. For the company, the expected adjustments are $4.1 million and $4.6 million respectively.
Amortisation
Amortisation will be recognised on a straight-line basis over the estimated useful lives of the intangible assets, unless such lives are indefinite. Goodwill and intangible assets with an indefinite useful life will not be subject to amortisation but will be tested for impairment annually. Other intangible assets will be amortised from the date they are available for use.
For the year ended 30 June 2005 the reversal of goodwill amortisation provided under AGAAP, is expected to result in an increase in the AIFRS result for the year of $127.2 million for the consolidated entity and nil for the company.
(d) Impairment
Under current AGAAP policy the recoverable amount of non-current assets carried at cost is reviewed at each reporting date using profit multiples and undiscounted cash flows or discounted cash flows as deemed appropriate. Non-current assets are written down to the recoverable amount where the carrying value of any non-current asset exceeds the recoverable amount.
Under AIFRS, the recoverable amount of the consolidated entitys non-current assets, excluding deferred tax assets, defined benefit assets, goodwill and indefinite life intangible assets will be reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, the asset will be tested for impairment by comparing its recoverable amount to its carrying amount. Under AIFRS, goodwill and intangible assets that have an indefinite useful life and intangible assets not ready for use are tested for impairment annually. If there is an indication that an asset is impaired (or for those tested annually), the recoverable amount will be estimated for the individual asset. If it is not possible to estimate the recoverable amount for the individual asset, the recoverable amount of the CGU to which the asset belongs will be determined. CGUs have been determined as the smallest identifiable group of assets that generate cash inflows largely independent of the cash inflows of other assets or group of assets. Each CGU is no larger than a segment.
An impairment loss is recognised as an expense when the carrying amount of an asset or its CGU exceeds its recoverable amount. Recoverable amount is determined as the higher of fair value less costs to sell and value in use.
In calculating value in use, the cash flows include projections of cash inflows and outflows from continuing use of the asset and cash flows associated with disposal of the asset. The cash flows are estimated for the asset in its current condition and therefore do not include cash inflows and outflows expected to arise from future restructurings which are not yet committed, or from improving or enhancing the assets performance. In assessing value in use, the estimated cash flows are discounted to their present value using a pre-tax discount rate that reflects the current market assessments of the risks specific to the asset or CGU.
An impairment assessment has been undertaken as at 1 July 2004. The consolidated entity is expecting to recognise an impairment loss of $5.2 million, due to the impact of the change in the basis of impairment testing. This impairment is expected to be recognised as a decrease in retained earnings.
76
(e) Income Taxes
Under AIFRS, deferred tax balances are determined using the balance sheet method which calculates temporary differences based on the carrying amounts of an entitys assets and liabilities in the statement of financial position and their associated tax bases. The amount of deferred tax provided will be based on the expected manner of realisation of the asset or settlement of the liability, using tax rates enacted or substantively enacted at reporting date. A deferred tax asset will be recognised only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised. Deferred tax assets will be reduced to the extent it is no longer probable that the related tax benefit will be realised. In addition, current and deferred taxes attributable to amounts recognised directly in equity are also recognised directly in equity.
Under AGAAP, deferred tax balances are determined using the income statement method, in which items are only tax-effected if they are included in the determination of pre-tax accounting profit or loss and/or taxable income or loss and current and deferred taxes cannot be recognised directly in equity.
As at 1 July 2004, an increase in deferred tax assets of the consolidated entity of $143.1 million is expected to be recognised, including the recognition of deferred tax assets relating to the AIFRS opening balance sheet adjustments for defined benefit plans and decommissioning provisions.
As at 1 July 2004, an increase in deferred tax liabilities of the consolidated entity of $186.7 million is expected to be recognised including the recognition of deferred taxes liabilities relating to revalued assets, securitised assets and an additional liability due to deductible goodwill.
Deferred tax assets and deferred tax liabilities of the consolidated entity are expected to increase from AGAAP by $154.6 million and $198.9 million respectively as at 30 June 2005.
There are no effects of recent interpretations of the Australian Tax Consolidation Regime for the consolidated entity. As at 1 July 2004, the company expects the effect of this recent interpretation, offset by the tax effect of the defined pension obligations to derecognise deferred tax assets of $40.2 million and deferred tax liabilities of $167.4 million, with corresponding changes in retained earnings and intercompany receivables. The company and wholly owned subsidiaries in the tax consolidated group will be required to recognise their own tax balances directly. The expected impact for the company at 30 June 2005 is a decrease in deferred tax assets of $61.6 million and a decrease in deferred tax liabilities of $86 million.
Under AIFRS, current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at reporting date, and any adjustments to tax payable in respect of previous years.
The expected impact of the change in basis on the tax expense for the financial year ended 30 June 2005 is an increase in tax expense of $13.5 million for the consolidated entity and $98.4 million for the company.
(f) Decommissioning provisions
Under AIFRS, the present value of the estimated costs of dismantling and removing an asset and restoring the site on which it is located are recognised as an asset within property, plant and equipment and as a provision where a legal or constructive obligation exists. At each reporting date the liability is remeasured in line with changes in discount rates, timing and estimated cash flows. Any changes in the liability are added or deducted from the related asset, other than the unwinding of the discount which is recognised as interest in the statement of financial performance as it occurs.
If the change in the liability results in a decrease in the liability that exceeds the carrying amount of the asset, the asset is written down to nil and the excess is recognised immediately in net profit. If the change in the liability results in an addition to the cost of the asset, the recoverability of the new carrying amount is considered. Where there is an indication that the new carrying amount is not fully recoverable, an impairment test is performed.
77
The consolidated entity has certain operating leases that require the asset to be returned to the lessor in its original condition. Under current AGAAP, the costs of restoration are not recognised until the expenditure is incurred. Under AIFRS, a provision for restoration costs must be recognised over the period of the lease and measured at the expected cost of restoration at each reporting date.
At transition, the present value of the required restoration provision was recognised. A corresponding asset, calculated as the amount of the liability discounted back to acquisition date, and accumulated depreciation from acquisition date to transition date, was recognised. The net expected adjustment in the consolidated entity is an increase in the restoration provision of $52.4 million, and an increase in the net book value of assets of $19.9 million, resulting in a net decrease to retained earnings of $32.5 million. The impact on retained earnings for the company is $0.2 million.
The expected impact on the consolidated entity for the financial year ended 30 June 2005 is to decrease AGAAP net profit by $3.9 million due to higher depreciation and interest expenses under AIFRS.
(g) Defined benefit plans
Under AIFRS, the consolidated entitys net obligation in respect of defined benefit superannuation plans will be calculated separately for each plan by estimating the amount of future benefit that employees have earned in return for their service in the current and prior periods; that benefit will be discounted to determine its present value, and the fair value of any plan assets will be deducted.
The discount rate will be the rate attaching to AAA credit rated bonds that have maturity dates which most closely match the terms of maturity of the related liabilities. Where AAA credit rated bonds are not available, and specifically for all Australian Dollar denominated obligations, the discount rate will be the rate attaching to national government bonds at reporting date which most closely match the terms of maturity of the related liabilities.
When the employee entitlements under the plan are improved, the proportion of the increased benefit relating to past service by employees will be recognised as an expense in the income statement on a straight line basis over the average period until the benefits become vested. To the extent that the benefits vest immediately, the expense will be recognised immediately in the income statement.
Where the calculation results in a net benefit to the consolidated entity, the recognised asset will be limited to the net total of any unrecognised past service costs and the present value of any future refunds from the plan or reductions in future contributions to the plan.
Actuarial gains and losses that arise subsequent to transition date will be recognised directly in retained earnings.
Under AGAAP, defined benefit plans are accounted for on a cash basis, with a defined benefit obligation of $58.5 million and no plan assets recognised in the balance sheet of the consolidated entity as at 30 June 2004. As at 1 July 2004, the consolidated entity expects to recognise an additional net deficit, under AIFRS, in post employment benefit plans of $272.4 million (the company: $73.9 million), resulting in a total defined benefit obligation under AIFRS of $330.9 million (the company: $73.9 million). The consolidated entity expects the net effect on retained earnings as at 1 July 2004 to be a decrease of $269.8 million which includes the effect of surplus plan assets of $2.6 million.
For the financial year ended 30 June 2005 the consolidated entity expects to recognise an increase in the defined benefit obligations under AIFRS of $25.2 million (the company: $15.1 million decrease). This movement represents employee costs recognised in the statement of financial performance, actuarial losses expected to be recognised directly through retained earnings and the contributions made by the company. Due to the amount of defined benefit obligation expense under AGAAP the impact on net profit under AIFRS for the year ended 30 June 2005 is an increased expense of $10.4 million (the company: $0.4 million decrease).
78
(h) Securitised receivables
Under AIFRS, trade receivables that have been securitised are expected to be brought back on balance sheet as the special purpose entity, established for the securitisation, is considered to be controlled in accordance with UIG Interpretation 112 Consolidation - Special Purpose Entities. AIFRS considers the probability of risks and benefits in determining control, not just the possibility. This is expected to result in an increase in both receivables and interest bearing liabilities of $197.9 million at 1 July 2004 and $157.7 million at 30 June 2005 in the consolidated entity. No adjustments are expected in the company.
(i) Government grants
Under AGAAP, contributions towards the acquisition of assets are recognised as revenue at the fair value of the grant received, when the consolidated entity gains control of the contribution. Under AIFRS, grants relating to the purchase of property, plant and equipment are included in non-current liabilities as deferred income and are credited to the income statement on a straight line basis over the expected lives of the related assets.
This is expected to result in an increase in liabilities of $20.8 million at 1 July 2004, with a corresponding adjustment to retained earnings. The current year impact for the consolidated entity is expected to be a decrease in net profit and an increase in liabilities of $9.6 million. No adjustment is expected for the company.
(j) Foreign currency
Financial statements of foreign operations
Under current AGAAP, the assets and liabilities of self-sustaining foreign operations are translated at the rates of exchange ruling at reporting date. Equity items are translated at historical rates. The statements of financial performance are translated at a weighted average rate for the year. Exchange differences arising on translation are recognised directly in the exchange fluctuation reserve (EFR) until disposal of the operation, when it is transferred directly to retained earnings.
