Form
20-F
|
X
-------
|
Form
40-F
|
Yes
|
No
|
X
-------
|
|
●
|
references to
“Sappi”, “Group”, “we”, “us” and “our” are to Sappi Limited together with
its subsidiaries excluding, unless otherwise indicated, the Acquired
Business (as defined below);
|
|
●
|
references to
the “Acquired Business” are to the coated graphic paper business and
certain related uncoated graphic paper business activities of M-real
Corporation to be acquired by us pursuant to the Acquisition
Agreement;
|
|
●
|
references to
the “Acquisition Agreement” are to the Master Business and Share Sale and
Purchase Agreement dated September 29, 2008, among M-real
Corporation, Sappi, and their respective subsidiaries named
therein;
|
|
●
|
references to
the “Proposed Acquisition” are to the acquisition of the Acquired Business
pursuant to the Acquisition
Agreement;
|
|
●
|
references to
“pro forma” or “pro forma basis” refer to financial or other data which is
presented on a pro forma basis after giving effect to the Proposed
Acquisition and any related
financing;
|
|
●
|
references to
our “annual financial statements” or our “audited financial statements”
are to our annual financial statements contained in our annual report on
Form 20-F for fiscal 2007;
|
|
●
|
references to
our “interim financial statements” are to our interim financial statements
for the nine months and the quarter ended June 2008 contained in our
current report on Form 6-K dated August 1,
2008;
|
|
●
|
references to
“IFRS” are to the International Financial Reporting Standards, as issued
by the International Accounting Standards Board
(“IASB”);
|
|
●
|
references to
“southern Africa” are to the Republic of South Africa, the Kingdom of
Swaziland, the Kingdom of Lesotho, the Republic of Namibia and the
Republic of Botswana;
|
|
●
|
references to
“North America” are to the United States, Canada and the
Caribbean;
|
|
●
|
references to
“Latin America” are to the countries located on the continent of South
America and Mexico;
|
|
●
|
references to
“Rand”, “ZAR”, “R”, “SA cents” are to South African Rands and cents,
the currency of South Africa;
|
|
●
|
references to
“US dollar(s)”, “dollar(s)”, “US$”, “$” and “US cents” are to
United States dollars and cents, the currency of the United
States;
|
|
●
|
references to
“euro”, “EUR” and “€” are to the
currency of the European Union;
|
|
●
|
references to
“UK pounds sterling”, “GBP” and “£” are to United Kingdom pounds
sterling, the currency of the United
Kingdom;
|
|
●
|
references to
“m2”
are to square meters and references to “hectares” or “ha” are to a land
area of 10,000 square meters or approximately
2.47 acres;
|
|
●
|
references to
“tonnes” are to metric tonnes (approximately 2,204.6 pounds or
1.1 short tons);
|
|
●
|
references to
“market share” are, unless otherwise specified, based upon production
capacity in a particular market, as compared to the capacity of
competitors in that market;
|
|
●
|
references to
“NBSK” are to northern bleached softwood kraft pulp, frequently used as a
pricing benchmark for pulp;
|
|
●
|
references to
“groundwood” or to “mechanical” are to pulp manufactured using a
mechanical process, or where applicable to paper, made using a high
proportion of such pulp;
|
|
●
|
references to
“woodfree paper” are to paper made from chemical pulp, which is pulp made
from wood fiber that has been produced in a chemical
process;
|
|
●
|
references to
“PM” are to individual paper machines;
and
|
|
●
|
references to
“SARB” are to the South African Reserve
Bank.
|
|
●
|
the risk that
the Acquired Business will not be integrated successfully or such
integration may be more difficult, time-consuming or costly than expected;
that expected revenue synergies and cost savings from the acquisition may
not be fully realized or realized within the expected time frame; that
revenues following the acquisition may be lower than expected; or that any
anticipated benefits from the consolidation of the European paper business
may not be achieved;
|
|
●
|
the highly
cyclical nature of the pulp and paper
industry;
|
|
●
|
pulp and
paper production, production capacity, input costs (including raw
materials, energy and employee costs) and pricing levels in North America,
Europe, Asia and southern Africa;
|
|
●
|
any major
disruption in production at our key
facilities;
|
|
●
|
changes in
environmental, tax and other laws and
regulations;
|
|
●
|
adverse
changes in the markets for our
products;
|
|
●
|
any delays,
unexpected costs or other problems experienced with any business acquired
or to be acquired and achieving expected savings and
synergies;
|
|
●
|
consequences
of our leverage, including as a result of adverse changes in credit
markets that affect our ability to raise capital when
needed;
|
|
●
|
adverse
changes in the political situation and economy in the countries in which
we operate or the effect of governmental efforts to address present or
future economic or social problems;
and
|
|
●
|
the impact of
future investments, acquisitions and dispositions (including the financing
of investments and acquisitions) and any delays, unexpected costs or other
problems experienced in connection with
dispositions.
|
|
●
|
the income
statement data and cash flow data for the Acquired Business has been
converted from euros to US dollars using the average exchange rate
(i) for the year ended December 2007 of EUR1 = US$1.3755,
(ii) for the six months ended June 2008 of EUR1 = US$1.5315, and
(iii) for the three months ended December 2007 of EUR1 =
US$1.4556; and
|
|
●
|
the balance
sheet data for the Acquired Business has been converted from euros to
US dollars using (i) our June 2008 closing rate of EUR1 =
US$1.5795 for data as of June 2008 and (ii) our December 2007 closing
rate of EUR1 = US$1.4717 for data as of December
2007.
|
|
●
|
our ability
to obtain additional financing may be limited, which could limit, among
other things, our ability to exploit growth
opportunities;
|
|
●
|
a substantial
portion of our cash flow from operations may be required to make debt
service payments;
|
|
●
|
we are
exposed to increases in interest rates because a portion of our debt bears
interest at variable rates;
|
|
●
|
we may be
more leveraged than certain of our
competitors;
|
|
●
|
we may be
more vulnerable to economic downturns and adverse changes in our
business;
|
|
●
|
our ability
to withstand competitive pressure may be more limited;
and
|
|
●
|
certain of
our financing arrangements contain covenants and conditions that may
restrict the activities of certain Group
companies.
|
|
●
|
unexpected
losses of customers or suppliers of the Acquired
Business;
|
|
●
|
challenges in
integrating IT systems and administrative
services;
|
|
●
|
difficulties
in retaining management and key personnel and in working cooperatively
with the employees of the Acquired
Business;
|
|
●
|
difficulties
in integrating the financial, technological and management standards,
processes, procedures and controls of the Acquired Business with those of
our existing operations;
|
|
●
|
the
performance by M-real and its parent company of their obligations under
various agreements they will enter with us, including supply
agreements;
|
|
●
|
any inability
of our management to cause our best practices to be applied to the
Acquired Business;
|
|
●
|
challenges in
managing the increased scope, geographic diversity and complexity of our
operations; and
|
|
●
|
difficulties
in mitigating contingent and assumed
liabilities.
|
Sales
by Source
|
Sales
by destination
|
|||||||||||||||||||||||||||||||
Nine
Months
ended
June
2008
|
2007
|
2006
|
2005
|
Nine
Months
ended
June
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||||||||
North
America
|
28 | % | 28 | % | 29 | % | 29 | % | 29 | % | 29 | % | 30 | % | 30 | % | ||||||||||||||||
Europe
|
47 | % | 45 | % | 44 | % | 45 | % | 40 | % | 39 | % | 40 | % | 40 | % | ||||||||||||||||
Southern
Africa
|
25 | % | 27 | % | 27 | % | 26 | % | 15 | % | 15 | % | 15 | % | 15 | % | ||||||||||||||||
Far East and
others
|
— | — | — | — | 16 | % | 17 | % | 15 | % | 15 | % | ||||||||||||||||||||
Total
|
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
September
2008
|
2007
|
2006
|
2005
|
|||||||||||||
North
America
|
17 | % | 20 | % | 30 | % | 49 | % | ||||||||
Europe &
elsewhere
|
14 | % | 7 | % | 10 | % | 10 | % | ||||||||
Southern
Africa
|
69 | % | 73 | % | 60 | % | 41 | % | ||||||||
100 | % | 100 | % | 100 | % | 100 | % |
|
(a)
|
New
acquisitions, expansions, restructuring, cost-reduction initiatives, our
ability to maintain and continuously improve operational efficiencies and
performance, and other significant factors impacting
costs;
|
|
(b)
|
cyclical
nature of the industry and its impact on sales
volume;
|
|
(c)
|
movement in
market prices for products and for raw materials and other input costs of
manufacturing;
|
|
(d)
|
sensitivity
to currency movements and inflation rates;
and
|
|
(e)
|
the South
African economic and political environment, and environmental
matters.
|
Exchange
Rates
|
Nine
Months
ended
June
2008
|
Nine
Months
ended
June
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
Period end
rate : US$1=ZAR
|
7.9145 | 7.0393 | 6.8713 | 7.7738 | 6.3656 | |||||||||||||||
Average rate
YTD : US$1=ZAR
|
7.3236 | 7.2121 | 7.1741 | 6.6039 | 6.2418 | |||||||||||||||
Period end
rate : EUR1=US$
|
1.5795 | 1.3542 | 1.4272 | 1.2672 | 1.2030 | |||||||||||||||
Average rate
YTD : EUR1=US$
|
1.5071 | 1.3178 | 1.3336 | 1.2315 | 1.2659 |
|
●
|
External
borrowings are taken up in the functional currency of the operating
company concerned and, if not, then the exposure is hedged. Where
appropriate we aim, in accordance with IFRS, to apply hedge accounting
treatment to avoid volatility in our results due to mark-to-market effects
of such hedging instruments.
|
|
●
|
Any debtors
or creditors not in the operating currency of the mill are hedged. Sales
are hedged from the time of invoicing, purchases from the time of the
approval of the capital expenditures in the case of capital expenditures,
and other purchases are hedged, in most instances, at the time the order
is placed.
|
|
●
|
Exposures are
hedged through our central treasury, where external hedging instruments
are contracted after netting the various Group
exposures.
|
|
●
|
Variations in
this policy are considered from time to time, but any deviations from the
central treasury policy are always subject to prior
approval.
|
|
●
|
No
speculative positions are
permitted.
|
|
I.
|
Sappi Fine
Paper (“SFP”), which consists of Sappi Fine Paper North America (“SFPNA”),
Sappi Fine Paper Europe (“SFPE”) and Sappi Fine Paper South Africa
(“SFPSA”); and
|
|
II.
|
Sappi Forest
Products (“FP”), which consists of Sappi Kraft (“Kraft”), Saiccor and
Sappi Forests (“Forests”). Kraft and Saiccor are jointly referred to as
the Pulp and Paper business of FP and Forests comprises the forests
business for purposes of this discussion and analysis. The volume, revenue
and cost relationship within the Forests business is substantially
different to that of the pulp and paper
business.
