As explained in Note 5, the Group uses the types of good sold for operating segment information. For the purpose of impairment testing, goodwill and trademarks with indefinite useful lives set out in Notes 19 and 20 have been allocated to five major individual cash generating units (CGUs), including four units in the Power Equipment segment and one unit in the Floor Care and Appliances segment. The carrying amounts of goodwill and trademarks as at December 31, 2011 allocated to these units are as follows:
|
Goodwill
|
Trademarks
|
|||
|
2011
|
2010
|
2011
|
2010
|
|
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|
| Power Equipment – MET |
402,424
|
402,424
|
115,907
|
115,610
|
| Power Equipment – HCP |
7,492
|
7,492
|
30,648
|
30,585
|
| Power Equipment – Drebo |
24,267
|
24,728
|
—
|
—
|
| Power Equipment – Baja |
9,017
|
9,017
|
3,200
|
3,192
|
| Floor Care and Appliances – RAM/Hoover |
75,040
|
74,752
|
27,800
|
27,810
|
| Others |
12,616
|
11,471
|
—
|
—
|
|
530,856
|
529,884
|
177,555
|
177,197
|
|
No goodwill impairment has been recognised for the year ended December 31, 2011 and December 31, 2010.
The basis of the recoverable amounts of the above CGUs and their major underlying assumptions are summarised below:
Power Equipment — MET (“MET”)The recoverable amount of MET has been determined based on a value in use calculation. That calculation uses cash flow projections based on financial budgets approved by management covering a 5-year period and a discount rate of 10.7% (2010: 10.9%) per annum.
Cash flow projections during the budget period for MET are based on management’s estimation of cash inflows/outflows including sales, gross margin, operating expenses and working capital requirements. The assumptions and estimation are based on MET’s past performance, management’s expectation for the market development, the success in reducing the working capital requirements and the success of the cost cutting strategy implemented by the Group. Cash flow projections beyond the 5-year period are extrapolated using a steady 3.0% (2010: 3.0%) growth rate. Management believes that any reasonably possible change in any of these assumptions would not cause the aggregate carrying amount of MET to exceed the aggregate recoverable amount of MET.
Power Equipment — HCP (“HCP”)The recoverable amount of HCP has been determined based on a value in use calculation. That calculation uses cash flow projections based on financial budgets approved by management covering a 5-year period, and a discount rate of 11.0% (2010: 11.0%) per annum.
Cash flow projections during the budget period for HCP are based on management’s estimation of cash inflows/outflows including sales, gross margin, operating expenses and working capital requirements. The assumptions and estimation are based on HCP’s past performance, management’s expectation for the market development, the success in new products launched and the success of the cost cutting strategy implemented. Cash flow projections beyond the 5-year period are extrapolated without considering any growth rate. Management believes that any reasonably possible change in any of these assumptions would not cause the aggregate carrying amount of HCP to exceed the aggregate recoverable amount of HCP.
Power Equipment — Drebo (“Drebo”)The recoverable amount of Drebo has been determined based on a value in use calculation. That calculation uses cash flow projections based on financial budgets approved by management covering a 5-year period, and a discount rate of 11.0% (2010: 12.0%) per annum.
Cash flow projections during the budget period for Drebo are based on management’s estimation of cash inflows/outflows including sales, gross margin, operating expenses and working capital requirements. The assumptions and estimation are based on Drebo’s past performance, management’s expectation for the market development, the success in new products launched and the cost cutting strategies implemented. Cash flow projections beyond the 5-year period are extrapolated without considering any growth rate. Management believes that any reasonably possible change in any of these assumptions would not cause the aggregate carrying amount of Drebo to exceed the aggregate recoverable amount of Drebo.
Power Equipment — Baja (“Baja”)The recoverable amount of Baja has been determined based on a value in use calculation. That calculation uses cash flow projections based on financial budgets approved by management covering a 5-year period, and a discount rate of 16.0% (2010: 16.0%) per annum.
Cash flow projections during the budget period for Baja are based on management’s estimation of cash inflows/outflows including sales, gross margin, operating expenses and working capital requirements. The assumptions and estimation are based on Baja’s past performance, management’s expectation for the market development and the success of the cost cutting strategy implemented. Cash flow projections beyond the 5-year period are extrapolated using a steady 3.0% (2010: 3.0%) growth rate.
The recoverable amount of Baja is close to its carrying amount.