Under AIFRS each entity in the consolidated entity determines its functional currency, i.e. the currency of the primary economic environment in which the entity operates, reflecting the underlying transactions, events and conditions that are relevant to the entity. The entity maintains its books and records in its functional currency. The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are translated from the entitys functional currency to the consolidated entitys presentation currency of Australian dollars at foreign exchange rates ruling at reporting date. The revenues and expenses of foreign operations are translated to Australian dollars at the exchange rates approximating the exchange rates ruling at the date of the transactions. Foreign exchange differences arising on translation are recognised directly in EFR.
There are no expected changes in functional currency for the company or its subsidiaries on transition from AGAAP to AIFRS.
All foreign operations are translated into Australian dollars using the method described above, the previous AGAAP concept of self sustaining foreign operations does not exist in the AIFRS framework.
On disposal of a foreign operation, the amount recognised in the exchange fluctuation reserve attributable to the foreign operation is included in the calculation of gain or loss on disposal and recycled through the current year income statement.
The AASB 1 election to reset the EFR balance under AGAAP to nil at the date of transition is expected to be adopted. For the consolidated entity, at 1 July 2004 an amount of $(486.1 million) is expected to be reclassified from EFR to retained earnings. There is no expected impact for the company.
79
(k) Share based payments
Under current AGAAP, no expense is recognised for options issued to employees. Under AIFRS, the fair value of options granted must be recognised as an employee benefit expense with a corresponding increase in equity. The fair value will be measured at grant date taking into account market performance conditions only, and spread over the vesting period during which the employees become unconditionally entitled to the options. The fair value of options granted will be measured using the Black Scholes model. The amount recognised as an expense will be adjusted to reflect the actual number of options that vest, except where forfeiture is due to market related conditions.
No adjustment will be made for options granted before 7 November 2002 which have vested before 1 January 2005. Options granted after 7 November 2002 remaining unvested at 1 January 2005 will be recognised in the opening balance sheet through retained earnings resulting in a nil impact on equity on transition.
In addition, loans issued as part of the employee share scheme under AGAAP have been reflected as a reduction in both equity and receivable on transition to AIFRS. The expected effect of this adjustment to the consolidated entity and the company as at 1 July 2004 is $34.4 million.
For the financial year ended 30 June 2005, employee benefits expense and share capital are expected to be increased by $3.7 million in the consolidated entity and the company representing the options expense for the period.
(l) Earnings per share
Under AIFRS, basic and diluted earnings per share are calculated using the profit or loss from continuing operations attributable to the ordinary equity holders of the parent entity. The earnings per share for the financial year ending 30 June 2005, calculated on the AIFRS adjusted results are expected to be:
|
|
AIFRS |
|
AGAAP |
|
|
|
|
|
|
|
Basic EPS from continuing operations: |
|
22.1 cents |
|
13.8 cents |
|
Diluted EPS from continuing operations: |
|
22.0 cents |
|
13.7 cents |
|
(m) Financial instruments / insurance contracts
The company expects to utilise the election available in AASB 1 and not restate comparatives, up to 30 June 2005, for AASB 132 Financial Instruments: Disclosure and Presentation, AASB 139 Financial Instruments: Recognition and Measurement and AASB 4 Insurance Contracts.
There are no expected adjustments in relation to these standards for 1 July 2004 or the financial year ended 30 June 2005 as current AGAAP is expected to continue to apply. As at 1 July 2005 the expected adjustments are:
The consolidated entity expects that, under AIFRS, it will be required to re-classify the Perpetual Amcor Convertible Reset Securities (PACRS) as debt rather than equity. As at 1 July 2005, this is expected to result in an increase in liabilities and corresponding decrease in equity (apart for initial PACRS transaction costs) for the consolidated entity of $610 million, and $nil for the company. Interest accruing on these reset securities will be recorded as a borrowing cost, rather than a distribution from retained earnings. For the year ended 30 June 2005, distributions from retained earnings related to PACRS was $52 million.
The consolidated entity and company expects that, under AIFRS, it will be required to recognise all derivative contracts, including any embedded derivatives that may be identified at fair value on the balance sheet. The consolidated entity and company enters into interest rate swaps, cross currency swaps, forward foreign exchange contracts, commodity fixed price swaps and share appreciation options. At June 2005, the net fair value of these derivative financial instruments was $69.5 million.
80
AIFRS recognises fair value hedge accounting, cash flow hedge accounting, and hedges of net investments in foreign operations. Any ineffective portion of hedges will be recognised in the income statement, increasing volatility of reported profit. The consolidated entity expects to predominantly use cash flow hedging, where appropriate, in respect of its interest rate risk hedges and foreign exchange hedges for forecast transactions. Hedge accounting will be applied to forecast capital expenditure commitments and other forecast transactions above a $0.5 million face value equivalent threshold and/or beyond a six month time frame, with any changes in fair value reflected in equity reserves. Where hedge accounting is not applied, changes in fair value will be recognised in the income statement.
The consolidated entity holds investments in companies listed and not listed on stock exchanges which are currently carried at cost. Under AIFRS, the consolidated entity expects that these investments will be categorised as available for sale and therefore restated to fair value with any gain or loss recognised directly to equity, through the statement of changes in equity.
NOTE 40. EVENTS SUBSEQUENT TO REPORTING DATE
Dividends
Since 30 June 2005 the directors have declared an interim dividend on ordinary shares payable on 28 September 2005 of approximately $149.4 million. This represents a dividend of 17 cents per share 22% franked at 30% tax rate. The financial effect of this dividend has not been brought to account in the consolidated financial statements for the period ended 30 June 2005 and will be recognised in subsequent financial reports.
81
Directors declaration
1. In the opinion of the directors of Amcor Limited:
(a) the financial statements and notes set out on pages 2 to 81 are in accordance with the Corporations Act 2001, including:
(i) giving a true and fair view of the financial position of the company and consolidated entity as at 30 June 2005 and of their performance, as represented by the results of their operations and their cash flows for the year ended on that date; and
(ii) complying with Accounting Standards in Australia and the Corporations Regulations 2001; and
(b) there are reasonable grounds to believe that the company will be able to pay its debts as and when they become due and payable.
2. There are reasonable grounds to believe that the Company and the controlled entities identified in Note 36 will be able to meet any obligations or liabilities to which they are or may become subject to by virtue of the Deed of Cross Guarantee between the Company and those controlled entities pursuant to ASIC Class Order 98/1418.
3. The directors have been given the declarations required by Section 295A of the Corporations Act 2001 from the chief executive officer and chief financial officer for the financial year ended 30 June 2005.
In accordance with a resolution of the directors, dated at Melbourne, this 24th day of August 2005.
C I Roberts
Chairman
82
Searchable text section of graphics shown above
Disclaimer
This presentation contains forward-looking statements that involve subjective judgment and analysis and are subject to significant uncertainties, risks and contingencies, many of which are outside the control of, and are unknown to, Amcor. Forward-looking statements can generally be identified by the use of forward-looking words such as may, will, expect, intend, plan, seeks, estimate, anticipate, believe, continue, or similar words.
No representation, warranty or assurance (express or implied) is given or made in relation to any forward looking statement by any person (including Amcor). In addition, no representation, warranty or assurance (express or implied) is given in relation to any underlying assumption or that any forward looking statements will be achieved. Actual future events may vary materially from the forward looking statement and the assumptions on which the forward looking statements are based. Given these uncertainties, readers are cautioned not to place undue reliance on such forward looking statements.
In particular, we caution you that these forward looking statements are based on managements current economic predictions and assumptions and business and financial projections. Amcors business is subject to uncertainties, risks and changes that may cause its actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. The factors that may affect Amcors future performance include, among others:
changes in the legal and regulatory regimes in which Amcor operates;
changes in behaviour of Amcors major customers;
changes in behaviour of Amcors major competitors;
the impact of foreign currency exchange rates; and
general changes in the economic conditions of the major markets in which Amcor operates.
These forward looking statements speak only as of the date of this presentation. Subject to any continuing obligations under applicable law or any relevant stock exchange listing rules, Amcor disclaims any obligation or undertaking to publicly update or revise any of the forward looking statements in this presentation, whether as a result of new information, or any change in events, conditions or circumstances on which any such statement is based.
The impact of transition to AIFRS, including the transitional adjustments disclosed in the reconciliations from current Australian GAAP (AGAAP) to AIFRS, is based on expected or early adopted AIFRS standards.
There is a significant amount of judgement involved in the reconciliations from current AGAAP to AIFRS. As such, the final reconciliations presented in the first financial report prepared in accordance with AIFRS may vary materially from the reconciliations provided in this presentation. The figures disclosed in this presentation are managements current best estimates of the quantitative impact of the changes, as at the date of preparing the 30 June 2005 financial report. The actual effects of transition to AIFRS may differ from the estimates disclosed due to (a) ongoing work being undertaken by the business groups; (b) potential amendments to AIFRS and interpretations being issued by the AASB and IASB; (c) emerging accepted practice in the interpretation and application of AIFRS and UIG Interpretations; and (d) changes to the companys and consolidated entitys operations.