|
Key
Figures
|
Nine
Months
ended
June
2008
|
Nine
Months
ended
June
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(Tonnes
’000)
|
||||||||||||||||||||
Sales
volume
|
5,093 | 5,083 | 6,863 | 7,199 | 7,479 | |||||||||||||||
(US$
million)
|
||||||||||||||||||||
Sales
value
|
4,344 | 3,882 | 5,304 | 4,941 | 5,018 | |||||||||||||||
Operating
profit/(loss)
|
289 | 296 | 383 | 125 | (109 | ) | ||||||||||||||
Net
income/(loss)
|
134 | 127 | 202 | (4 | ) | (184 | ) | |||||||||||||
Basic EPS (US
cents)
|
59 | 56 | 89 | (2 | ) | (81 | ) |
Nine Months
ended June 2008
|
Nine
Months
ended
June 2007
|
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
Variance
|
||||||||||||||||||||||||||||||||||||||||||
Operating
Profit/(Loss)
|
Value
|
Value
|
%
|
Value
|
Value
|
Value
|
%
|
Value
|
Value
|
%
|
Value
|
|||||||||||||||||||||||||||||||||
(US$
million, except percentages)
|
||||||||||||||||||||||||||||||||||||||||||||
Fine
Paper
|
||||||||||||||||||||||||||||||||||||||||||||
North
America
|
62 | 49 | 377 | 13 | 22 | 38 | — | (16 | ) | 243 | — | (259 | ) | |||||||||||||||||||||||||||||||
Europe
|
47 | (24 | ) | (34 | ) | 71 | 88 | 115 | — | (27 | ) | (111 | ) | (132 | ) | 84 | ||||||||||||||||||||||||||||
South
Africa
|
5 | (1 | ) | (17 | ) | 6 | 9 | 15 | — | (6 | ) | 5 | — | (11 | ) | |||||||||||||||||||||||||||||
Total
|
114 | 24 | 27 | 90 | 119 | 168 | — | (49 | ) | 137 | — | (186 | ) | |||||||||||||||||||||||||||||||
Forest
Products
|
167 | (45 | ) | (21 | ) | 212 | 264 | 89 | 51 | 175 | 92 | 111 | 83 | |||||||||||||||||||||||||||||||
Corporate
|
8 | 14 | — | (6 | ) | — | 1 | (1 | ) | 5 | — | (6 | ) | |||||||||||||||||||||||||||||||
Total
|
289 | (7 | ) | (2 | ) | 296 | 383 | 258 | 206 | 125 | 234 | — | (109 | ) |
Nine Months
ended June 2008
|
Nine
Months
ended
June 2007
|
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
Variance
|
||||||||||||||||||||||||||||||||||||||||||
Sales
Volume
|
Volume
|
Volume
|
%
|
Volume
|
Volume
|
Volume
|
%
|
Volume
|
Volume
|
%
|
Volume
|
|||||||||||||||||||||||||||||||||
(Tonnes
’000, except percentages)
|
||||||||||||||||||||||||||||||||||||||||||||
Fine
Paper
|
||||||||||||||||||||||||||||||||||||||||||||
North
America
|
1,164 | 56 | 5 | 1,108 | 1,506 | 80 | 6 | 1,426 | (7 | ) | — | 1,433 | ||||||||||||||||||||||||||||||||
Europe
|
1,918 | 58 | 3 | 1,860 | 2,493 | 43 | 2 | 2,450 | 23 | 1 | 2,427 | |||||||||||||||||||||||||||||||||
South
Africa
|
246 | (14 | ) | (5 | ) | 260 | 350 | 22 | 7 | 328 | 11 | 3 | 317 | |||||||||||||||||||||||||||||||
Total
|
3,328 | 100 | 3 | 3,228 | 4,349 | 145 | 3 | 4,204 | 27 | 1 | 4,177 | |||||||||||||||||||||||||||||||||
Forest
Products
|
||||||||||||||||||||||||||||||||||||||||||||
Pulp &
Paper
|
1,039 | (28 | ) | (3 | ) | 1,067 | 1,484 | 14 | 1 | 1,470 | (95 | ) | (6 | ) | 1,565 | |||||||||||||||||||||||||||||
Forestry
|
726 | (62 | ) | (8 | ) | 788 | 1,030 | (495 | ) | (32 | ) | 1,525 | (212 | ) | (12 | ) | 1,737 | |||||||||||||||||||||||||||
Total
|
1,765 | (90 | ) | (5 | ) | 1,855 | 2,514 | (481 | ) | (16 | ) | 2,995 | (307 | ) | (9 | ) | 3,302 | |||||||||||||||||||||||||||
Total
|
5,093 | 10 | — | 5,083 | 6,863 | (336 | ) | (5 | ) | 7,199 | (280 | ) | (4 | ) | 7,479 |
Nine Months
ended June 2008
|
Nine
Months
ended
June
2007
|
|||||||||||||||
Variance
|
||||||||||||||||
Sales
Value
|
Value
|
Value
|
%
|
Value
|
||||||||||||
(US$
million, except percentages)
|
||||||||||||||||
Fine
Paper
|
||||||||||||||||
North
America
|
1,231 | 124 | 11 | 1,107 | ||||||||||||
Europe
|
2,040 | 272 | 15 | 1,768 | ||||||||||||
South
Africa
|
271 | 8 | 3 | 263 | ||||||||||||
Total
|
3,542 | 404 | 13 | 3,138 | ||||||||||||
Forest
Products
|
||||||||||||||||
Pulp &
Paper
|
747 | 53 | 8 | 694 | ||||||||||||
Forestry
|
55 | 5 | 10 | 50 | ||||||||||||
Total
|
802 | 58 | 8 | 744 | ||||||||||||
Total
|
4,344 | 462 | 12 | 3,882 |
2007
|
2006
|
2005
|
||||||||||||||||||||||||||
Variance
|
Variance
|
|||||||||||||||||||||||||||
Sales
Value
|
Value
|
Value
|
%
|
Value
|
Value
|
%
|
Value
|
|||||||||||||||||||||
(US$
million)
|
||||||||||||||||||||||||||||
Fine
Paper
|
||||||||||||||||||||||||||||
North
America
|
1,511 | 72 | 5 | 1,439 | (19 | ) | (1 | ) | 1,458 | |||||||||||||||||||
Europe
|
2,387 | 193 | 9 | 2,194 | (45 | ) | (2 | ) | 2,239 | |||||||||||||||||||
South
Africa
|
358 | 33 | 10 | 325 | 2 | 1 | 323 | |||||||||||||||||||||
Total
|
4,256 | 298 | 8 | 3,958 | (62 | ) | (2 | ) | 4,020 | |||||||||||||||||||
Forest
Products
|
||||||||||||||||||||||||||||
Pulp &
Paper
|
979 | 83 | 9 | 896 | (12 | ) | (1 | ) | 908 | |||||||||||||||||||
Forestry
|
69 | (18 | ) | (21 | ) | 87 | (3 | ) | (3 | ) | 90 | |||||||||||||||||
Total
|
1,048 | 65 | 7 | 983 | (15 | ) | (2 | ) | 998 | |||||||||||||||||||
Total
|
5,304 | 363 | 7 | 4,941 | (77 | ) | (2 | ) | 5,018 |
Nine
Months ended June 2008
|
||||||||||||||||
Sales
Variance Analysis vs. Comparable Period in Previous
Year
|
Volume
|
Price
|
Exchange
Rate
|
Total
|
||||||||||||
(US$
million)
|
||||||||||||||||
Fine
Paper
|
||||||||||||||||
North
America
|
56 | 68 | 124 | |||||||||||||
Europe
|
55 | (39 | ) | 256 | 272 | |||||||||||
South
Africa
|
(14 | ) | 26 | (4 | ) | 8 | ||||||||||
Total
|
97 | 55 | 252 | 404 | ||||||||||||
Forest
Products
|
||||||||||||||||
Pulp &
Paper
|
(18 | ) | 83 | (12 | ) | 53 | ||||||||||
Forestry
|
(4 | ) | 10 | (1 | ) | 5 | ||||||||||
Total
|
(22 | ) | 93 | (13 | ) | 58 | ||||||||||
Total
|
75 | 148 | 239 | 462 |
2007
|
2006
|
|||||||||||||||||||||||||||||||
Sales
Variance Analysis vs.