© Amcor Ltd 2005 |
|
[LOGO] |
Agenda
Review of the 2005 results
Ken MacKenzie
Lou Lachal
Peter Day
Summary
Overview and direction for the future
Ken MacKenzie
Q & A
2004/2005 Year
Profit after tax up 1% to $391 million
Operating cash flow of $980 million
Significant items a loss of $269.8 million
Number of adverse impacts
Substantial cost increases
Slowing economic conditions
Some projects behind schedule
Trade Practices issue
Positive offsets
Numerous cost reduction programs
Concerted effort to recover costs
Second half substantially weaker
Overall
Difficult year
Result disappointing
Improvement required
Amcor PET
[CHART]
Sales US$m |
|
1,897 |
|
2,275 |
|
2,733 |
|
PBITA US$m |
|
184.4 |
|
190.3 |
|
195.4 |
|
A.F.I. US$m |
|
1,747 |
|
1,901 |
|
2,020 |
|
PBITA/AFI % |
|
10.6 |
|
10.0 |
|
9.7 |
|
Employees |
|
5,601 |
|
6,191 |
|
6,161 |
|
Sales growth 20%
Overall volume growth 5%
Custom volume growth 6%
Regional Volumes
[CHART]
Total containers 34.1 billion
North America
Solid year
Earnings slightly lower due to unrecovered cost increases and price concessions
Custom volume growth 10% and CSD/Water volumes flat
Restructuring program was successfully completed
Ongoing restructuring required
Loss of volume predominately in Canada
Three plants to close: Vancouver, Calgary, Montreal
Non cash write down US$34 million
Cash restructuring US$19 million
Outlook
CSD and water volumes flat
Continued good growth in custom
Price erosion offset by cost reductions
Latin America
Strong year with volumes up 23%
Earnings in Brazil and Argentina increased substantially
In Mexico the integration of Arca remains behind schedule
Outlook
Continued solid growth
Focus on execution in Mexico
Europe
Very disappointing year with volumes down 4% and earnings substantially lower
Cool summer
German volumes and earnings well down
Poor operating performances in Turkey (now closed) and Poland
Change of management
Outlook
Modest volume growth
Focus on execution
PET Key Focus
Continuing focus on cost reductions to offset margin erosion
Improving the operating performance in Mexico and Continental Europe
Capital expenditure to focus on higher returning businesses in Latin America and custom beverage
Amcor Flexibles
[CHART]
Sales m |
|
1,219 |
|
1,336 |
|
1,431 |
|
PBITA m |
|
74.2 |
|
78.2 |
|
84.6 |
|
A.F.I. m |
|
679 |
|
819 |
|
879 |
|
PBITA/AFI % |
|
11.0 |
|
9.6 |
|
9.6 |
|
Employees |
|
6,766 |
|
7,606 |
|
7,072 |
|
Sales up 7%, mainly due to raw material cost increases
Returns remained steady at 9.6%
Substantial raw material cost increases largely recovered
Significant cost reductions achieved
Segment Performance
Processed food
Improvement driven through restructuring
Write down of the carrying value of some plants
The new plant in Russia on schedule
Fresh food
Solid performance particularly in the produce and bread markets
Volumes and forward loading is good
Health
Reasonable year
Business most impacted by external forces
Raw material cost recovery
Higher euro
Americas
Good year in both the fresh food and medical
New capital being installed to improve value-add
Summary
Operationally the business is better positioned than 12 months ago, however:
European economy remains a concern
Raw material prices are likely to increase over the next six months
Processed Foods business has improved but still well below expectations
Fresh, Health and Americas performance is satisfactory
Amcor Rentsch & Closures
[CHART]
Sales m |
|
734 |
|
604 |
|
582 |
|
PBITA m |
|
47.1 |
|
60.0 |
|
64.6 |
|
A.F.I. m |
|
571 |
|
431 |
|
448 |
|
PBITA/AFI % |
|
8.2 |
|
13.9 |
|
14.4 |
|
Employees |
|
3,279 |
|
3,140 |
|
2,851 |
|
Amcor Rentsch
Lower sales
Higher operating efficiencies
Improved cost base
Preparation for graphical health warnings
Amcor Closures
New management team
Tinplate cost increase
Ongoing restructuring
Philippines plant going well
Amcor Australasia
[CHART]
Sales $M |
|
2,456 |
|
2,538 |
|
2,572 |
|
PBITA $M |
|
282.9 |
|
316.5 |
|
316.8 |
|
A.F.I. $M |
|
1,816 |
|
1,832 |
|
1,876 |
|
PBITA/AFI % |
|
15.6 |
|
17.3 |
|
16.9 |
|
Employees |
|
7,113 |
|
6,756 |
|
6,510 |
|
Solid year
Returns 16.9%
Very strong first half but slower second half
Fibre - Corrugated
Performance over the past 12 months disappointing
Impacted by substantial management changes
Volumes lower:
Drought, retailer supply chain strategies, customers moving volumes offshore
Loss of market share
Negative flow-on effect to paper mills
Lower domestic sales
Higher export sales with lower margins
Organisational review
Regional rather than national
Rebuild management, sales and marketing skills
The business needs rebuilding which will take one to two years
Fibre - Cartons
Converting
Volumes down slightly in Australia
Continuing restructuring delivering a lower cost base
Good growth categories emerging
Margins under increasing pressure from imports and substitution
Cartonboard Mill
Domestic volumes lower
Mill upgrade not yet delivering the quality of board expected
Imported board putting pressure on domestic prices
Export prices lower
Flexibles
Good year overall with numerous market initiatives and internal restructuring delivering improved earnings
Resin costs largely recovered in the marketplace
Benefits to flow from restructuring in New South Wales
New capital investment improving the cost position
Launch of a number of innovative new products
Closer relationship with Amcor Flexibles
Rigid and Glass
Beverage Cans
Volumes up 5%
Soft drink and RTD
Extension of major contracts
Food Cans
Lower volumes but improved operating performance
Significant tinplate cost increases mostly recovered
Importing industry dynamics
Glass
Good sales and profit growth
Second furnace commercialised in December
Continuing strong customer support
Australasian Outlook
Economy more subdued than 12 months ago
Good opportunities exist for improvement in all aspects of the fibre division, but these will take time
Market and supply chain dynamics are changing
Overall there is a solid base of earnings, however the second half run rate is continuing into the current year
Amcor Asia
[CHART]
Sales $m |
|
271 |
|
304 |
|
329 |
|
PBITA $m |
|
33.0 |
|
37.2 |
|
33.7 |
|
A.F.I. $m |
|
299 |
|
282 |
|
315 |
|
PBITA/AFI % |
|
11.0 |
|
13.2 |
|
10.7 |
|
Employees |
|
2,797 |
|
2,833 |
|
2,469 |
|
Overall profit 9% lower
Very poor second half
Corrugated
Very disappointing
Lower margins and volumes
Asset write downs
Tobacco packaging
Solid performance
Flexibles
Solid performance with medical packaging continuing to improve
Amcor Sunclipse
[CHART]
Sales $m |
|
761 |
|
822 |
|
914 |
|
PBITA $m |
|
49.7 |
|
40.9 |
|
41.9 |
|
A.F.I. $m |
|
333 |
|
323 |
|
331 |
|
PBITA/AFI % |
|
15.0 |
|
12.6 |
|
12.7 |
|
Employees |
|
2,367 |
|
2,204 |
|
2,105 |
|
Earnings up 2% to US$41.9 million
Solid first half
Some one off positives
Particularly difficult second half:
Volumes down due to slower market conditions
Margins lower due to under recovery of cost increases
Other costs up sharply, for example transport
Added competition in corrugators
Presentation Key Notes
Key results & significant items
Impairments and restructuring
Borrowing costs and tax
Returns and cashflow
Capital structure and capital management
Dividends
AIFRS
Summary
Key Results
$ mill (before significant items) |
|
Jun 04 |
|
Jun 05 |
|
%Change |
|
Sales |
|
10,406 |
|
11,100 |
|
6.7 |
% |
PBITDA |
|
1,286 |
|
1,298 |
|
0.9 |
% |
PBITA |
|
831 |
|
838 |
|
0.8 |
% |
PBIT |
|
704 |
|
711 |
|
1.0 |
% |
PBT (pre PACRS) |
|
571 |
|
573 |
|
0.4 |
% |
PAT (pre PACRS) |
|
440 |
|
443 |
|
0.6 |
% |
PBT (post PACRS) |
|
518 |
|
521 |
|
0.5 |
% |
PAT (post PACRS) |
|
387 |
|
391 |
|
0.9 |
% |
EPS (post PACRS: cents) |
|
44.7 |
|
44.5 |
|
-0.4 |
% |
EPS (pre goodwill: cents) |
|
59.4 |
|
58.9 |
|
-0.8 |
% |
Half on Half % Change 2004/2005 vs 2003/2004
Movement (before significant items) |
|
1H% |
|
2H% |
|
YOY |
|
|
|
|
|
|
|
|
|
Sales |
|
+7.8 |
|
+5.6 |
|
+6.7 |
|
PBITDA |
|
+4.9 |
|
-2.8 |
|
+0.9 |
|
PBITA |
|
+5.0 |
|
-2.9 |
|
+0.8 |
|
PBIT |
|
+5.1 |
|
-2.9 |
|
+1.0 |
|
PBT (post PACRS) |
|
+5.2 |
|
-3.9 |
|
+0.5 |
|
PAT (post PACRS) |
|
+6.2 |
|
-4.1 |
|
+0.9 |
|
EPS (post PACRS) |
|
+3.7 |
|
-4.4 |
|
-0.4 |
|
EPS (pre goodwill) |
|
+3.4 |
|
-5.3 |
|
-0.8 |
|
Significant Items
$ mill |
|
Jun 04 |
|
Jun 05 |
|
|
|
|
|
|
|
PET restructure |
|
(20 |
) |
(34 |
) |
Flexibles market sector rationalisation |
|
(70 |
) |
(34 |
) |
|
|
(90 |
) |
(68 |
) |
Twinpak residual assets |
|
(10 |
) |
|
|
|
|
(100 |
) |
(68 |
) |
Additional significant items |
|
|
|
(260 |
) |
Tax effects |
|
5 |
|
58 |
|
|
|
|
|
|
|
Net significant items |
|
(95 |
) |
(270 |
) |
Additional Impairments and Restructuring
Review of all BGs, CGUs and plants
Goodwill at CGU level remains supportable
Drill down identified underperforming sectors/plants
$171m impairment, $89m accelerated depreciation = $260 mill
Net of tax overall cost $210 mill
Additional Significant Items
|
|
$m |
|
||
PET |
|
|
|
|
|
Canadian Restructure - Loss of major customer |
|
60 |
|
|
|
Other |
|
13 |
|
73 |
|
Flexibles |
|
|
|
|
|
Impairments across 3 plants |
|
|
|
27 |
|
Australasia |
|
|
|
|
|
Paper Mill Assets accelerated depreciation |
|
89 |
|
|
|
Other |
|
20 |
|
109 |
|
Asia |
|
|
|
|
|
Impairment of Corrugated, Sacks and Rigid Assets |
|
|
|
45 |
|
Other |
|
|
|
6 |
|
|
|
|
|
|
|
TOTAL |
|
|
|
260 |
|
|
|
|
|
|
|
Tax effects |
|
|
|
49 |
|
Net |
|
|
|
211 |
|
Interest and Borrowing Costs*
Weighted Average Cost |
|
Jun 04 |
|
Jun 05 |
|
|
|
|
|
|
|
PACRS, PRIDES & Convertibles |
|
7.9 |
% |
7.9 |
% |
|
|
|
|
|
|
Other Debt Facilities |
|
|
|
|
|
US |
|
4.2 |
% |
5.0 |
% |
European |
|
4.2 |
% |
4.0 |
% |
Australia |
|
5.3 |
% |
5.7 |
% |
New Zealand |
|
6.5 |
% |
7.3 |
% |
Asia |
|
4.6 |
% |
4.9 |
% |
Weighted Average Interest Rate Cost |
|
5.3 |
% |
5.5 |
% |
|
|
|
|
|
|
Other Borrowing Costs |
|
c.30bp |
|
c.30bp |
|
*Represents weighted average costs at end of fiscal year
Effective Tax Rate
|
|
Jun 04 |
|
Jun 05 |
|
|
|
|
|
|
|
Tax with PACRS as interest |
|
22.5 |
% |
22.5 |
% |
Impact of PACRS |
|
(2.1 |
)% |
(2.0 |
)% |
Tax on Statutory Profit* |
|
20.4 |
% |
20.5 |
% |
* Before significant items
Incurred tax rate is lower due to:
impact of PACRS
efficient offshore capital structures
use of tax losses, tax deductions for goodwill amortisation
PBITA to Average Funds Invested
[CHART]
97/98 and 98/99 are PBIT to Average Funds Employed
All calculations before significant items
Cash Flow Summary
$m |
|
Inflows |
|
Outflows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
59 |
|
Work Capital increase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
294 |
|
Sustaining Capex |
|
|
|
|
|
|
|
|
|
|
|
|
PBITDA |
|
$ |
137 |
|
Net Borrowing Costs |
|
|
|
|
|
|
|
|
|
|
|
|
$1,298 |
|
$ |
116 |
|
Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
347 |
|
Dividends & PACRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
129 |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
Debt $97 |
|
$ |
312 |
|
Growth Capex/Acq/Disposals |
|
Capital Expenditure Summary
$ mill |
|
Jun 05 |
|
|
|
|
|
|
|
|
|
Capex |
|
647 |
|
Maintenance |
|
Acquisitions |
|
46 |
|
c. $294 |
|
Gross Expenditure |
|
693 |
|
+ |
|
Disposals |
|
(88 |
) |
Growth $399 |
|
Net Capex |
|
605 |
|
- |
|
|
|
|
|
|
|
Vision Grande |
|
36 |
|
Disposals (88) |
|
Other |
|
10 |
|
= |
|
Acquisitions |
|
46 |
|
Net Capex $605 |
|
Working Capital Performance
[CHART]
*After (i.e. net of) factoring and securitization of receivables
Capital Structure with OBS Financing
$ mill |
|
Jun 03 |
|
Jun 04 |
|
Jun 05 |
|
|
|
|
|
|
|
|
|
Equity & PACRS |
|
4,636 |
|
4,708 |
|
4,363 |
|
Net Debt* |
|
2,297 |
|
2,689 |
|
2,548 |
|
|
|
6,933 |
|
7,397 |
|
6,911 |
|
OBS financings** |
|
850 |
|
662 |
|
783 |
|
Total Capital |
|
7,783 |
|
8,059 |
|
7,694 |
|
Gearing (including OBS) |
|
40.4 |
% |
41.6 |
% |
43.3 |
% |
Interest cover: PBITA*** |
|
3.7 |
x |
4.1 |
x |
3.9 |
x |
Interest cover: PBITDA*** |
|
6.3 |
x |
6.7 |
x |
6.4 |
x |
* Includes Australian Convertibles (which converted during 1H 03/04) and PRIDES
** Off Balance Sheet (operating leases & property and receivables securitisations)
*** Treating PACRS distribution as a fixed charge and including impact of off balance sheet items
Dividends
Final dividend 17c (34c FY - up 6.3% on pcp)
Final dividend franked 22% (25% for full year)
Future franking likely to be <20%
No DRP discount on final dividend
DRP not dilutive to eps
Payout ratio 57.7% pre-goodwill , pre significants
Future dividend growth aligned to profit growth
Impact of AIFRS
Goodwill
Share based payments
Pensions
Leases and securitisations
Restoration provisions, start up costs, grants
Tax effect accounting
Equity: debt classifications
No overall economic or cash flow impact
AIFRS Impact on Profit 04/05
Reconciliation AGAAP to AIFRS |
|
04/05 |
|
|
|
|
|
|
|
AGAAP net profit after tax (Pre PACRS) |
|
443 |
|
|
PACRS distribution treated as interest |
|
(52 |
) |
|
AGAAP net profit after tax (post PACRS) |
|
391 |
|
|
|
|
|
|
|
|
Amortisation of goodwill |
|
127 |
|
|
Tax loss utilisation adjustment to goodwill |
|
(10 |
) |
|
Pensions expense |
|
(10 |
) |
|
Share based payments |
|
(4 |
) |
|
Startup costs |
|
(3 |
) |
|
Government grants |
|
(10 |
) |
|
Tax effects |
|
(13 |
) |
|
Other items |
|
(4 |
) |
|
Decommissioning expense |
|
(5 |
) |
|
|
|
|
|
AIFRS Net Profit After Tax |
|
464 |
|
All calculations before significant items
Ongoing positive earnings impact of AFIRS estimated to be around $50-60 million
AIFRS Impact on Balance Sheet June 05
Reconciliation |
|
AGAAP |
|
Adjustments |
|
AIFRS |
|
|
|
|
|
|
|
|
|
Current Assets |
|
3,337 |
|
158 |
(1) |
3,495 |
|
Non Current Assets |
|
6,562 |
|
383 |
(2) |
6,945 |
|
|
|
9,899 |
|
541 |
|
10,440 |
|
Current Liabilities |
|
3,094 |
|
162 |
(3) |
3,256 |
|
Non Current Liabilities |
|
2,442 |
|
751 |
(4) |
3,193 |
|
|
|
5,536 |
|
913 |
|
6,449 |
|
Equity |
|
4,363 |
|
(372 |
) |
3,991 |
|
(1) Receivables securitisation
(2) - Employee share loans, deferred tax assets, other PP & E
(3) - Receivables securitisation
(4) Property securitisation deferred tax liabilities, restoration provisions, defined benefit plan obligations.
Financial Summary
Cash flow remains strong
Tax rate position maintained
Recent working capital pressure absorbed & managed
Matching currency of assets & liabilities
Debt maturity profile remains strong
Financial flexibility in capital structure
Commitment to capital management
2004/2005 Summary
The 2004/2005 year was particularly difficult
The second half and more specifically the fourth quarter run rate was poor
This run rate continues into the first half of the 2005/ 2006 year
Some key determinants for earnings in 2005/2006 remain uncertain and volatile
Not possible to give guidance for 2005/2006
The Way Forward
PBITA/AFI
[CHART]
Execution is the key to improving shareholder value
For the past five years growth has had priority over returns
Returns are the priority
Good opportunities exist to deliver more value from our platform of businesses
EXECUTION FOCUS
Strong |
Customer |
Low cost |
Capital |
|
Improve |
The Way Forward Strong Market Positions
EXECUTION FOCUS |
|
|
|
|
|
|
Strong |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good |
|
|
|
|
|
|
|
|
|
|
|
|
Assess: |
|
Grow |
|
|
|
|
|
|
|
|
|
|
|
Segment attractiveness
Competitive position |
|
|
Review ongoing
Potential sale proceeds between $0.5 to $1.0 billion
Asset write downs $210 million
Further possible restructuring $100 to $150 million |
|
|
The Way Forward Customer & Market Focused
EXECUTION FOCUS |
|
|
Need to develop unique insights via a deeper understanding of customer and market needs |
|
|
|
Customer |
|
|
|
Differentiated offer First mover advantage Need to upgrade commercial capability |
|
|
Better execution of customer and market facing activities will improve shareholder value
The Way Forward Lower Costs
|
|
Continue to pursue business group initiatives |
EXECUTION FOCUS |
|
Operating efficiencies |
Low cost |
|
Capital upgrades |
|
|
Manufacturing footprint |
|
|
Drive new opportunities from global leverage |
|
|
Sharing best practice |
|
|
Overhead reductions |
|
|
Procurement |
Need strong cost reduction culture to offset non recovered cost increases and deliver shareholder value
The Way Forward Capital Discipline
|
|
Manage investment spending by: |
|
EXECUTION FOCUS |
|
Having a more focussed portfolio |
|
|
Capital |
|
Better understanding the market segments and customer needs |
|
discipline |
|
Continuing to reduce costs |
|
|
|
Focus on returns |
|
|
|
PBIT to Average Funds Employed |
|
|
|
Cash to shareholders |
Focus on the use of cash and improving returns to improve shareholder value
Returns PBIT/AFE
[CHART]
The Way Forward Cultural Change
EXECUTION FOCUS |
|
Improve |
|||
|
|
||||
Strong market |
Customer and |
Low cost |
Capital |
|
|
|
|
|
|
|
|
CULTURAL CHANGE |
|
|
Improvement in execution will require cultural change
Dynamic
Lean
One company
Building our people is as important as Safety and ROAFE
Summary
Amcor will evolve to a leaner and more dynamic organisation driven by improving returns to shareholders through superior execution and a greater understanding of the markets in which we operate
Amcor News Release
For Release: August 24, 2005
RESULTS FOR 12 MONTHS ENDED JUNE 30, 2005
A$m |
|
2004 |
|
2005 |
|
|
|
Sales |
|
10,406 |
|
11,100 |
|
+6.7 |
% |
PBITA |
|
831.1 |
|
837.8 |
|
+0.8 |
% |
PAT pre goodwill amortisation (1) |
|
515.0 |
|
517.9 |
|
+0.6 |
% |
PAT post goodwill amortisation (1) |
|
387.4 |
|
390.7 |
|
+0.9 |
% |
Significant items (2) |
|
(94.6 |
) |
(269.8 |
) |
|
|
PAT after significant items |
|
292.8 |
|
120.9 |
|
-41.3 |
% |
EPS-pre goodwill (3) |
|
59.4 |
|
58.9 |
|
-0.8 |
% |
EPS-post goodwill (3) |
|
44.7 |
|
44.5 |
|
-0.4 |
% |
Cash flow from operations |
|
961.5 |
|
980.2 |
|
+1.9 |
% |
Dividend (cents) |
|
32.0 |
|
34.0 |
|
+6.3 |
% |
(1) Calculated after deducting the coupon payment of $52.3 million ($52.4 million last year) for the Perpetual Amcor Convertible Reset Securities (PACRS).