Previous
Year
|
Volume
|
Price
|
Exchange
Rate
|
Total
|
Volume
|
Price
|
Exchange
Rate
|
Total
|
||||||||||||||||||||||||
(US$
million)
|
||||||||||||||||||||||||||||||||
Fine
Paper
|
||||||||||||||||||||||||||||||||
North
America
|
81 | (9 | ) | 72 | (7 | ) | (12 | ) | (19 | ) | ||||||||||||||||||||||
Europe
|
39 | (28 | ) | 182 | 194 | 21 | (5 | ) | (61 | ) | (45 | ) | ||||||||||||||||||||
South
Africa
|
22 | 41 | (30 | ) | 32 | 11 | 10 | (19 | ) | 2 | ||||||||||||||||||||||
Total
|
142 | 4 | 152 | 298 | 25 | (7 | ) | (80 | ) | (62 | ) | |||||||||||||||||||||
Forest
Products
|
||||||||||||||||||||||||||||||||
Pulp &
Paper
|
9 | 159 | (85 | ) | 83 | (55 | ) | 95 | (52 | ) | (12 | ) | ||||||||||||||||||||
Forestry
|
(28 | ) | 16 | (6 | ) | (18 | ) | (11 | ) | 13 | (5 | ) | (3 | ) | ||||||||||||||||||
Total
|
(19 | ) | 175 | (91 | ) | 65 | (66 | ) | 108 | (57 | ) | (15 | ) | |||||||||||||||||||
Total
|
123 | 179 | 61 | 363 | (41 | ) | 101 | (137 | ) | (77 | ) |
Nine Months
to
June 2008
|
Nine
Months
to June 2007
|
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
Variance
|
||||||||||||||||||||||||||||||||||||||||||
Sales
Price Development
|
US$/
Tonne
|
US$/
Tonne
|
%
|
US$/
Tonne
|
US$/
Tonne
|
US$/
Tonne
|
%
|
US$/
Tonne
|
US$/
Tonne
|
%
|
US$/
Tonne
|
|||||||||||||||||||||||||||||||||
Fine
Paper
|
||||||||||||||||||||||||||||||||||||||||||||
North
America
|
1,058 | 59 | 6 | 999 | 1,003 | (6 | ) | (1 | ) | 1,009 | (8 | ) | (1 | ) | 1,017 | |||||||||||||||||||||||||||||
Europe
|
1,064 | 113 | 12 | 951 | 957 | 61 | 7 | 896 | (27 | ) | (3 | ) | 923 | |||||||||||||||||||||||||||||||
South
Africa
|
1,102 | 90 | 9 | 1,012 | 1,023 | 32 | 3 | 991 | (28 | ) | (3 | ) | 1,019 | |||||||||||||||||||||||||||||||
Total
|
1,064 | 92 | 9 | 972 | 979 | 38 | 4 | 941 | (21 | ) | (2 | ) | 962 | |||||||||||||||||||||||||||||||
Forest
Products
|
||||||||||||||||||||||||||||||||||||||||||||
Pulp &
Paper
|
719 | 69 | 11 | 650 | 660 | 50 | 8 | 610 | 30 | 5 | 580 | |||||||||||||||||||||||||||||||||
Forestry
|
76 | 13 | 21 | 63 | 67 | 10 | 18 | 57 | 5 | 10 | 52 | |||||||||||||||||||||||||||||||||
Total
|
454 | 53 | 13 | 401 | 417 | 89 | 27 | 328 | 26 | 9 | 302 | |||||||||||||||||||||||||||||||||
Total
|
853 | 89 | 12 | 764 | 773 | 87 | 13 | 686 | 15 | 2 | 671 |
Nine Months
ended June 2008
|
Nine Months
ended June 2007
|
|||||||||||||||||||||||
Variance
|
||||||||||||||||||||||||
Operating
Costs
|
Costs
US$
Million
|
US$/Tonne
|
Value
|
%
|
Costs
US$
Million
|
US$/Tonne
|
||||||||||||||||||
Variable
Costs
|
||||||||||||||||||||||||
Delivery
|
371 | 73 | 43 | 13 | 328 | 65 | ||||||||||||||||||
Manufacturing
|
2,258 | 443 | 287 | 15 | 1,971 | 388 | ||||||||||||||||||
Total
Variable
|
2,629 | 516 | 330 | 14 | 2,299 | 453 | ||||||||||||||||||
Fixed
Costs
|
1,434 | 282 | 96 | 7 | 1,338 | 263 | ||||||||||||||||||
Fair value
plantation
|
(67 | ) | (13 | ) | 46 | (41 | ) | (113 | ) | (22 | ) | |||||||||||||
Impairment
|
— | — | — | — | — | — | ||||||||||||||||||
Restructuring
|
— | — | — | — | — | — | ||||||||||||||||||
Pension
cost
|
— | — | — | — | — | — | ||||||||||||||||||
Profit on
sale of Nash
|
— | — | — | — | — | — | ||||||||||||||||||
Fire
damage
|
— | — | — | — | — | — | ||||||||||||||||||
Other
|
59 | 12 | (3 | ) | (5 | ) | 62 | 12 | ||||||||||||||||
Total
|
4,055 | 797 | 469 | 13 | 3,586 | 706 |
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
|||||||||||||||||||||||||||||||||||||||
Operating
Costs
|
Costs
US$
Million
|
US$/
Tonne
|
Value
|
%
|
Costs
US$
Million
|
US$/
Tonne
|
Value
|
%
|
Costs
US$
Million
|
US$/
Tonne
|
||||||||||||||||||||||||||||||
Variable
Costs
|
||||||||||||||||||||||||||||||||||||||||
Delivery
|
453 | 66 | 12 | 3 | 441 | 61 | (10 | ) | (2 | ) | 451 | 60 | ||||||||||||||||||||||||||||
Manufacturing
|
2,685 | 391 | 169 | 7 | 2,516 | 349 | 90 | 4 | 2,426 | 324 | ||||||||||||||||||||||||||||||
Total
Variable
|
3,138 | 457 | 181 | 6 | 2,957 | 410 | 80 | 3 | 2,877 | 384 | ||||||||||||||||||||||||||||||
Fixed
Costs
|
1,808 | 263 | 9 | 1 | 1,799 | 250 | (135 | ) | (7 | ) | 1,934 | 259 | ||||||||||||||||||||||||||||
Fair value
plantation
|
(130 | ) | (19 | ) | (26 | ) | 25 | (104 | ) | (14 | ) | 14 | (12 | ) | (118 | ) | (16 | ) | ||||||||||||||||||||||
Impairment
|
— | — | 31 | (100 | ) | (31 | ) | (4 | ) | (262 | ) | (113 | ) | 231 | 31 | |||||||||||||||||||||||||
Restructuring
|
(7 | ) | (1 | ) | (57 | ) | (114 | ) | 50 | 7 | 29 | 138 | 21 | 3 | ||||||||||||||||||||||||||
Pension
cost
|
— | — | 1 | (100 | ) | (1 | ) | — | (42 | ) | (102 | ) | 41 | 5 | ||||||||||||||||||||||||||
Profit on
sale of Nash
|
(26 | ) | (4 | ) | (26 | ) | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Fire
damage
|
17 | 2 | 17 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Other
|
121 | 18 | (25 | ) | (17 | ) | 146 | 20 | 5 | 4 | 141 | 19 | ||||||||||||||||||||||||||||
Total
|
4,921 | 716 | 105 | 2 | 4,816 | 669 | (311 | ) | (6 | ) | 5,127 | 685 |
Nine Months
ended June 2008
|
Nine Months
ended June 2007
|
|||||||||||||||||||||||
Variance
|
||||||||||||||||||||||||
Variable
Manufacturing Costs
|
US$
Million
|
US$/Tonne
|
Value
|
%
|
US$
Million
|
US$/Tonne
|
||||||||||||||||||
Wood
|
535 | 105 | 60 | 13 | 475 | 93 | ||||||||||||||||||
Energy
|
417 | 82 | 91 | 28 | 326 | 64 | ||||||||||||||||||
Pulp
|
598 | 117 | 130 | 28 | 468 | 92 | ||||||||||||||||||
Chemical &
Other
|
708 | 139 | 6 | 1 | 702 | 138 | ||||||||||||||||||
Total
|
2,258 | 443 | 287 | 15 | 1,971 | 388 |
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
|||||||||||||||||||||||||||||||||||||||
Variable
Manufacturing Costs
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
||||||||||||||||||||||||||||||
Wood
|
635 | 93 | 4 | 1 | 631 | 88 | (16 | ) | (2 | ) | 647 | 87 | ||||||||||||||||||||||||||||
Energy
|
438 | 64 | 5 | 1 | 433 | 60 | 68 | 19 | 365 | 49 | ||||||||||||||||||||||||||||||
Pulp
|
623 | 91 | 60 | 11 | 563 | 78 | 49 | 10 | 514 | 69 | ||||||||||||||||||||||||||||||
Chemical &
Other
|
989 | 143 | 100 | 11 | 889 | 124 | (11 | ) | (1 | ) | 900 | 120 | ||||||||||||||||||||||||||||
Total
|
2,685 | 391 | 169 | 7 | 2,516 | 350 | 90 | 4 | 2,426 | 324 |
Nine Months
ended June 2008
|
||||||||||||||||
Variable
Cost Movement Analysis vs. Comparable Period in Previous
Year
|
Volume
|
Exchange
Rate
|
Price
|
Total
|
||||||||||||
(US$
million)
|
||||||||||||||||
Wood
|
33 | 17 | 10 | 60 | ||||||||||||
Energy
|
11 | 24 | 56 | 91 | ||||||||||||
Pulp
|
48 | 50 | 32 | 130 | ||||||||||||
Chemical &
Other
|
(77 | ) | 55 | 28 | 6 | |||||||||||
Total
|
15 | 146 | 126 | 287 |
2007
|
2006
|
|||||||||||||||||||||||||||||||
Variable
Cost Movement Analysis vs. Previous Year
|
Volume
|
Exchange
Rate
|
Price
|
Total
|
Volume
|
Exchange
Rate
|
Price
|
Total
|
||||||||||||||||||||||||
(US$
million)
|
||||||||||||||||||||||||||||||||
Wood
|
(43 | ) | 5 | 42 | 4 | (39 | ) | (9 | ) | 32 | (16 | ) | ||||||||||||||||||||
Energy
|
(7 | ) | 7 | 5 | 5 | (3 | ) | (11 | ) | 82 | 68 | |||||||||||||||||||||
Pulp
|
(15 | ) | 25 | 50 | 60 | 25 | (14 | ) | 38 | 49 | ||||||||||||||||||||||
Chemical &
Other
|
71 | 26 | 3 | 100 | 17 | (27 | ) | (1 | ) | (11 | ) | |||||||||||||||||||||
Total
|
6 | 63 | 100 | 169 | — | (61 | ) | 151 | 90 |
Nine Months
ended June 2008
|
Nine Months
ended June 2007
|
|||||||||||||||||||||||
Variance
|
||||||||||||||||||||||||
Regional
Variable Manufacturing Costs
|
US$
Million
|
US$/Tonne
|
Value
|
%
|
US$
Million
|
US$/Tonne
|
||||||||||||||||||
SFPNA
|
682 | 586 | 40 | 6 | 642 | 579 | ||||||||||||||||||
SFPE
|
1,206 | 629 | 189 | 19 | 1,017 | 547 | ||||||||||||||||||
SFPSA
|
160 | 650 | 2 | 1 | 158 | 608 | ||||||||||||||||||
Forest
Products
|
386 | 219 | 57 | 17 | 329 | 177 |
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
|||||||||||||||||||||||||||||||||||||||
Regional
Variable Manufacturing Costs
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
||||||||||||||||||||||||||||||
SFPNA
|
869 | 577 | 44 | 5 | 825 | 579 | 42 | 5 | 783 | 546 | ||||||||||||||||||||||||||||||
SFPE
|
1,370 | 550 | 139 | 11 | 1,231 | 502 | 63 | 5 | 1,168 | 481 | ||||||||||||||||||||||||||||||
SFPSA
|
210 | 600 | 7 | 3 | 203 | 619 | 7 | 4 | 196 | 618 | ||||||||||||||||||||||||||||||
Forest
Products
|
462 | 184 | (22 | ) | (5 | ) | 484 | 162 | (6 | ) | (1 | ) | 490 | 148 |
Nine Months
ended June 2008
|
Nine Months
ended June 2007
|
|||||||||||||||||||||||
Variance
|
||||||||||||||||||||||||
Fixed
Costs
|
US$
Million
|
US$/Tonne
|
Value
|
%
|
US$
Million
|
US$/Tonne
|
||||||||||||||||||
Personnel
|
763 | 150 | 76 | 11 | 687 | 135 | ||||||||||||||||||
Maintenance
|
188 | 37 | 17 | 10 | 171 | 34 | ||||||||||||||||||
Depreciation
|
281 | 55 | — | — | 281 | 55 | ||||||||||||||||||
Other
|