(2) The significant items relate to the PET business restructuring, the Flexibles restructuring and asset impairments.
(3) EPS calculated after deducting the PACRS coupon from profit after tax and before significant items.
Key Ratios
|
|
2004 |
|
2005 |
|
|
|
|
|
|
|
PBITA/Ave Funds Inv. (%)(3) |
|
11.1 |
|
10.9 |
|
Return on Ave Equity (%)(3) |
|
9.4 |
|
9.7 |
|
Net Debt/(Net Debt + Equity) (%)(1) |
|
36 |
|
37 |
|
Net PBITA interest cover (times)(2) |
|
4.5 |
|
4.4 |
|
NTA per share (A$) |
|
2.52 |
|
2.50 |
|
(1) Convertible notes treated as debt.
(2) All hybrids treated as debt.
(3) Before significant items.
EARNINGS PER SHARE
Pre Goodwill Amortisation
Compound earnings growth over the past four years of 7.2%
KEY POINTS (1)
Profit after tax and pre significant items up 0.9% from $387.4 million to $390.7 million. |
|
|
|
|
Earnings per share after goodwill amortisation down 0.4% from 44.7 cents to 44.5 cents. |
|
|
|
Earnings per share pre goodwill amortisation down 0.8% from 59.4 cents to 58.9 cents. |
|
|
|
Dividend up 6.3% from 32.0 to 34.0 cents per share. |
|
|
|
This dividend payment is underpinned by strong operating cash flow of $980 million which represents $1.12 per share. |
|
|
|
Returns for Amcor remain above its weighted average cost of capital of 9.5% (pre tax) with PBITA/Average Funds Invested of 10.9%. |
|
|
|
Significant items for the year after tax were $269.8 million and included asset write downs of $208.1 million. |
|
|
|
Although earnings for the full year were up 1%, earnings in the second half were down 3% and this lower performance is more indicative of the current trading performance. |
|
|
|
During the year there was substantial cost increases for both raw material inputs, as well as other operating costs. A substantial majority of the raw material cost increases were recovered in the market, but most of the other cost increases were absorbed by the business units. |
|
|
|
Sound performance in Amcor Australasia with returns at 16.9%. The second glass furnace was successfully commissioned, ahead of time and on budget. |
|
|
|
The Amcor PET Packaging earnings were up 2.7% in local currency terms. In Latin America, the operations had a very strong year with volumes up 23%. |
|
|
|
Earnings growth of 8% in Amcor Flexibles was a solid result, given the significant raw material cost increases incurred during the year. |
|
|
|
The combined Amcor Rentsch and Amcor Closures businesses had a good result with earnings up 8% and returns improving to 14.4%. |
|
|
|
The Amcor Sunclipse and Amcor Asia businesses both had a particularly difficult second half with earnings for both divisions down 30% in that period compared to the same period last year. |
(1) All figures are after the payment of PACRS interest and before significant items.
For further information please contact: |
|
Ken MacKenzie |
John Murray |
Managing Director & CEO |
Executive GM Corporate Affairs |
Amcor Limited |
Amcor Limited |
Phone: 61 3 9226 9001 |
Phone: 61 3 9226 9005 |
Amcor Limited ABN 62 000 017 372
679 Victoria Street Abbotsford Victoria 3067 Australia
GPO Box 1643N Melbourne Victoria 3001 Australia
Telephone: 61 3 9226 9000 Facsimile: 61 3 9226 9050
www.amcor.com
Consolidated Statement of Profit
A$m |
|
2004 |
|
2005 |
|
|
|
|
|
|
|
Net sales |
|
10,405.9 |
|
11,099.6 |
|
Profit from trading |
|
1,286.2 |
|
1,297.5 |
|
Depn & amort. |
|
(582.7 |
) |
(586.9 |
) |
Profit before interest & tax |
|
703.5 |
|
710.6 |
|
Net interest (ex PACRS) |
|
(132.8 |
) |
(137.2 |
) |
PACRS interest |
|
(52.4 |
) |
(52.3 |
) |
Profit before tax |
|
518.3 |
|
521.1 |
|
Income tax |
|
(116.5 |
) |
(117.4 |
) |
Minority interests |
|
(14.4 |
) |
(13.0 |
) |
Profit after tax before |
|
|
|
|
|
Significant items |
|
387.4 |
|
390.7 |
|
Consolidated Cash Flow Statement
A$m |
|
2004 |
|
2005 |
|
|
|
|
|
|
|
Profit after tax |
|
387.4 |
|
390.7 |
|
Depn & amort. |
|
582.7 |
|
586.9 |
|
Other items |
|
(8.6 |
) |
2.6 |
|
Cash Flow from Operations before significant items |
|
961.5 |
|
980.2 |
|
|
|
|
|
|
|
Change in provisions / assets |
|
(70.6 |
) |
(60.2 |
) |
Significant items |
|
(28.5 |
) |
(55.9 |
) |
|
|
|
|
|
|
Net Capital Expenditure |
|
507.0 |
|
605.7 |
|
Increase / (Decrease) in working Capital |
|
(116.7 |
) |
59.0 |
|
Consolidated Balance Sheet
A$m |
|
2004 |
|
2005 |
|
|
|
|
|
|
|
Current Assets |
|
3,052 |
|
3,337 |
|
Property, Plant & Equipment |
|
4,745 |
|
4,400 |
|
Intangibles |
|
2,063 |
|
1,767 |
|
Investments & Other Assets |
|
426 |
|
395 |
|
Total Assets |
|
10,286 |
|
9,899 |
|
|
|
|
|
|
|
Short-term debt |
|
728 |
|
729 |
|
Long-term debt |
|
1,776 |
|
1,748 |
|
|
|
|
|
|
|
Creditors & Provisions |
|
2,742 |
|
2,758 |
|
|
|
|
|
|
|
Convertible Notes |
|
332 |
|
301 |
|
|
|
|
|
|
|
Shareholders Equity (incl |
|
|
|
|
|
PACRS) |
|
4,708 |
|
4,363 |
|
Total Liabilities & Shareholders Equity |
|
10,286 |
|
9,899 |
|
Segmental Analysis
|
|
2004 |
|
2005 |
|
||||||||||||||||
|
|
Sales |
|
PBITA |
|
Goodwill |
|
PBIT |
|
ROAFI |
|
Sales |
|
PBITA |
|
Goodwill |
|
PBIT |
|
ROAFI |
|
|
|
($m) |
|
($m) |
|
($m) |
|
($m) |
|
(%) |
|
($m) |
|
($m) |
|
($m) |
|
($m) |
|
(%) |
|
Amcor Australasia |
|
2,537.9 |
|
316.5 |
|
(15.9 |
) |
300.6 |
|
17.3 |
|
2,571.7 |
|
316.8 |
|
(16.1 |
) |
300.7 |
|
16.9 |
|
Amcor PET Packaging |
|
3,205.2 |
|
268.2 |
|
(68.3 |
) |
199.9 |
|
10.0 |
|
3,645.1 |
|
260.5 |
|
(65.9 |
) |
194.6 |
|
9.7 |
|
Amcor Flexibles |
|
2,241.0 |
|
131.2 |
|
(17.7 |
) |
113.5 |
|
9.6 |
|
2,418.8 |
|
143.0 |
|
(20.0 |
) |
123.0 |
|
9.6 |
|
Amcor Sunclipse |
|
1,158.1 |
|
57.6 |
|
(13.7 |
) |
43.9 |
|
12.6 |
|
1,218.8 |
|
55.8 |
|
(13.2 |
) |
42.6 |
|
12.7 |
|
Amcor Rentsch & Closures |
|
1,012.3 |
|
100.6 |
|
(11.1 |
) |
89.5 |
|
13.9 |
|
984.1 |
|
109.1 |
|
(11.0 |
) |
98.1 |
|
14.4 |
|
Amcor Asia |
|
249.5 |
|
30.5 |
|
(0.9 |
) |
29.6 |
|
13.2 |
|
263.3 |
|
27.0 |
|
(1.0 |
) |
26.0 |
|
10.7 |
|
Divisional Total |
|
10,404.0 |
|
904.6 |
|
(127.6 |
) |
777.0 |
|
|
|
11,101.8 |
|
912.2 |
|
(127.2 |
) |
785.0 |
|
|
|
Investments / Other |
|
|
|
(73.5 |
) |
|
|
(73.5 |
) |
|
|
|
|
(74.4 |
) |
|
|
(74.4 |
) |
|
|
Intersegmentals |
|
1.9 |
|
|
|
|
|
|
|
|
|
(2.2 |
) |
|
|
|
|
|
|
|
|
TOTAL |
|
10,405.9 |
|
831.1 |
|
(127.6 |
) |
703.5 |
|
11.1 |
|
11,099.6 |
|
837.8 |
|
(127.2 |
) |
710.6 |
|
10.9 |
|
Final Dividend
Directors have declared a final dividend of 17 cents per share, 22% franked at 30 cents in the dollar. The total dividend for the year is 34 cents compared with a total dividend of 32 cents last year. The record date for the final dividend is 8th September, 2005 and will be paid to shareholders on 28th September, 2005.
The Dividend Reinvestment Plan (DRP) remains in operation with a zero discount. The issue price of DRP shares will be determined from the arithmetic average of the daily weighted average market price for the nine business days 12 to 22 September, 2005 inclusive.
Accounting Principles
The financial statements are based on the audited accounts of Amcor Limited and its controlled entities and have been prepared according to Australian Generally Accepted Accounting Principles.
In line with Australian GAAP, the Perpetual Amcor Convertible Reset Securities (PACRS) are treated as equity with distribution payments treated as an appropriation of profit. The PACRS cost for the year ended 30 June 2005 was $52.3 million compared with $52.4 million for the previous year.
Significant Items
Significant items for the twelve months ended 30 June, 2005 total $269.8 million loss (net after tax) compared with $94.6 million loss last year.
Significant items for 2004/2005 relate to Asset Impairments with PET, Australasia, Flexibles and Asia ($208.1 million), PET business integration and restructuring ($37.0 million) and Flexibles market sector rationalisation ($24.7 million).
Significant items for 2003/2004 relate to PET business restructuring ($19.9 million) and Flexibles market sector rationalisation ($66.9 million) and the write down of residual assets for the former Amcor Twinpak group ($7.8 million).