202 | 40 | 3 | 2 | 199 | 39 | ||||||||||||||||||
Total
|
1,434 | 282 | 96 | 7 | 1,338 | 263 |
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
|||||||||||||||||||||||||||||||||||||||
Fixed
Costs
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
||||||||||||||||||||||||||||||
Personnel
|
926 | 135 | 48 | 5 | 878 | 122 | (103 | ) | (10 | ) | 981 | 131 | ||||||||||||||||||||||||||||
Maintenance
|
236 | 34 | 7 | 3 | 229 | 32 | (29 | ) | (11 | ) | 258 | 34 | ||||||||||||||||||||||||||||
Depreciation
|
372 | 54 | (15 | ) | (4 | ) | 387 | 54 | (29 | ) | (7 | ) | 416 | 56 | ||||||||||||||||||||||||||
Other
|
274 | 40 | (31 | ) | (10 | ) | 305 | 42 | 26 | 9 | 279 | 37 | ||||||||||||||||||||||||||||
Total
|
1,808 | 263 | 9 | 1 | 1,799 | 250 | (135 | ) | (7 | ) | 1,934 | 259 |
Nine Months
ended June 2008
|
Nine Months
ended June 2007
|
|||||||||||||||||||||||
Variance
|
||||||||||||||||||||||||
Regional
Fixed Costs
|
US$
Million
|
US$/Tonne
|
Value
|
%
|
US$
Million
|
US$/Tonne
|
||||||||||||||||||
SFPNA
|
411 | 353 | 7 | 2 | 404 | 365 | ||||||||||||||||||
SFPE
|
651 | 339 | 65 | 11 | 586 | 315 | ||||||||||||||||||
SFPSA
|
84 | 341 | 5 | 6 | 79 | 304 | ||||||||||||||||||
Forest
Products
|
302 | 171 | 31 | 11 | 271 | 146 |
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||||
Variance
|
Variance
|
|||||||||||||||||||||||||||||||||||||||
Regional
Fixed Costs
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
Value
|
%
|
US$
Million
|
US$/
Tonne
|
||||||||||||||||||||||||||||||
SFPNA
|
542 | 360 | (19 | ) | (3 | ) | 561 | 393 | (59 | ) | (10 | ) | 620 | 433 | ||||||||||||||||||||||||||
SFPE
|
778 | 312 | 8 | 1 | 770 | 314 | (52 | ) | (6 | ) | 822 | 339 | ||||||||||||||||||||||||||||
SFPSA
|
107 | 306 | 3 | 3 | 104 | 317 | (8 | ) | (7 | ) | 112 | 353 | ||||||||||||||||||||||||||||
Forest
Products
|
374 | 149 | (3 | ) | (1 | ) | 377 | 126 | (36 | ) | (9 | ) | 413 | 125 |
Nine
Months
ended
June
|
||||||||||||||||||||
Cash
Flow
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Cash
generated by operations
|
487 | 424 | 585 | 396 | 569 | |||||||||||||||
Movement in
working capital
|
(134 | ) | (80 | ) | 60 | (17 | ) | (30 | ) | |||||||||||
Finance
costs
|
(150 | ) | (109 | ) | (162 | ) | (138 | ) | (127 | ) | ||||||||||
Taxation
|
(56 | ) | (18 | ) | (27 | ) | (13 | ) | (43 | ) | ||||||||||
Capital
expenditure
|
(368 | ) | (320 | ) | (442 | ) | (303 | ) | (293 | ) | ||||||||||
Cash
generated utilized
|
(277 | ) | (117 | ) | 24 | (127 | ) | (78 | ) |
Nine
Months
ended
June
|
||||||||||||||||||||
Non-cash
Items
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Depreciation
|
283 | 282 | 374 | 391 | 422 | |||||||||||||||
Fellings
|
61 | 52 | 70 | 74 | 66 | |||||||||||||||
Asset
Impairments & closures
|
3 | 1 | 2 | (14 | ) | 232 | ||||||||||||||
Plantation
fair value-price
|
(12 | ) | (56 | ) | (54 | ) | (34 | ) | (60 | ) | ||||||||||
Plantation
fair value-volume
|
(55 | ) | (57 | ) | (76 | ) | (70 | ) | (58 | ) | ||||||||||
Post-employment
benefits
|
(65 | ) | (80 | ) | (101 | ) | (68 | ) | — | |||||||||||
Other
|
(17 | ) | (14 | ) | (13 | ) | (9 | ) | 76 | |||||||||||
198 | 128 | 202 | 270 | 678 |
Nine
Months
ended
June
|
||||||||||||||||||||
Investing
Activities
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Capital
expenditure
|
368 | 320 | 442 | 303 | 293 | |||||||||||||||
Proceeds on
disposals
|
(3 | ) | (48 | ) | (50 | ) | (5 | ) | (5 | ) | ||||||||||
Investments
and loans
|
(14 | ) | (7 | ) | (28 | ) | (11 | ) | 91 | |||||||||||
351 | 265 | 364 | 287 | 379 |
Nine
Months
ended
June
|
||||||||||||||||||||
Capital
Expenditure by Region
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
SFPNA
|
98 | 28 | 42 | 48 | 76 | |||||||||||||||
SFPE
|
48 | 72 | 102 | 136 | 109 | |||||||||||||||
SFPSA
|
5 | 6 | 12 | 19 | 22 | |||||||||||||||
Forest
Products
|
217 | 213 | 285 | 99 | 83 | |||||||||||||||
Other
|
— | 1 | 1 | 1 | 3 | |||||||||||||||
Total
|
368 | 320 | 442 | 303 | 293 |
Nine
Months
ended
June
|
|||||||||||||||||||||
2008
|
2007
|
2007
|
2006
|
2005
|
Rationale
|
||||||||||||||||
(US$
million)
|
|||||||||||||||||||||
Sappi Fine
Paper North America
|
— | — | 1 | — | 26 |
Relates in
2005 mainly to product improvement and cost reductions at Cloquet
mill.
|
|||||||||||||||
Sappi Fine
Paper Europe
|
4 | 48 | 59 | 81 | 58 |
The majority
of the spend relates to the energy supply project at Gratkorn
mill.
|
|||||||||||||||
Sappi Forest
Products—Saiccor
|
190 | 206 | 247 | 32 | — |
Relating to
the capacity increase project at Saiccor.
|
|||||||||||||||
Sappi Forest
Products—Other
|
10 | — | 18 | 29 | 27 |
Relating
mainly to process improvement.
|
|||||||||||||||
Sappi Fine
Paper South Africa
|
1 | — | 1 | 1 | — | ||||||||||||||||
Total
|
205 | 254 | 326 | 143 | 111 |
Nine
Months
ended
June
|
||||||||||||||||||||
Gross
Debt
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Long-term
interest-bearing liabilities
|
1,882 | 1,623 | 1,828 | 1,634 | 1,600 | |||||||||||||||
Short-term
interest-bearing liabilities
|
990 | 854 | 771 | 694 | 616 | |||||||||||||||
Bank
overdraft
|
22 | 23 | 22 | 9 | 159 | |||||||||||||||
Gross
interest-bearing liabilities
|
2,894 | 2,500 | 2,621 | 2,337 | 2,375 |
Nine
Months
ended
June
|
||||||||||||||||||||
Cash
Position
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Cash
equivalents
|
227 | 187 | 364 | 224 | 367 | |||||||||||||||
Cash
position
|
227 | 187 | 364 | 224 | 367 |
Nine
Months
ended
June
|
||||||||||||||||||||
Total
Assets Excluding Cash Equivalents
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Gross
interest-bearing liabilities
|
2,894 | 2,500 | 2,621 | 2,337 | 2,375 | |||||||||||||||
Shareholder’s
equity
|
1,669 | 1,635 | 1,816 | 1,386 | 1,589 | |||||||||||||||
Other
liabilities
|
1,769 | 1,847 | 1,907 | 1,794 | 1,925 | |||||||||||||||
Cash
equivalents
|
(227 | ) | (187 | ) | (364 | ) | (224 | ) | (367 | ) | ||||||||||
Total
assets excluding cash equivalents
|
6,105 | 5,795 | 5,980 | 5,293 | 5,522 |
Nine
Months
ended
June
|
||||||||||||||||||||
Total
Assets Excluding Cash Equivalents
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Gross
interest-bearing liabilities
|
47 | 43 | 44 | 44 | 43 | |||||||||||||||
Shareholder’s
equity
|
28 | 28 | 30 | 26 | 29 | |||||||||||||||
Other
liabilities
|
29 | 32 | 32 | 34 | 35 | |||||||||||||||
Cash
equivalents
|
(4 | ) | (3 | ) | (6 | ) | (4 | ) | (7 | ) | ||||||||||
Total
assets excluding cash equivalents
|
100 | 100 | 100 | 100 | 100 |
Nine
Months
ended
June
|
||||||||||||||||
Gross
Debt Movement Analysis
|
2008
|
2007
|
2007
|
2006
|
||||||||||||
(US$
million)
|
||||||||||||||||
Gross
debt-beginning of period
|
2,621 | 2,337 | 2,337 | 2,375 | ||||||||||||
Cash
(generated)/utilized during period
|
277 | 117 | (24 | ) | 127 | |||||||||||
Currency &
fair value impact
|
133 | 83 | 168 | (22 | ) | |||||||||||
3,031 | 2,537 | 2,481 | 2,480 | |||||||||||||
Increase/(decline)
in cash equivalents
|
(137 | ) | (37 | ) | 140 | (143 | ) | |||||||||
Gross
debt-end of period
|
2,894 | 2,500 | 2,621 | 2,337 |
Nine
Months
ended
June
|
||||||||||||||||||||
Debt
Profile
|
2008
|
2007
|
2007
|
2006
|
2005
|
|||||||||||||||
(US$
million)
|
||||||||||||||||||||
Long-term
debt
|
1,882 | 1,623 | 1,828 | 1,634 | 1,600 | |||||||||||||||
Short-term
debt
|
990 | 854 | 771 | 694 | 616 | |||||||||||||||
Bank
overdraft
|
22 | 23 | 22 | 9 | 159 | |||||||||||||||
Gross
interest-bearing liabilities
|
2,894 | 2,500 | 2,621 | 2,337 | 2,375 |
At
June 2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||||||||||||
Gross
debt by currency ratio
|
%
|
US$
million
|
%
|
US$
million
|
%
|
US$
million
|
%
|
US$
million
|
||||||||||||||||||||||||
USD
|
34 | 997 | 37 | 964 | 48 | 1,125 | 43 | 1,012 | ||||||||||||||||||||||||
EUR &
CHF
|
52 | 1,503 | 49 | 1,294 | 40 | 933 | 46 | 1,105 | ||||||||||||||||||||||||
ZAR
|
14 | 394 | 14 | 363 | 12 | 279 | 11 | 258 | ||||||||||||||||||||||||
Total
|
100 | 2,894 | 100 | 2,621 | 100 | 2,337 | 100 | 2,375 |
As
of June
|
||||||||||||||||||||
2008
|
2007
|
2007
|
2006
|
2005
|
||||||||||||||||
(US$
million, except percentages)
|
||||||||||||||||||||
Gross
debt
|
2,894 | 2,500 | 2,621 | 2,337 | 2,375 | |||||||||||||||
Debt &
equity
|
4,563 | 4,135 | 4,437 | 3,723 | 3,964 | |||||||||||||||
Gross debt to
capitalization ratio
|
63% | 60% | 59% | 63% | 60% |
|
●
|
lease
arrangements described in
note 26;
|
|
●
|
letters of
credit discounting, Scheck-Wechsels and securitization facilities
described in note 17; and
|
|
●
|
an equity
accounted investment described in
note 14.
|
|
(i)
|
the amount
determined in accordance with IAS 37 “Provisions, Contingent
Liabilities and Contingent Assets”;
and
|
|
(ii)
|
the amount
initially recognized less any cumulative
amortization.