Full details are outlined on page 9 of this release.
2
|
|
2004 |
|
2005 |
|
|
|
A$ |
|
A$ |
|
Net Sales (mill) |
|
2,538 |
|
2,572 |
|
Change (%) |
|
|
|
1.3 |
|
PBITA (mill) |
|
316.5 |
|
316.8 |
|
Change (%) |
|
|
|
|
|
Operating Margin (%) |
|
12.5 |
|
12.3 |
|
Average Funds Invested (mill) |
|
1,832 |
|
1,876 |
|
PBITA/AFI (%) |
|
17.3 |
|
16.9 |
|
Amcor Australasia had a solid year with a strong first half offset by a poorer second half mainly due to a weakening Australian economy. Sales increased by 1% to $2,572 million with PBITA flat at $316.8 million. Funds Invested increased due to the commissioning of the second glass furnace although sound working capital management partly offset the increase. Return on Average Funds Invested declined to 16.9% from 17.3% last year.
The Australasian business is managed as four divisions, being Fibre, Flexibles, Rigid and Glass. The Fibre division consists of the corrugated and carton converting businesses, as well as the manufacture of recycled papers for corrugated boxes and board for folding cartons.
In the Corrugated Packaging segment, volumes were slightly down overall. In Australia, volumes were down 3%, a reflection of a slowing economy, the continuation of the drought affecting the dairy, fruit and produce segments, partly offset by stronger demand in the meat segment. In New Zealand, volumes were down 5% mainly due to the poor kiwifruit season but compounded by the loss of a major customer early in the year. Significant senior management changes also occurred during the year and the business has been reorganised on a regional rather than national structure.
The Recycled Paper Mills were negatively impacted by the reduced domestic demand from the corrugated box plants, a very competitive export market and a strong Australian dollar. Mill efficiencies were sound while ongoing cost increases, especially for wastepaper, were generally not recoverable in a competitive market. The business has taken an additional charge for accelerated depreciation on the paper recycling mills of $90 million pending a decision on upgrading the manufacturing capabilities.
The Folding Carton Converting business benefited from the restructuring that commenced in 2003/04 on the Australian east coast. Volumes were slightly lower in Australia due to reduced off-take in the wine and cereal segments. In New Zealand volumes were steady.
The Petrie Mill, located in Queensland, had a difficult year impacted by weaker domestic demand and increased imports of cheaper Korean board. Although this importation was the subject of a successful anti-dumping case, it lowered margins and reduced domestic volume. The upgrade of the Mill has taken longer than expected to achieve the quality required to replace imported whiteboards.
Overall, the Fibre division earnings were down for the year with a small improvement in the first half, offset by lower earnings in the second half mainly due to lower volumes and unrecovered cost increases.
The Flexibles business had a solid year with volume up nearly 2% and resin cost increases generally recovered from the market in a timely fashion with only a modest impact on earnings. Rationalisation down to one site in NSW is nearing completion and, combined with recent capital investment, this business now has a cost effective manufacturing footprint with appropriate state of the art equipment. The business continues to benefit from its strong relationship with the global Flexibles group. For the full year, earnings were higher although the first half was stronger than the second half which was impacted by slowing economic conditions.
The Rigid Packaging group comprises the beverage, food, aerosol cans, PET and closures businesses. The two main businesses of Beverage Can and Food Can both had a good year resulting in improved earnings for the Rigid division. In the Beverage Can business, volumes were up 4%, mainly in the ready to drink, mixer and soft drink segments. Plant efficiencies improved following the extensive capital investment program on the new 202 super end in the previous year.
Volumes in the Food Can business were down on the previous year due to the impact of poor crops, increased imports of filled product and, in the second half, significantly higher tinplate costs. Somewhat offsetting these impacts were a more favourable sales mix and continued improvement in manufacturing efficiencies.
The glass wine bottle operation again exceeded expectations. The commissioning of the second furnace was ahead of plan and sales for the year were consequently higher than anticipated, while productivity was in line with expectations. Continued strong customer support and an increase in the range of products contributed to an increase in earnings.
The outlook for the business remains sound, although in the short term the slower second half run rate is continuing into the current year.
3
|
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
|
|
A$ |
|
A$ |
|
US$ |
|
US$ |
|
Net Sales (mill) |
|
3,205 |
|
3,645 |
|
2,275 |
|
2,733 |
|
Change (%) |
|
|
|
13.7 |
|
|
|
20.1 |
|
PBITA (mill) |
|
268.2 |
|
260.5 |
|
190.3 |
|
195.4 |
|
Change (%) |
|
|
|
(2.9 |
) |
|
|
2.7 |
|
Operating Margin (%) |
|
8.4 |
|
7.1 |
|
8.4 |
|
7.1 |
|
Average Funds Invested (mill) |
|
2,678 |
|
2,694 |
|
1,901 |
|
2,020 |
|
PBITA/AFI (%) |
|
10.0 |
|
9.7 |
|
10.0 |
|
9.7 |
|
Average exchange rate $A/US |
|
0.71 |
|
0.75 |
|
|
|
|
|
Amcor PET Packaging had a satisfactory year with PBITA earnings in US dollars up 2.7% to $195.4 million and return on average funds invested at 9.7%.
The business in Latin America had a strong year with earnings well up on last year. The business in North America was steady with last year, while earnings for the European business were lower.
Unit volumes grew by 5% to 34 billion. The custom segment, including higher margin custom containers and multilayer preforms, grew by 6%. This stronger growth pattern reflects the business strategy to focus capital on this higher technology market segment.
The North American operations, including Canada, experienced volume growth of 3% with the business making an active decision to exit marginal volumes and focus on higher value added segments.
Volume increases came primarily from the continued strength of the custom market which was up over 10% versus prior year, driven by strong growth in the juice and sports drinks categories. The CSD and water volumes were flat.
Earnings in North America were down slightly when compared to the prior year. Although the cost reduction programs have delivered the benefits anticipated and differential pricing initiatives have improved earnings at some plants, these increases were more than offset by the inflationary pressures in costs that were absorbed by the business and some price concessions on longer term contracts.
In the short term there are some further price concessions expected, as well as ongoing increases in operating costs. The target for management is to more than offset these impacts with cost reductions and an improved mix to the higher value-add custom products.
The business has also been notified of the loss of around 800 million containers in volume at the end of the current contract in January 2006. The supply of this volume is predominately from plants located in Canada. After examining a number of options, the decision has been made to close the three small Canadian plants, being Vancouver, Calgary and Montreal. This has required an asset write down on these plants and related equipment of US$34 million and a cash restructuring cost of US$19 million. Both these amounts will be taken as significant items. The ongoing earnings impact beyond the 2006 year is anticipated to be less than US$5 million per annum.
In Latin America, volume growth, including the impact of acquisitions, was 23%.
Custom volumes continued to deliver strong growth and were up 13%. New custom developments for sports drinks, food products and personal care items across the region fuelled this growth.
Earnings in Latin America were up significantly both for the base business and after including the impact of acquisitions. There were particularly strong performances in Argentina, Brazil and Venezuela.
The performance of the Brazilian operations is particularly gratifying as the local and regional management teams, through a well-executed program of restructuring and cost reductions, made significant progress in improving profitability and returns.
For Mexico, the integration of the Arca acquisition proved more complex than originally anticipated. While the management team remains confident that the synergistic benefits anticipated from the acquisition will be fully realized, the impact will now be realised throughout the 2005/06 fiscal year.
In Europe, volumes were down 4% and earnings were substantially lower. Lower volumes were primarily due to a cool summer in 2004 compared to the unusually hot summer in 2003 and the significant reduction in refillable PET containers in Germany.
Custom volumes continue to be strong and now represent 23% of the total volumes for the region. The multilayer juice and beer bottle containers continue to deliver strong volumes and good growth.
Across Europe, performance was mixed. In the UK and Spain the performances were broadly steady on the previous year, however the operations in Turkey and Poland both made losses. The Turkish plant has now been closed and the Polish plant is undergoing substantial change by way of strengthening relationships with multinational customers, establishing more long term supply agreements and diversifying away from the CSD and water markets.
For the current year, there is an improved outlook with a new management team looking to address the key issues facing the business in Germany and Eastern Europe.
Other significant items for the year, relating to previously announced projects, included a USD24.5 million charge largely dedicated to funding the North American restructuring effort and overhead cost reduction initiatives in all three regions.
The outlook for Amcor PET Packaging is for steady improvement, driven by continued emphasis on structural cost improvements and focused capital spending to support and expand the higher value added custom business portion of the portfolio.
4
|
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
|
|
A$ |
|
A$ |
|
|
|
|
|
Net Sales (mill) |
|
2,241 |
|
2,419 |
|
1,336 |
|
1,431 |
|
Change (%) |
|
|
|
7.9 |
|
|
|
7.1 |
|
PBITA (mill) |
|
131.2 |
|
143.0 |
|
78.2 |
|
84.6 |
|
Change (%) |
|
|
|
9.0 |
|
|
|
8.2 |
|
Operating Margin (%) |
|
5.9 |
|
5.9 |
|
5.9 |
|
5.9 |
|
Average Funds Invested (mill) |
|
1,373 |
|
1,486 |
|
819 |
|
879 |
|
PBITA/AFI (%) |
|
9.6 |
|
9.6 |
|
9.6 |
|
9.6 |
|
Average exchange rate $A/ |
|
0.60 |
|
0.59 |
|
|
|
|
|
Amcor Flexibles had a good year, under difficult circumstances, with PBITA, in Euro terms, up 8.2% to 84.6 million. Sales increased 7% to 1,431 million, primarily due to an increase in raw material costs.
Earnings were negatively impacted by substantial raw material cost increases, which had the largest impact on earnings in the second half. Significant success was achieved in passing on these cost increases although they were not fully recovered. This partial under-recovery reflected continuing retailer pressure on the supply chain, weakness in a number of central European economies and a strong Euro depressing exports. Although raw material input costs have now stabilised, this is mainly due to weakening demand across much of Europe and with the oil price remaining high, it is possible that raw material costs will increase if there is an improvement in economic activity.
Offsetting this negative, was a substantial positive contribution from a range of cost cutting and restructuring initiatives. During the year, the loss making plant in the Netherlands was closed and there was a significant reduction in overhead costs as well as ongoing restructuring at a number of plants. In all, around 700 people, out of 7,820, have left the business over the past 12 months. The significant item booked for the year to cover this restructuring was 20.2 million. The benefits from this restructuring for a full year are anticipated to be around 30 million per annum and in the 2005 year, around half of this amount was reflected in earnings.