|
Payments
Due by Period
|
||||||||||||||||||||
Total
|
Less
than
1 year
|
1-3
years
|
3-5
years
|
More
than
5 years
|
||||||||||||||||
Long-Term
Debt Obligations(1)
|
3,606 | 885 | 136 | 1,645 | 940 | |||||||||||||||
Capital Lease
Obligations(1)
|
58 | 13 | 17 | 10 | 18 | |||||||||||||||
Operating
Lease Obligations(2)
|
145 | 112 | 24 | 7 | 2 | |||||||||||||||
Purchase
Obligations(3)
|
46 | 26 | 20 | — | — | |||||||||||||||
Other
Long-term Liabilities Reflected on Balance Sheet(4)
|
384 | — | — | — | — | |||||||||||||||
Capital
Commitments(5)
|
188 | 184 | 4 | — | — | |||||||||||||||
Group
Total
|
4,427 | 1,220 | 201 | 1,662 | 960 |
(1)
|
Includes
interest obligations to maturity to service the debt. The principal debt
is US$2,599 million.
|
(2)
|
Operating
leases are future minimum obligations under operating leases. Refer to
note 26 of our audited financial
statements.
|
(3)
|
Unconditional
Purchase Obligations are obligations to transfer funds in the future for
fixed or minimum amounts or quantities of goods or services at fixed or
minimum prices (for example, as in take-or-pay contracts or throughput
contracts, relating to among others, timber and
power).
|
(4)
|
The Other
Long-Term Liabilities of US$384 million (fiscal
2006 US$472 million) on balance sheet, relate mainly to
post-employment benefits, post-retirement benefits other than pensions
obligations, workmen’s compensation, and other items which do not have a
payment profile. Refer to note 22 of our audited financial
statements.
|
(5)
|
Capital
commitments are commitments for which contracts have been entered into.
Refer to note 26 of our audited financial
statements.
|
As
of
|
||||||||||||||||||||||||
June
2008
|
September
2007
|
September
2006
|
||||||||||||||||||||||
Benefit
Obligation
|
Fair
value
of
plan
assets
|
Benefit
Obligation
|
Fair
value
of
plan
assets
|
Benefit
Obligation
|
Fair
value
of
plan
assets
|
|||||||||||||||||||
(US$
in million)
|
||||||||||||||||||||||||
Pensions
|
1,572 | 1,553 | 1,607 | 1,545 | 1,513 | 1,285 | ||||||||||||||||||
The South
African Surplus Recognition Restriction
|
— | — | — | — | (41 | ) | — | |||||||||||||||||
Post-retirement
Benefits other than pensions
|
171 | — | 173 | — | 164 | — |
Europe
|
North
America
|
South
Africa
|
||||||||||||||||||||||||||
June
2008
|
Sep.
2007
|
Sep.
2006
|
June
2008
|
Sep.
2007
|
Sep.
2006
|
June
2008
|
Sep.
2007
|
Sep.
2006
|
||||||||||||||||||||
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
||||||||||||||||||||
Discount rate | 6.00-6.40 | 5.10-5.75 | 4.50-5.00 | 7.10 |
6.30
|
5.75 | 10.5 | 8.25 | 8.50 | |||||||||||||||||||
Return on
assets
|
5.00-6.75 | 5.00-6.75 | 5.50-6.00 | 8.25 | 8.25 | 8.25 | 9.66 | 9.66 | 10.50 | |||||||||||||||||||
Salary
increase
|
3.00-3.50 | 3.00-3.50 | 3.00-4.00 | 3.75 | 3.50 | 3.50 | 8.3 | 6.24 | 6.00 |
Land
|
no
depreciation
|
Buildings
|
straight line
40 years
|
Plant
|
straight line
5 to 20 years
|
Vehicles
|
straight line
5 to 10 years
|
Furniture and
equipment
|
straight line
3 to 6 years
|
Nine
Months
ended
June
2008
|
Nine
Months
ended
June
2007
|
2007
|
2006
|
|||||||||||||
(US$
million)
|
||||||||||||||||
Fair
value changes:
|
||||||||||||||||
1% increase
in market prices
|
18 | 17 | 17 | 14 | ||||||||||||
1% decrease
in market prices
|
17 | (17 | ) | (17 | ) | (14 | ) | |||||||||
Discount
rate (for immature timber):
|
||||||||||||||||
1% increase
in rate
|
(4 | ) | (4 | ) | (4 | ) | (3 | ) | ||||||||
1% decrease
in rate
|
5 | 4 | 4 | 4 | ||||||||||||
Volume
assumption:
|
||||||||||||||||
1% increase
in estimate of volume
|
6 | 6 | 6 | 5 | ||||||||||||
1% decrease
in estimate of volume
|
(6 | ) | (6 | ) | (6 | ) | (5 | ) | ||||||||
Growth
assumptions:
|
||||||||||||||||
1% increase
in rate of growth
|
1 | 1 | 2 | 1 | ||||||||||||
1% decrease
in rate of growth
|
(1 | ) | (1 | ) | (2 | ) | (1 | ) |
|
●
|
all non-owner
changes in equity (that is, “comprehensive income”)—either in one
statement of comprehensive income or in two statements (a separate income
statement and a statement of comprehensive
income);
|
|
●
|
a statement
of financial position (balance sheet) as at the beginning of the earliest
comparative period in a complete set of financial statements when the
entity applies an accounting policy; retrospectively or makes a
retrospective restatement;
|
|
●
|
income tax
relating to each component of other comprehensive income;
and
|
|
●
|
reclassification
adjustments relating to components of other comprehensive
income.
|
|
●
|
which foreign
currency risks qualify for hedge accounting, and what amount can be
designated;
|
|
●
|
where within
our Group the hedging instrument can be held;
and
|
|
●
|
what amount
should be reclassified to profit or loss when the foreign operation is
disposed of.
|
|
●
|
interest
rates on interest bearing debt;
|
|
●
|
foreign
exchange rates, generating translation and transaction gains and
losses;
|
|
●
|
fair value
fluctuations on financial
instruments;
|
|
●
|
fair value
fluctuations on plantations;
|
|
●
|
credit
risk;
|
|
●
|
commodity
prices, affecting the cost of products;
and
|
|
●
|
discount
rates for post-employment benefits.
|
Pro
Forma Group Financial Statements for Sappi Limited for the year ended
September 2007 and nine months ended June 2008
|
|||
P-2 | |||
P-8 | |||
P-10 |
EUR’m
|
US$’m
|
|||||||
Gross
purchase price
|
750 | 1,184 | ||||||
Adjusted
for:
|
||||||||
External
third party net debt
|
(88 | ) | (139 | ) | ||||
Acquisition
costs
|
19 | 30 | ||||||
Working
capital variation
|
13 | 21 | ||||||
694 | 1,096 | |||||||
The purchase
price will be funded as follows:
|
||||||||
Cash
(obtained from the net proceeds from the rights issue)
|
432 | 682 | ||||||
Newly issued
Sappi shares
|
50 | 79 | ||||||
Interest
bearing vendor loan issued to M-real
|
212 | 335 | ||||||
694 | 1,096 |
|
●
|
for the year
ended September 2007, Sappi’s audited historical group income statement
for the year ended September 2007, and the audited combined income
statement of the Acquired Business for the year ended December 2007. The
financial information for the Acquired Business has been converted from
Euros into US dollars using the average exchange rate for the year ended
December 2007 of EUR1 : US$1.3755;
|
|
●
|
for the nine
months ended June 2008, Sappi’s unaudited condensed group income statement
for the nine months ended June 2008 and the unaudited condensed combined
income statements of the Acquired Business for the six months ended June
2008, and the three months ended December 2007. Financial information for
the Acquired Business for the six months ended June 2008 has been
converted from Euros into US dollars using the average exchange rate for
the six months ended June 2008 of EUR1 : US$1.5315, and for the three
months ended December 2007, have been converted from Euros into US dollars
using the average exchange rate for the three months ended December 2007
of EUR1 : US$1.4556;
|
|
●
|
as at June
2008, Sappi’s unaudited condensed interim group balance sheet as at June
2008, and the unaudited condensed combined balance sheet of the Acquired
Business as at June 2008. Financial information for the Acquired Business
as at June 2008 has been converted from Euros into US dollars using
Sappi’s June 2008 closing rate of EUR1 :
US$1.5795.
|
|
●
|
anticipated
synergies and efficiencies associated with combining the Sappi Group and
the Acquired Business due to the adoption of best practices;
and
|
|
●
|
movements in
the US Dollar / Euro exchange rate.
|
Sappi
Group
As
at June 2008
(A)
|
Acquired
Business
As
at June 2008
(B)
|
Pro
forma adjustments
|
Notes
|
Pro
forma
|
||||||||||||||||
US$
million
|
||||||||||||||||||||
ASSETS
|
||||||||||||||||||||
Non-current
assets
|
4,574 | 1,035 | (85 | ) | 5,524 | |||||||||||||||
Property,
plant and equipment
|
3,568 | 1,026 | (294 | ) | (1 | ) | 4,300 | |||||||||||||
Plantations
|
556 | — | — | 556 | ||||||||||||||||
Deferred
taxation
|
56 | — | 83 | (1 | ) | 139 | ||||||||||||||
Other
non-current assets
|
394 | 9 | 126 | (1 | ) | 529 | ||||||||||||||
Current
assets
|
1,758 | 589 | (16 | ) | 2,331 | |||||||||||||||
Inventories
|
789 | 206 | — | 995 | ||||||||||||||||
Trade and
other receivables
|
742 | 378 | (11 | ) | (1 | ) | 1,109 | |||||||||||||
Cash and cash
equivalents
|
227 | 5 | (5 | ) | (1 | ) | 227 | |||||||||||||
TOTAL
ASSETS
|
6,332 | 1,624 | (101 | ) | 7,855 | |||||||||||||||
EQUITY
AND LIABILITIES
|
||||||||||||||||||||
Shareholders’
equity
|
1,669 | 989 | (228 | ) | (2 | ) | 2,430 | |||||||||||||
Non-current
liabilities
|
2,629 | 319 | 135 | 3,083 | ||||||||||||||||
Interest-bearing
borrowings
|
1,882 | 150 | 198 | (1 | ),(3) | 2,230 | ||||||||||||||
Deferred
taxation
|
384 | 71 | (51 | ) | (1 | ) | 404 | |||||||||||||
Other
non-current liabilities
|
363 | 98 | (12 | ) | (1 | ) | 449 | |||||||||||||
Current
liabilities
|
2,034 | 316 | (8 | ) | 2,342 | |||||||||||||||
Interest-bearing
borrowings
|
990 | 71 | — | 1,061 | ||||||||||||||||
Bank
overdraft
|
22 | — | — | 22 | ||||||||||||||||
Other current
liabilities
|
946 | 245 | (8 | ) | (1 | ) | 1,183 | |||||||||||||
Taxation
payable
|
76 | — | — | 76 | ||||||||||||||||
TOTAL
EQUITY AND LIABILITIES
|
6,332 | 1,624 | (101 | ) | 7,855 | |||||||||||||||
Number of
shares in issue at balance sheet date (in millions)*
|
229.1 | 515.1 | ||||||||||||||||||
Net asset
value per share (US$)
|
7.29 | 4.72 | ||||||||||||||||||
Net tangible
asset value per share (US$)
|
7.25 | 4.45 |
*
|
The number of
shares in issue at balance sheet date has been adjusted by
286.0 million shares representing the number of shares (net of
treasury shares) to be issued as consideration for the Acquired Business
(“Settlement Shares”) of EUR 50 / US$ 79 million and the
Rights Offer of EUR 450 / US$711 million. The number of
Settlement Shares will be 11,159,702 which is based on the volume weighted
average share price of Sappi on the JSE during the 30 trading days prior
to the date of the announcement of the Transaction and the average EUR /
ZAR daily exchange rate for the same period. The number of Settlement
Shares has been adjusted for the dilutive effect of the Rights Offer and
will be adjusted for any other action by Sappi in respect of its capital
with the effect of diluting the value of its shares, or otherwise
disadvantaging M-real in respect of the Settlement Shares, prior to the
date Sappi is required to deliver the Settlement Shares. The number of new
shares was calculated as the number of shares required to satisfy the 6
for 5 rights issue raising ZAR5,815 million being the ZAR equivalent
of EUR450 million at an exchange rate of
12.925.
|
(A)
|
Financial
information for the Sappi Group has been extracted without adjustment from
Sappi’s published and unaudited condensed consolidated balance sheet as at
June 2008.
|
(B)
|
The Acquired
Business financial information has been extracted from the Acquired
Business’s unaudited condensed combined balance sheet as at June 2008. The
Acquired Business’s balance sheet was converted from Euros into US Dollars
at Sappi’s June 2008 closing rate of EUR1 :
US$1.5795.
|
(1)
|
The estimated
price for the Acquired Business is EUR750 million
(US$1,184 million), which is based on the enterprise value of the
Acquired Business (as defined in the Master Agreement) less third party
debt and adjusted by the variation from the target net working capital of
EUR235 million (US$371 million). The net debt at 30 June
2008 was EUR88 million (US$139 million) and the variation to the
target net working capital was EUR13 million (US$21 million). In
addition, it is estimated that the costs incurred in connection with the
acquisition will be approximately EUR19 million (US$30 million),
resulting in an aggregated purchase price of EUR694 million
(US$1,096 million) including fees assuming an acquisition at June
2008. The actual cash and enterprise value of the Acquired Business will
be determined at the date of completion of the Transaction and accordingly
will vary from that used in the preparation of the pro forma financials.
Any variation could have a material impact on the cost of the Acquired
Business and accordingly, the purchase price
allocation.
|
EUR’m
|
US$’m
|
|||||||
Net
assets of the Acquired Business as at June 2008
|
626 | 989 | ||||||
Cash and cash
equivalents*
|
(3 | ) | (5 | ) | ||||
VAT
receivables*
|
(7 | ) | (11 | ) | ||||
Other current
liabilities*
|
5 | 8 | ||||||
Other
non-current liabilities*
|
8 | 12 | ||||||
Deferred tax
liability**
|
32 | 51 | ||||||
Intercompany
debt***
|
87 | 137 | ||||||
Adjusted
net assets as at June 2008
|
748 | 1,181 | ||||||
Decrease in
property, plant and equipment****
|
(186 | ) | (294 | ) | ||||
Tax effect
thereon
|
52 | 83 | ||||||
Net assets
acquired
|
614 | 970 | ||||||
Goodwill
|
80 | 126 | ||||||
Aggregated
purchase price
|
694 | 1,096 |
|
*
|
These items
were included in the Acquired Business condensed carve-out balance sheet
as at June 2008 but are excluded from the Master
Agreement.
|
|
**
|
This relates
to the Kirkniemi and Kangas mills. As these are asset purchases, Sappi
will not be taking over the tax history of these mills and therefore has
reduced the deferred tax liability balance by this
amount.
|
|
***
|
The
intercompany debt will be assumed by Sappi and settled as part of the
Transaction consideration.
|
|
****
|
Management
has preliminarily determined the fair value of the mills acquired to be
less than the reported book value in the unaudited condensed combined
balance sheet of the Acquired Business as of 30 June
2008.
|
(2)
|
Adjustments
to the equity balance consist of the
following:
|
EUR’m
|
US$’m
|
|||||||
—Elimination
of the Acquired Business historical equity
|
(626 | ) | (989 | ) | ||||
—Newly issued
equity (a)
|
50 | 79 | ||||||
—Estimated
additional equity from the rights offering (b)
|
432 | 682 | ||||||
(144 | ) | (228 | ) |
|
(a)
|
As described
in the introduction, a portion of the consideration to purchase the
Acquired Business will be funded through the issuance of shares valued at
EUR50 million (US$79 million). The number of shares issued will
be 11,159,702 which is based on the volume weighted average share price of
Sappi on the JSE during the 30 trading days prior to the announcement of
the signing of the Transaction and on the average EUR / ZAR daily closing
exchange rate for the same period. The number of Settlement Shares has
been adjusted for the dilutive effect of the Rights Offer and will be
adjusted for any other action by Sappi in respect of its capital with the
effect of diluting the value of its shares, or otherwise disadvantaging
M-real in respect of the Settlement Shares, prior to the date Sappi is
required to deliver the Settlement Shares. In accordance with
International Financial Reporting Standards, in determining the cost of
the Acquired Business, the cost of the Settlement Shares issued by Sappi
will be measured at their fair value at the date of exchange, which may
differ from the market price on such date due to, among other things, the
Lock-Up Deed. To the extent that the price of the Settlement Shares as
determined in accordance with the Master Agreement, differs from the fair
value of the Settlement Shares on the date of the exchange, the cost of
acquisition will vary. Any such difference could have a material impact on
the cost of the Acquired Business. In the preparation of this pro forma financial
information, Sappi have assumed that the fair value of the Settlement
Shares equates to the market price, and that the date of exchange is
30 June 2008.
|
|
(b)
|
The Rights
Offer is for up to EUR450 million (US$711 million), and the
estimated costs are expected to be EUR18 million (US$28million). This
represents the net proceeds for the issuance of these shares. The number
of shares will vary based on the offer
price.
|
(3)
|
This pro forma adjustment
reflects the changes in the interest bearing borrowings. A reconciliation
is as follows:
|
EUR’m
|
US$’m
|
|||||||
Interest
bearing vendor loan note
|
250 | 395 | ||||||
Variation in
respect of third party debt and working capital
|
(38 | ) | (60 | ) | ||||
Estimated net
borrowings at completion date
|
212 | 335 | ||||||
Less:
Intercompany debt per note 1 above
|
(87 | ) | (137 | ) | ||||
Pro forma
adjustment
|
125 | 198 |
Acquired
Business carve-
out
financial statements
conformed
As
at June 2008
(i)
|
Abridging
notes
|
Conformed
presentation format
(ii)
|
|||||||
EUR’000
|
US$’000
|
||||||||
ASSETS
|
|||||||||
Non-current
assets
|
655,449 | 1,035,281 | |||||||
Property,
plant and equipment
|
649,531 | 1,025,934 | |||||||
Goodwill and
intangibles
|
2,580 | 4,075 | |||||||
Other
non-current assets
|
3,338 |
(iii)
|
5,272 | ||||||
Current
assets
|
372,989 | 589,135 | |||||||
Inventories
|
130,572 | 206,238 | |||||||
Trade and
other receivables
|
239,371 |
(iv)
|
378,086 | ||||||
Cash and cash
equivalents
|
3,046 | 4,811 | |||||||
TOTAL
ASSETS
|
1,028,438 | 1,624,416 | |||||||
EQUITY
AND LIABILITIES
|
|||||||||
Shareholders’
equity
|
626,162 | 989,022 | |||||||
Non-current
liabilities
|
202,044 | 319,128 | |||||||
Interest-bearing
borrowings
|
95,231 | 150,417 | |||||||
Deferred
taxation
|
44,664 | 70,547 | |||||||
Other
non-current liabilities
|
62,149 |
(v)
|
98,164 | ||||||
Current
liabilities
|
200,232 | 316,267 | |||||||
Interest-bearing
borrowings
|
45,037 | 71,136 | |||||||
Trade and
other payables
|
155,195 | 245,131 | |||||||
Taxation
payable
|
— | — | |||||||
TOTAL
EQUITY AND LIABILITIES
|
1,028,438 | 1,624,416 |
(i)
|
Financial
information for the Acquired Business has been extracted from the Acquired
Business unaudited condensed balance sheet as at June
2008.
|
(ii)
|
The conformed
carve-out financial statements for the Acquired Business graphic paper
business have been converted from Euros to US dollars at Sappi’s June 2008
closing rate of EUR1 : US$1.5795.
|
(iii)
|
This
represents the aggregation of the non-current financial receivables of
EUR2,100 and other non-current assets of
EUR1,238.
|
(iv)
|
This
represents the aggregation of the current financial receivables of
EUR1,991, accounts receivable and non-interest bearing receivables of
EUR237,252 and a current income tax receivable of
EUR128.
|
(v)
|
This
represents the aggregation of post-employment benefit obligations of
EUR43,896, provisions of EUR1,810 and other non-current liabilities of
EUR16,443.