Slowing economic conditions across much of Continental Europe during the second half of the year also impacted earnings. With the weakening demand and consequent lower volumes it was considerably more difficult to recover cost increases.
Other input costs, mainly relating to energy and transport, resulted in higher than inflation cost increases which were generally not able to be passed onto customers. These increases were absorbed by the business and impacted negatively on earnings. Energy price pressure continues to be a major concern.
The high Euro exchange rate continues to put pressure on export margins of both Eurozone manufacturing plants and their customers.
The operational positives, besides the restructuring program, include the ongoing strong performance in America, improvement in Processed Foods and the continued success of product innovation in delivering new value add products to the market.
The Processed Food sector achieved solid improvements during the year, especially in the second half. The closure of the plant in the Netherlands, combined with a number of other individual restructuring programs and improved performance in some market segments were the primary drivers of the earnings increase.
Construction of the new plant in Russia is proceeding to schedule and it will be in operation by September 2005, enabling Amcor Flexibles to meet the local needs of a number of its key customers.
Due to the ongoing difficult operating conditions in some market segments and geographic regions, the assets at three sites, predominately servicing the Processed Food markets, have been written down by a combined amount of 16 million. This is treated as a significant item.
The Fresh Food sector continued to make good progress, particularly in the bread and produce markets, building on its leading position. Overall, sales for the sector were ahead and both margins and returns remain above the Amcor Flexibles average.
The European Healthcare business benefited from the integration of the former Rexam businesses, although the film based businesses suffered from the lag in recovery of raw material cost increases and operational issues. Good progress was made in the pharmaceutical market.
The American business, which comprises mainly the former Rexam Healthcare operations in the US, Puerto Rico and Brazil, plus a focused Fresh Food operation, had an excellent year with sales, margins and returns ahead of last year.
The overall results of Amcor Flexibles confirm the validity of the strategy to focus on specific market segments, particularly in Healthcare and Fresh Food, and on developing regional markets like Eastern Europe, underpinned by a commitment to innovation and customer service.
Overall, the business is commencing the current year in a better structural position than last year. The high oil price will continue to have a negative influence on raw material and energy costs and pressures will continue in the supply chain. However, with a lower cost base, fitter and more focused plants and a continued drive on innovation, Amcor Flexibles is confident of achieving improved returns in 2005/2006.
5
|
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
|
|
A$ |
|
A$ |
|
US$ |
|
US$ |
|
Net Sales (mill) |
|
1,158 |
|
1,219 |
|
822 |
|
914 |
|
Change (%) |
|
|
|
5.3 |
|
|
|
11.2 |
|
PBITA (mill) |
|
57.6 |
|
55.8 |
|
40.9 |
|
41.9 |
|
Change (%) |
|
|
|
(3.1 |
) |
|
|
2.4 |
|
Operating Margin (%) |
|
5.0 |
|
4.6 |
|
5.0 |
|
4.6 |
|
Average Funds Invested (mill) |
|
456 |
|
441 |
|
323 |
|
331 |
|
PBITA/AFI (%) |
|
12.6 |
|
12.7 |
|
12.6 |
|
12.7 |
|
Average exchange rate $A/US |
|
0.71 |
|
0.75 |
|
|
|
|
|
Amcor Sunclipse achieved a flat result with PBITA up 2.4% to US$41.9 million. After a strong first half, earnings in the second half were down 30.2% on the same period last year, reflecting substantially more difficult operating conditions.
The main reasons for the reduction in earnings in the second half were:
A slowing in some of the important market segments that Amcor Sunclipse services, resulting in lower volumes across all three business units.
Higher input costs, which became increasingly difficult to recover in the marketplace. Gross margins in the second half were lower.
Higher transport costs due mainly to fuel surcharges that were not fully recovered in higher prices.
More difficult market conditions for the Corrugated business, compared to the first half, due to increased competitive activity and more aggressive pricing.
Notwithstanding these half on half impacts, returns for the business overall remained broadly in line with last year at 12.7%.
The Amcor Sunclipse business is divided into manufacturing and distribution divisions. Distribution includes all types of industrial packaging including flexible packaging. Manufacturing produces corrugated sheets and converts them into boxes and is predominantly located in California.
The corrugated business had a solid year overall with volumes up 4.7%, although this growth was assisted by a competitors corrugator being down for two months in the first half. In the second half, the increased competitor volumes and somewhat slower economic conditions meant that earnings were well down on the second half last year. In June, there was a modest reduction in linerboard prices, reflecting the overall weaker demand and some stock was sold at lower prices to meet competition in the market. The short term outlook for this business remains challenging.
The manufactured products group also had a strong first half but a much weaker second half, although earnings for the full year were higher than last year.
Volumes for the year were 7.7% lower as the business made a conscious effort to concentrate on higher value products. During the first half of the year, cost increases were generally passed on to customers, but this became increasingly difficult in the second half. This business continues to work on the cost base to help improve margins.
The Distribution division consists of 38 operations across 14 states in the US and four in Mexico. A small distributor was acquired during the year in New Jersey to further expand the footprint on the east coast.
The Distribution business had a solid year, although earnings were slightly lower. Two corrugated cost increases, as well as numerous other cost increases caused by rising oil prices, were absorbed by the business during the year.
As a result, trading margins suffered during the year as the full impact of these price increases were not able to be passed on to customers. The business is working to eliminate unprofitable customers as well as target margin improvement across the business base.
The focus for the overall business is to work to reduce costs where it can and improve the gross profit margin to recover both raw material and other cost increases. A new business Service Centre located in Arizona has centralised the back office accounting functions to a lower cost region. A second initiative is a sales force effectiveness program to help ensure increases in raw material costs are passed on to customers in a more timely fashion.
It is anticipated profit will improve from the current run rate towards the end of calendar 2005 as margins increase; however the first half earnings are expected to be lower than the corresponding period last year.
6
|
|
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
|
|
A$ |
|
A$ |
|
|
|
|
|
Net Sales (mill) |
|
1,012 |
|
984 |
|
604 |
|
582 |
|
Change (%) |
|
|
|
(2.8 |
) |
|
|
(3.6 |
) |
PBITA (mill) |
|
100.6 |
|
109.1 |
|
60.0 |
|
64.6 |
|
Change (%) |
|
|
|
8.4 |
|
|
|
7.7 |
|
Operating Margin (%) |
|
9.9 |
|
11.1 |
|
9.9 |
|
11.1 |
|
Average Funds Invested (mill) |
|
722 |
|
757 |
|
431 |
|
448 |
|
PBITA/AFI (%) |
|
13.9 |
|
14.4 |
|
13.9 |
|
14.4 |
|
Average exchange rate $A/ |
|
0.60 |
|
0.59 |
|
|
|
|
|
Amcor Rentsch
Amcor Rentsch, which produces folding cartons principally for the tobacco industry, had a solid year with higher earnings despite sales being 6% lower at 306 million.
The lower sales were a result of continuing pressure on tobacco markets in Western Europe, driven primarily by substantial tax increases in major markets such as Germany and France.
This decrease in Western Europe was partially compensated by increased production in Russia and Poland with both these plants running at full capacity.
This growing demand in Eastern Europe, together with ongoing reductions in the cost base in Western Europe ensured improved earnings for the year.
As part of the process to improve the cost base, as well as prepare for the increased technical complexity required with the introduction of new graphical health warnings, a new generation press will be installed in the plant in France. This press will have higher output, lower waste and a reduced manning level than older generation machines.
To further improve the plant focus and following the continued growth of the non tobacco carton business, a new offset machine will be installed at the plant in Laupen, Switzerland.
The outlook for the 2005/2006 year remains positive; however growth is unlikely to be at the same rate as the past few years, given that the plants in Eastern Europe are operating at full capacity.
Amcor Closures
The Closures business consists of 11 metal, plastic and composite closure plants in 10 countries, including the Bericap joint venture.
Sales for the Amcor Closures business were 1% lower with profit in line with last year.
The business was significantly impacted by an increase in tinplate prices of 20% on January 1 in Europe and even larger increases in Asia. Amcor White Cap was committed to recovering raw material cost increases and this was largely achieved, although at the expense of some volume.
Overall, although volumes declined in Western Europe, the business benefited from good growth in the regions of Eastern Europe, Asia and the Middle East.
In Europe, Amcor White Cap continued its efficiency improvement program by closing the loss making Hungarian operation and transferring production to other sites. In Asia, Amcor White Cap commercialised a new patented composite cap for food applications. This new plant is now fully operational producing at capacity with forward orders requiring additional capacity expansion.
The Bericap joint ventures revenue and sales were broadly in line with last year. Profit continued to be negatively impacted by the strength of the Canadian dollar against the US dollar for those products exported from Canada to the US. The plant in California delivered stronger results than the prior year. The outlook for this plant is promising, with the continued expansion of its product offering.
7
|
|
2004 |
|
2005 |
|
2004 |
|
2005 |
|
|
|
A$ |
|
A$ |
|
Sing$ |
|
Sing$ |
|
Net Sales (mill) |
|
250 |
|
263 |
|
304 |
|
329 |
|
Change (%) |
|
|
|
5.2 |
|
|
|
8.2 |
|
PBITA (mill) |
|
30.5 |
|
27.0 |
|
37.2 |
|
33.7 |
|
Change (%) |
|
|
|
(11.5 |
) |
|
|
(9.4 |
) |
Operating Margin (%) |
|
12.2 |
|
10.3 |
|
12.2 |
|
10.3 |
|
Average Funds Invested (mill) |
|
232 |
|
252 |
|
282 |
|
315.5 |
|
PBITA/AFI (%) |
|
13.2 |
|
10.7 |
|
13.2 |
|
10.7 |
|
Average exchange rate $A/Sing |
|
1.22 |
|
1.25 |
|
|
|
|
|
Amcor Asia had a mixed year. After a solid first half with earnings up 15.1%, the second half was considerably more difficult with earnings down 30% for an overall performance for the year down 10% to S$33.7 million.
The major contributor to a poor second half result was a very disappointing performance in the corrugated businesses in Malaysia and Indonesia due to excess capacity and a highly competitive market. Although sales and volumes increased, there was an inability to pass on linerboard raw material cost increases. The carrying values of the corrugated assets have been written down by S$48 million.