|
US$’m
|
Sappi
Group
Year
ended
September
2007
(A)
|
Acquired
Business
Year
ended
December
2007
(B)
|
Pro
forma adjustments
|
Notes
|
Pro
forma
|
|||||||||||||||
Sales
|
5,304 | 1,833 | — | 7,137 | ||||||||||||||||
Cost of
sales
|
4,591 | 1,722 | (29 | ) | (1 | ) | 6,284 | |||||||||||||
Gross
profit
|
713 | 111 | 29 | 853 | ||||||||||||||||
Selling,
general and administration expenses
|
362 | 119 | — | 481 | ||||||||||||||||
Share of
profit (loss) from associates and joint ventures
|
(10 | ) | — | — | (10 | ) | ||||||||||||||
Other
operating (income) expenses
|
(22 | ) | (133 | ) | — | (155 | ) | |||||||||||||
Operating
profit
|
383 | 125 | 29 | 537 | ||||||||||||||||
Net
finance costs
|
134 | 16 | 25 | 175 | ||||||||||||||||
Finance
costs
|
173 | 12 | 25 | (2 | ) | 210 | ||||||||||||||
Finance
revenue
|
(21 | ) | (2 | ) | — | (23 | ) | |||||||||||||
Finance costs
capitalised
|
(14 | ) | — | — | (14 | ) | ||||||||||||||
Net foreign
exchange gains
|
(13 | ) | 6 | — | (7 | ) | ||||||||||||||
Net fair
value loss on financial instruments
|
9 | — | — | 9 | ||||||||||||||||
Profit
(loss) before taxation
|
249 | 109 | 4 | 362 | ||||||||||||||||
Taxation
charge (benefit)
|
47 | 18 | 1 | (3 | ) | 66 | ||||||||||||||
Profit
(loss) for the year
|
202 | 91 | 3 | 296 | ||||||||||||||||
Basic
earnings per share (US cents)
|
89 | 58 | ||||||||||||||||||
Weighted
average number of shares in issue (millions)*
|
227.8 | 513.8 | ||||||||||||||||||
Diluted
earnings per share (US cents)
|
88 | 57 | ||||||||||||||||||
Weighted
average number of shares on fully diluted basis
(millions)*
|
230.5 | 516.5 |
*
|
The number of
shares in issue at period end date has been adjusted by 286.0 million
shares representing the number of shares (net of treasury shares) to be
issued as consideration for the Acquired Business of EUR50 million
(US$79 million) and the Rights Offer of EUR450 million
(US$711 million). The number of Settlement Shares will be 11,159,702
which is based on the volume weighted average share price of Sappi on the
JSE during the 30 trading days prior to the date of the announcement of
the signing of the Master Agreement and the average EUR / ZAR daily
exchange rate for the same period. The number of Settlement Shares has
been adjusted for the dilutive effect of the Rights Offering and will be
adjusted for any other action by Sappi in respect of its capital with the
effect of diluting the value of its shares, or otherwise disadvantaging
M-real in respect of the Settlement Shares, prior to the date Sappi is
required to deliver the Settlement Shares. The number of new shares was
calculated as the number of shares required to satisfy the 6 for 5 rights
issue raising ZAR5,815 million being the ZAR equivalent of
EUR450 million at an exchange rate of
12.925.
|
(A)
|
The Sappi
financial information has been extracted without adjustment from Sappi’s
published audited group income statement for the year ended September
2007.
|
(B)
|
The Acquired
Business financial information has been extracted from the Acquired
Business unaudited condensed combined income statement for the year ended
December 2007. The Acquired Business income statement was converted from
Euros into US Dollars using the average exchange rate for the year ended
December 2007 of EUR1 : US$1.3755. We refer to Reconciliation of Acquired
Business Income Statement as of December 2007 to Sappi’s presentation
format below.
|
(1)
|
Reflects the
elimination of estimated historical depreciation charges associated with
the decrease in property, plant and equipment in connection with the
purchase price allocation.
|
(2)
|
The pro forma adjustment
related to finance costs represents the incremental interest expense
associated with the financing used to partially fund the acquisition of
the Acquired Business. The adjustment is calculated as
follows:
|
EUR’m
|
US$’m
|
|||||||
Vendor note
loan
|
23 | 30 | ||||||
Less:
historical interest on debt not acquired
|
(4 | ) | (5 | ) | ||||
Pro forma
adjustment
|
19 | 25 |
(3)
|
Represents
the tax effect of the pro forma adjustments
described above at an estimated statutory tax rate for the combined group
of 28.3%. We have applied this rate to all periods presented as we believe
it is a rate indicative of our future tax rate. We have assumed that tax
benefits created will be utilised to offset tax liabilities in these
periods. However, our ability to utilise such assets is dependent on our
taxable income and actual deferred tax liabilities. Accordingly, Sappi’s
future effective tax rate may differ significantly from the rate presented
in these unaudited pro
forma condensed combined financial
statements.
|
(4)
|
Headline
Earnings Per Share
|
US$’m
|
Sappi
Group
Year
ended
September
2007
(A)
|
Acquired
Business
Year
ended
December
2007
(B)
|
Pro
forma adjustments
|
Notes
|
Pro
forma
|
|||||||||||||||
Headline
earnings per share (US cents)
|
82 | 30 | ||||||||||||||||||
Calculation
of Headline earnings**
|
||||||||||||||||||||
Profit for
the year
|
202 | 296 | ||||||||||||||||||
Profit on
disposal of property, plant and equipment
|
(24 | ) | (24 | ) | ||||||||||||||||
Asset
impairments (reversals)
|
2 | (152 | ) | |||||||||||||||||
Tax effect of
above items
|
6 | 32 | ||||||||||||||||||
Headline
earnings
|
186 | 152 |
**
|
Headline
earnings disclosure is required by the JSE Limited. The pro forma headline
earnings per share for the twelve months ended September 2007 excludes the
net asset impairment reversal of EUR111 million (30 US cents)
recorded by the Acquired Business.
|
US$’m
|
Sappi
Group
Nine
month
period
ended
June
2008
(A)
|
Acquired
Business
Three
month
period
ended
December
2007
(B)
|
Acquired
Business
Six
month
period
ended
June
2008
(C)
|
Acquired
Business
Combined
nine month period
ended
June
2008
|
Pro
forma adjustments
|
Notes
|
Pro
forma
|
|||||||||||||||||||||
Sales
|
4,344 | 491 | 967 | 1,458 | — | 5,802 | ||||||||||||||||||||||
Cost of
sales
|
3,782 | 448 | 956 | 1,404 | (22 | ) | (1 | ) | 5,164 | |||||||||||||||||||
Gross
profit
|
562 | 43 | 11 | 54 | 22 | 638 | ||||||||||||||||||||||
Selling,
general and administration expenses
|
294 | 56 | 46 | 102 | — | 396 | ||||||||||||||||||||||
Share of
profit (loss) from associates and joint ventures
|
(6 | ) | — | — | — | — | (6 | ) | ||||||||||||||||||||
Other
operating (income) expenses
|
(15 | ) | (155 | ) | 23 | (132 | ) | — | (147 | ) | ||||||||||||||||||
Operating
profit
|
289 | 142 | (58 | ) | 84 | 22 | 395 | |||||||||||||||||||||
Net
finance costs
|
100 | 7 | 9 | 16 | 30 | 146 | ||||||||||||||||||||||
Net
interest
|
106 | 3 | 5 | 8 | 30 | (2 | ) | 144 | ||||||||||||||||||||
Finance costs
capitalised
|
(16 | ) | — | — | — | — | (16 | ) | ||||||||||||||||||||
Net foreign exchange
gains
|
(3 | ) | 4 | 4 | 8 | — | 5 | |||||||||||||||||||||
Net fair value
loss on financial instruments
|
13 | — | — | — | — | 13 | ||||||||||||||||||||||
Profit
(loss) before taxation
|
189 | 135 | (67 | ) | 68 | (8 | ) | 249 | ||||||||||||||||||||
Taxation
charge (benefit)
|
55 | 19 | (9 | ) | 10 | (2 | ) | (3 | ) | 63 | ||||||||||||||||||
Profit
(loss) for the year
|
134 | 116 | (58 | ) | 58 | (6 | ) | 186 | ||||||||||||||||||||
Basic earnings
per share (US cents)
|
59 | 36 | ||||||||||||||||||||||||||
Weighted
average number of shares in issue (millions)*
|
228.7 | 514.7 | ||||||||||||||||||||||||||
Diluted
earnings per
share (US cents)
|
58 | 36 | ||||||||||||||||||||||||||
Weighted average number of shares on fully
diluted basis (millions)*
|
230.9 | 516.9 |
*
|
The number of
shares in issue at period end date has been adjusted by 286.0 million
shares representing the number of shares (net of treasury shares) to be
issued as consideration for the Acquired Business of EUR50 million
(US$79 million) and Rights Offer of EUR450 million
(US$711 million). The number of Settlement Shares will be 11,159,702
which is based on the volume weighted average share price of Sappi on the
JSE during the 30 trading days prior to the date of the signing of the
Master Agreement and the average EUR / ZAR daily exchange rate for the
same period. The number of Settlement Shares has been adjusted for the
dilutive effect of the Rights Offer and will be adjusted for any other
action by Sappi in respect of its capital with the effect of diluting the
value of its shares, or otherwise disadvantaging M-real in respect of the
Settlement Shares, prior to the date Sappi is required to deliver the
Settlement Shares. The number of new shares was calculated as the number
of shares required to satisfy the 6 for 5 rights issue raising
ZAR5,815 million being the ZAR equivalent of EUR450 million at
an exchange rate of 12.925.
|
(A)
|
The Sappi
unaudited financial information has been extracted without adjustment from
Sappi’s published group income statement for the period ended June
2008.
|
(B)
|
The Acquired
Business financial information has been extracted from the Acquired
Business unaudited condensed combined income statement for the three month
period ended December 2007. The Acquired Business income statement was
converted from Euros into US Dollars using the average exchange rate
for the three months ended December 2007 of EUR1 : US$1.4556. We
refer to Reconciliation of Acquired Business Income Statement as of
December 2007 to Sappi’s presentation format
below.
|
(C)
|
The Acquired
Business financial information has been extracted from the Acquired
Business unaudited condensed combined income statements for the six month
period ended June 2008. The Acquired Business income statement was
converted from Euros into US Dollars using the average exchange rate for
the six months ended June 2008 of EUR1 :
US$1.5315.
|
(1)
|
Reflects the
elimination of estimated historical depreciation charges associated with
the decrease in property, plant and equipment in connection with the
purchase price allocation.
|
(2)
|
The pro forma adjustment
related to finance costs represents the incremental interest expense
associated with the financing used to partially fund the acquisition of
the Acquired Business. The adjustment is calculated as
follows:
|
EUR’m
|
US$’m
|
|||||||
Vendor loan
note
|
23 | 35 | ||||||
Less:
historical interest on debt not acquired
|
(3 | ) | (5 | ) | ||||
Pro forma
adjustment
|
20 | 30 |
(3)
|
Represents
the tax effect of the pro forma adjustments
described above at an estimated statutory tax rate for the combined group
of 28.3%. We have applied this rate to all periods presented as we believe
it is a rate indicative of our future tax rate. We have assumed that tax
benefits created will be utilised to offset tax liabilities in these
periods. However, our ability to utilise such assets is dependent on our
taxable income and actual deferred tax liabilities. Accordingly, our
future effective tax rate may differ significantly from the rate presented
in these unaudited pro
forma condensed combined financial
statements.
|
(4)
|
Headline
Earnings Per Share
|
US$’m
|
Sappi
Group
Nine
month
period
ended
June
2008
(A)
|
Acquired
Business
Three
month
period
ended
December
2007
(B)
|
Acquired
Business
Six
month
period
ended
June
2008
(C)
|
Acquired
Business
Combined
nine month period
ended
June
2008
|
Pro
forma adjustments
|
Notes
|
Pro
forma
|
|||||||||||||||||||||
Headline
earnings per share (US cents)
|
58 | 10 | ||||||||||||||||||||||||||
Calculation
of Headline earnings**
|
||||||||||||||||||||||||||||
Profit for the
year
|
134 | 186 | ||||||||||||||||||||||||||
Profit on
disposal of property, plant and equipment
|
(5 | ) | (5 | ) | ||||||||||||||||||||||||
Asset
impairments (reversals)
|
3 | (160 | ) | |||||||||||||||||||||||||
Tax effect of
above items
|
1 | 28 | ||||||||||||||||||||||||||
Headline
earnings
|
133 | 49 |
**
|
Headline
earnings disclosure is required by the JSE Limited. The pro forma headline
earnings per share for the nine months ended June 2008 excludes the net
asset impairment reversal of EUR111 million (31 cents) recorded by
the Acquired Business.
|
EUR’000
Year
ended
December
2007
(i)
|
Abridging
notes
|
EUR’000
Reclassifications
(A),(B)
|
Reclassification
notes
|
EUR’000
Conformed
presentation
format
|
US$’000
Conformed
presentation
format
(ii)
|
||||||||||||||||
Sales
|
1,332,787 | — | 1,332,787 | 1,833,249 | |||||||||||||||||
Cost of
sales
|
1,239,379 |
(a)
|
12,448 | (1),(2 | ) | 1,251,827 | 1,721,888 | ||||||||||||||
Gross
profit
|
93,408 | (12,448 | ) | 80,960 | 111,361 | ||||||||||||||||
Selling,
general and administration expenses
|
— | 86,508 | (1 | ) | 86,508 | 118,992 | |||||||||||||||
Share of
profit (loss) from associates and joint ventures
|
— | — | — | — | |||||||||||||||||
Other
operating (income) expenses
|
2,571 |
(b)
|
(98,956 | ) | (2 | ) | (96,385 | ) | (132,578 | ) | |||||||||||
Operating
profit
|
90,837 | — | 90,837 | 124,947 | |||||||||||||||||
Net
finance costs
|
11,644 | — | 11,644 | 16,016 | |||||||||||||||||
Finance
costs
|
8,687 | — | 8,687 | 11,949 | |||||||||||||||||
Finance
revenue
|
(1,153 | ) | — | (1,153 | ) | (1,586 | ) | ||||||||||||||
Net foreign
exchange gains
|
4,110 | — | 4,110 | 5,653 | |||||||||||||||||
Profit
before taxation
|
79,193 | — | 79,193 | 108,931 | |||||||||||||||||
Taxation
charge
|
12,740 | — | 12,740 | 17,524 | |||||||||||||||||
Profit
for the year
|
66,453 | — | 66,453 | 91,407 |
(i)
|
The Acquired
Business financial information has been extracted from the Acquired
Business audited results for the year ended December
2007.
|
(ii)
|
The conformed
carve out income statement for the Acquired Business has been converted
from Euros to US dollars using the average rate for the 12 months to
December 2007 of EUR1 : US$1.3755.
|
(a)
|
This
represents the aggregation of change in stocks of finished goods and work
in progress for EUR2,527, purchases of EUR919,488, external services of
EUR76,123, employee costs of EUR145,579 and depreciation and amortisation
cost of EUR95,662.
|
(b)
|
This
represents other operating income of (EUR15,452), the impairment reversal
of (EUR151,000) and other operating expenses of
EUR169,923.
|
(A)
|
Financial
information for the Acquired Business for the year ended December 2007 is
included in the Acquired Businesses audited financial
statements.
|
(B)
|
The Acquired
Business income statement presentation is by nature of expense while the
Sappi income statement presentation is by function. As a result certain
presentation reclassifications have been performed to conform to Sappi’s
presentation format. These reclassifications from cost of sales are as
follows:
|
|
(1)
|
EUR86,508 has
been reallocated to selling, general and administration expenses
(SG&A). These expenses include costs such as personnel, marketing and
general office expenses that are not directly related to the cost of
production of goods.
|
|
(2)
|
(EUR98,956)
has been reallocated to other operating expenses. Included in this income
(expense) function are items of income or expense which are material by
nature or amount to the operating results and require separate disclosure.
Under Sappi’s accounting policies, such items would generally include
profit and loss on disposal of property, investments and business, asset
impairments (reversals), restructuring charges, financial impacts of
natural disasters and non-cash gains or losses on the price fair value
adjustment of plantations.
|
EUR’000
3 month
period
ended
December
2007
(i)
|
Abridging
notes
|
EUR’000
Reclassifications
(A),(B)
|
Reclassification
notes
|
EUR’000
Conformed
presentation
format
|
US$’000
Conformed
presentation
format
(ii)
|
||||||||||||||||
Sales
|
337,225 | — | 337,225 | 490,865 | |||||||||||||||||
Cost of
sales
|
352,958 |
(a)
|
(45,392 | ) | (1),(2 | ) | 307,566 | 447,693 | |||||||||||||
Gross (loss)
profit
|
(15,733 | ) | 45,392 | 29,659 | 43,172 | ||||||||||||||||
Selling,
general and administration expenses
|
— | 38,482 | (1 | ) | 38,482 | 56,014 | |||||||||||||||
Share of
profit (loss) from associates and joint ventures
|
— | — | — | — | |||||||||||||||||
Other
operating (income) expenses
|
(113,392 | ) |
(b)
|
6,910 | (2 | ) | (106,482 | ) | (154,995 | ) | |||||||||||
Operating
profit
|
97,659 | — | 97,659 | 142,153 | |||||||||||||||||
Net
finance costs
|
4,323 | — | 4,323 | 6,293 | |||||||||||||||||
Finance
costs
|
2,319 | — | 2,319 | 3,376 | |||||||||||||||||
Finance
revenue
|
(431 | ) | — | (431 | ) | (627 | ) | ||||||||||||||
Net foreign
exchange gains
|
2,435 | — | 2,435 | 3,544 | |||||||||||||||||
Profit
before taxation
|
93,336 | — | 93,336 | 135,860 | |||||||||||||||||
Taxation
charge
|
13,275 | — | 13,275 | 19,323 | |||||||||||||||||
Profit
for the period
|
80,061 | — | 80,061 | 116,537 |
(i)
|
The Acquired
Business financial information has been extracted from the Acquired
Business unaudited condensed combined income statement for the three month
period ended December 2007.
|
(ii)
|
The conformed
carve out income statement for the Acquired Business has been converted
from Euros to US dollars using the average exchange rate for the three
months ended December 2007 of EUR1 :
US$1.4556.
|
(a)
|
This
represents the aggregation of change in stocks of finished goods and work
in progress for EUR11,107, purchases during the financial period of
EUR234,956, external services of EUR20,217, employee costs of EUR32,750,
depreciation and amortisation of
EUR53,928.
|
(b)
|
This
represents other operating income of (EUR5,355), the impairment reversal
of (EUR151,000) and other operating expenses of
EUR42,963.
|
(A)
|
Financial
information for the Acquired Business for the 3 months ended December
2007 is included in the Acquired Businesses unaudited condensed
results.
|
(B)
|
The Acquired
Business income statement presentation is by nature of expense while the
Sappi income statement presentation is by function. As a result certain
presentation reclassifications have been performed to conform to Sappi’s
presentation format. These reclassifications are as
follows:
|
|
(1)
|
EUR38,482 has
been reallocated to selling, general and administration expenses
(SG&A). These expenses include costs such as personnel, marketing and
general office expenses that are not directly related to the cost of
production of goods.
|
|
(2)
|
EUR6,910 has
been reallocated to other operating (income) expenses. Included in this
income (expense) function are items of income or expense which are
material by nature or amount to the operating results and require separate
disclosure. Under Sappi’s accounting policies, such items would generally
include profit and loss on disposal of property, investments and business,
asset impairments (reversals), restructuring charges, financial impacts of
natural disasters and non-cash gains or losses on the price fair value
adjustment of plantations.
|
EUR’000
6 month
period
ended
June
2008
(i)
|
Abridging
notes
|
EUR’000
Reclassifications
(A),(B)
|
Reclassification
notes
|
EUR’000
Conformed
presentation
format
|
US$’000
Conformed
presentation
format
(ii)
|
||||||||||||||||
Sales
|
631,239 | — | 631,239 | 966,743 | |||||||||||||||||
Cost of
sales
|
599,522 |
(a)
|
24,864 | (1),(2 | ) | 624,386 | 956,247 | ||||||||||||||
Gross
profit
|
31,717 | 24,864 | 6,853 | 10,496 | |||||||||||||||||
Selling,
general and administration expenses
|
— | 30,106 | (1 | ) | 30,106 | 46,107 | |||||||||||||||
Share of
profit (loss) from associates and joint ventures
|
— | — | — | — | |||||||||||||||||
Other
operating (income) expenses
|
69,768 |
(b)
|
(54,970 | ) | (2 | ) | 14,798 | 22,663 | |||||||||||||
Operating
loss
|
(38,051 | ) | — | (38,051 | ) | (58,274 | ) | ||||||||||||||
Net
finance costs
|
5,625 | — | 5,625 | 8,614 | |||||||||||||||||
Finance
costs
|
3,775 | — | 3,775 | 5,781 | |||||||||||||||||
Finance
revenue
|
(457 | ) | — | (457 | ) | (700 | ) | ||||||||||||||
Net foreign
exchange gains
|
2,307 | — | 2,307 | 3,533 | |||||||||||||||||
Loss
before taxation
|
(43,676 | ) | — | (43,676 | ) | (66,888 | ) | ||||||||||||||
Taxation
benefit
|
(5,835 | ) | — | (5,835 | ) | (8,936 | ) | ||||||||||||||
Loss
for the period
|
(37,841 | ) | — | (37,841 | ) | (57,952 | ) |
(i)
|
The Acquired
Business financial information has been extracted from the Acquired
Business unaudited condensed results for the six month period ended
June 2008.
|
(ii)
|
The conformed
carve out income statement for the Acquired Business graphic paper
business has been converted from Euros to US dollars using the
average exchange rate for the six months ended June 2008 of EUR1 :
US$1.5315.
|
(a)
|
This
represents the aggregation of change in stocks of finished goods and work
in progress of (EUR2,919), purchases of EUR451,693, external services of
EUR37,893, employee costs of EUR75,044 and depreciation and amortisation
cost of EUR37,811.
|
(b)
|
This
represents other operating income of (EUR14,798) and other operating
expenses of EUR84,566.
|
(A)
|
Financial
information for the Acquired Business for the six months ended
30 June 2008 is included in the Acquired Businesses unaudited
condensed results.
|
(B)
|
The Acquired
Business income statement presentation is by nature of expense while the
Sappi income statement presentation is by function. As a result certain
presentation reclassifications have been performed to conform to Sappi’s
presentation format. These reclassification are as
follows:
|
|
(1)
|
EUR30,106 has
been reallocated to selling, general and administration expenses
(SG&A). These expenses include costs such as personnel, marketing and
general office expenses that are not directly related to the cost of
production of goods.
|
|
(2)
|
(EUR54,970)
has been reallocated to other operating (income) expenses. Included in
this income (expense) function are items of income or expense which are
material by nature or amount to the operating results and require separate
disclosure. Under Sappi’s accounting policies, such items would generally
include profit and loss on disposal of property, investments and business,
asset impairments (reversals), restructuring charges, financial impacts of
natural disasters and non-cash gains or losses on the price fair value
adjustment of plantations.
|
SAPPI
LIMITED,
|
|||
by |
/s/
D.J. O’Connor
|
||
Name: D.J.
O’Connor
Title: Group
Secretary |