The Tobacco Carton business had another good year with sales and earnings higher and an improved performance in the three countries where plants are located.
In January 2005, Amcor acquired a 16.67% share in the Hong Kong listed company, Vision Grande Group Holding Limited that operates three tobacco packaging businesses in China. This is a strategic investment in the rapidly consolidating Chinese tobacco market.
The Flexibles business, which consists of a medical packaging plant in Singapore and two food flexible packaging plants in China, had another solid year with good returns and raw material cost increases were generally passed on to customers in a timely manner with minimal impact to earnings.
8
SIGNIFICANT ITEMS $m |
|
2004 |
|
2005 |
|
|
|
|
|
|
|
Significant items before income tax |
|
|
|
|
|
|
|
|
|
|
|
PET business integration and restructure |
|
(19.9 |
) |
(51.8 |
) |
|
|
|
|
|
|
Flexibles market sector rationalisation |
|
(69.3 |
) |
(34.2 |
) |
|
|
|
|
|
|
Write down residual assets of the former Twinpak group |
|
(10.6 |
) |
|
|
|
|
|
|
|
|
Asset impairments |
|
|
|
(242.4 |
) |
|
|
|
|
|
|
Significant items before income tax |
|
(99.8 |
) |
(328.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related income tax on significant items (where applicable) |
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit on PET business integration and restructure |
|
|
|
14.8 |
|
|
|
|
|
|
|
Income tax benefit on Flexibles market sector rationalisation |
|
2.4 |
|
9.5 |
|
|
|
|
|
|
|
Income tax benefit on write down residual assets of the former Twinpak group |
|
2.8 |
|
|
|
|
|
|
|
|
|
Income tax benefit on asset impairments |
|
|
|
34.3 |
|
|
|
|
|
|
|
Income tax on significant items |
|
5.2 |
|
58.6 |
|
|
|
|
|
|
|
SIGNIFICANT ITEMS AFTER INCOME TAX ATTRIBUTABLE TO MEMBERS OF THE PARENT ENTITY |
|
(94.6 |
) |
(269.8 |
) |
DETAILS OF CONSOLIDATED SIGNIFICANT ITEMS BEFORE INCOME TAX
|
|
Restructuring Plant |
|
|
|
|
|
|
|
||||
|
|
|
|
Plant |
|
Onerous |
|
Goodwill |
|
Asset |
|
|
|
|
|
Redundancy |
|
Closure |
|
Lease |
|
Impairment |
|
Impairments |
|
Total |
|
|
|
$m |
|
$m |
|
$m |
|
$m |
|
$m |
|
|
|
Pet |
|
20.7 |
|
19.1 |
|
12.0 |
|
5.6 |
|
49.9 |
|
107.3 |
|
Australasia |
|
|
|
|
|
|
|
|
|
108.7 |
|
108.7 |
|
Flexibles |
|
27.7 |
|
6.5 |
|
|
|
|
|
27.2 |
|
61.4 |
|
Asia |
|
|
|
|
|
|
|
0.7 |
|
44.2 |
|
44.9 |
|
Corporate |
|
|
|
|
|
|
|
|
|
6.1 |
|
6.1 |
|
Total |
|
48.4 |
|
25.6 |
|
12.0 |
|
6.3 |
|
236.1 |
|
328.4 |
|
9
Amcor News Release
For release: Wednesday, August 24, 2005
PROFIT AFTER TAX AND BEFORE SIGNIFICANT ITEMS UP 1% TO $391 MILLION
Amcor announces today that profit after tax and before significant items was up 1% to $391 million. The final dividend increased from 16 to 17 cents per share, giving a full year dividend of 34 cents per share, up 6.3% on the previous year.
The company continues to generate strong operating cash flow, which for the year was $980 million. Return on funds invested were 10.9% and above our weighted average cost of capital of 9.5%.
Significant items charged against earnings were $269.8 million net of tax. The previously announced PET and Flexibles restructurings were completed. In addition, asset write downs were booked, reflecting a reassessment of the carrying values in a number of operating units.
In announcing the result, Amcors Managing Director and Chief Executive Officer, Mr Ken MacKenzie, said: The past year has been particularly challenging with a number of factors adversely impacting second half earnings including rapidly rising raw material costs and slowing economic conditions in some markets.
Offsetting these adverse impacts, the businesses have recovered a substantial majority of the raw material cost increases and there has been sizeable cost savings through rationalisation and restructuring initiatives.
While economic conditions remain subdued in some markets and input costs continue to increase, there is considerable short term uncertainty relating to volumes and margins. In this environment it is not possible to comment on earnings guidance for the coming year.
Over the past five years, Amcor has divested non-core paper assets and established a global packaging presence with important market positions. There are good opportunities to improve earnings and returns from the existing portfolio, but to obtain these the organisation must focus on achieving superior execution in a number of key areas.
In particular, we must have strong market positions, be focused on our customers and their market segments, continually reduce the cost base and demonstrate improved capital management discipline.
Amcor Limited
ABN 62 000 017 372
679 Victoria Street
Abbotsford Victoria 3067 Australia
Tel: 61 3 9226 9000 Fax: 61 3 9226 6500
www.amcor.com
Amcor News Release
There is clear desire in the group to leverage our skills across the organisation, through greater teamwork and to develop a culture that challenges the status quo.
Over the next three years, Amcor will evolve into a leaner and more dynamic organisation, driven by improving returns to shareholders through superior execution and an in depth understanding of the markets in which we operate.
ENDS
For further information, please contact: |
|
|
|
Ken MacKenzie |
John Murray |
Managing Director & CEO |
Executive General Manager |
Amcor Limited |
Corporate Affairs |
Ph: +61 3 9226 9001 |
Ph: +61 3 9226 9005 |
Reconciliation of Statutory and Reported Earnings for 2005
|
|
$ million |
|
EPS Cents per |
|
Operating profit after tax |
|
390.7 |
|
44.5 |
|
Interest on PACRS (1) |
|
52.3 |
|
|
|
Statutory profit before significant items |
|
443.0 |
|
|
|
Significant items after tax (2) |
|
(269.8 |
) |
|
|
Statutory profit after significant items |
|
173.2 |
|
13.8 |
|
(1) The interest payment on the Perpetual Convertible Reset Securities (PACRS) is treated as an equity distribution for statutory profit; however, for market analysis purposes, Amcor elects to treat it as an interest expense and hence reduce the reported operating profit by $52.3 million. The EPS remains unchanged, as under the accounting standards, even though it is required to be treated as an equity distribution in the reported profit, it is required to be treated as interest in the EPS calculation.
(2) Significant items charged against earnings were $269.8 million net of tax. The previously announced PET and Flexibles restructuring was completed. In addition, asset write downs were booked, reflecting a reassessment of the carrying values in a number of operating units.
Amcor Limited
ABN 62 000 017 372
679 Victoria Street
Abbotsford Victoria 3067 Australia
Tel: 61 3 9226 9000 Fax: 61 3 9226 6500
www.amcor.com
Appendix 4E
Preliminary Final report
Appendix 4E Rule 4.3A
Preliminary Final report
Year Ended 30 June 2005
AMCOR LIMITED
ABN 62 000 017 372
2. Results for announcement to the market
|
|
|
|
|
|
|
|
$A million |
|
2.1 Revenues from ordinary activities |
|
up |
|
6.7 |
% |
to |
|
11,099.6 |
|
|
|
|
|
|
|
|
|
|
|
2.2 Profit (loss) from ordinary activities after tax attributable to members |
|
|
|
|
|
|
|
|
|
Before significant items |
|
up |
|
0.6 |
% |
to |
|
443.0 |
|
After significant items |
|
down |
|
49.9 |
% |
to |
|
173.2 |
|
|
|
|
|
|
|
|
|
|
|
2.3 Net profit (loss) for the period attributable to members |
|
|
|
|
|
|
|
|
|
Before significant items |
|
up |
|
0.6 |
% |
to |
|
443.0 |
|
After significant items |
|
down |
|
49.9 |
% |
to |
|
173.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount per |
|
Franked amount |
|
Dividends |
|
security |
|
per security |
|
Current period |
|
|
|
|
|
|
|
|
|
|
|
2.4 Final dividend |
|
17.0 cents |
|
3.7 cents |
|
2.4 Interim dividend |
|
17.0 cents |
|
4.8 cents |
|
|
|
|
|
|
|
Previous corresponding period |
|
|
|
|
|
|
|
|
|
|
|
2.4 Final dividend |
|
16.0 cents |
|
6.4 cents |
|
2.4 Interim dividend |
|
16.0 cents |
|
6.4 cents |
|
|
|
|
|
|
|
2.5 Record date for determining entitlements to the dividend |
|
Final dividend 8 September 2005 |
|
2.6 Brief explanation of any figures in 2.1 to 2.4 refer press release attached
3. Statement of Financial Performance refer attached
4. Statement of Financial Position refer attached
5. Statement of Cash Flows refer attached
1
6. Details of individual dividends and payment dates refer attached Note 27 Retained Earnings
7. Details of dividend reinvestment plan
The Dividend Reinvestment Plan (DRP) is in operation. Issue price is calculated on the arithmetic average of the weighted average price for the nine business days September 12 to 22, 2005 inclusive. The last date for receipt of election notices for the dividend reinvestment plan is 8 September 2005.
8. Statement of retained earnings refer attached Note 27 Retained Profits
9. Net tangible assets
|
|
|
|
Previous |
|
||
|
|
|
|
corresponding |
|
||
|
|
Current period |
|
Period |
|
||
|
|
|
|
|
|
||
Net tangible asset backing per ordinary security |
|
$ |
2.50 |
|
$ |
2.52 |
|
10. Control gained over entities having a material effect refer attached Note 36 (2) Businesses/Controlled Entities Acquired
11. Not applicable
12. Significant information refer press release attached
13. Not applicable
14. Commentary on results for the period refer press release attached
15. This report is based on accounts which have been audited.
|
Date: |
24 August 2005 |
|
|
Julie McPherson |
|
|||
Company Secretary & Group General Counsel |
|
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
||
|
By: |
/s/ JULIE McPHERSON |
|
|
|
JULIE McPHERSON |
|
|
|
(Company Secretary / Group General Counsel) |
Date 24/08/2005
3