Floor Care and Appliances — RAM/Hoover (“RAM/Hoover”)The recoverable amount of RAM/Hoover has been determined based on a value in use calculation. That calculation uses cash flow projections based on financial budgets approved by management covering a 5-year period, and a discount rate of 13.8% (2010: 15.0%) per annum.
Cash flow projections during the budget period for RAM/Hoover are based on management’s estimation of cash inflows/outflows including sales, gross margin, operating expenses, capital expenditures and working capital requirements. The assumptions and estimation are based on RAM/Hoover’s past performance, management’s expectation for the market development, the success in reducing the working capital requirements and the success of the cost cutting strategies implemented. Cash flow projections beyond the 5-year period are extrapolated without considering any growth rate.
The recoverable amount of the RAM/Hoover cash generating unit exceeds its carrying amount.
Particulars of the principal subsidiaries of the Company as at December 31, 2011 and December 31, 2010 are set out in Note 55.
Loans to subsidiaries are unsecured, bear interest at 5.275% to 10.15% per annum (2010: 5.275% to 10.15%) and are fully repayable by 2021.
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Unlisted shares, at cost less impairment loss recognised | — | — | 3,062 | 3,050 |
| Share of net assets | 806 | 1,148 | — | — |
| Amounts due from associates | 19,359 | 22,914 | 18,261 | 21,654 |
| 20,165 | 24,062 | 21,323 | 24,704 | |
Particulars of the associates as at December 31, 2011 and December 31, 2010 are set out in Note 56.
The amounts due from associates are unsecured, non-interest bearing and are repayable on demand.
In the opinion of directors, no part of the amounts will be repaid within the next twelve months and the amounts are therefore presented as non-current assets.
The summarised financial information in respect of the Group’s associates is set out below:
| 2011 | 2010 | |
| US$’000 | US$’000 | |
| Total assets | 20,351 | 20,563 |
| Total liabilities | (17,133) | (15,969) |
| Net assets | 3,218 | 4,594 |
| Group’s share of net assets of associates | 806 | 1,148 |
| Turnover | 31,882 | 33,534 |
| Loss for the year | (1,388) | (619) |
| Group’s share of results of associates for the year | (347) | (155) |
At the end of the reporting period, amongst the associates, the Group held 40.8% of the shares of Gimelli International (Holdings) Limited and its subsidiaries (together “Gimelli Group companies”). The Group has discontinued recognising its share of the losses of the Gimelli Group companies. The unrecognised share of (loss) profit for the year and cumulatively, extracted from the relevant management accounts of the associates, are (US$737,000) (2010: US$28,000) and (US$5,574,000) (2010: (US$4,837,000)) respectively.
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Unlisted equity securities and club membership debentures, at cost less impairment loss recognised | 1,269 | 1,267 | 218 | 217 |
As at December 31, 2011, all available-for-sale investments represent investments in unlisted equity securities and club membership debentures. They are measured at cost less impairment at each reporting date because the range of reasonable fair value estimates is so significant that the directors of the Company are of the opinion that their fair values cannot be measured reliably.
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Raw materials | 96,605 | 102,587 | — | — |
| Work in progress | 11,614 | 17,326 | — | — |
| Finished goods | 596,200 | 524,597 | 1,582 | 4,674 |
| 704,419 | 644,510 | 1,582 | 4,674 | |
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Trade receivables | 621,326 | 595,490 | 3 | 8,963 |
| Less: Allowances for doubtful debts | (14,680) | (15,528) | — | — |
| 606,646 | 579,962 | 3 | 8,963 | |
| Other receivables | 66,811 | 38,026 | — | — |
| 673,457 | 617,988 | 3 | 8,963 | |
The aged analysis of trade receivables, net of allowances for doubtful debts, presented based on the invoice date at the end of the reporting period is as follows:
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| 0 to 60 days | 569,695 | 547,718 | — | 8,554 |
| 61 to 120 days | 17,145 | 16,212 | — | — |
| 121 days or above | 19,806 | 16,032 | 3 | 409 |
| Total trade receivables | 606,646 | 579,962 | 3 | 8,963 |
Before accepting any new customer, the Group uses an internal credit scoring system to assess the potential customer’s credit quality and defines credit limits by customer. Limits and scoring attributed to customers are reviewed regularly. Trade receivables that are neither past due nor impaired have the best credit scoring attributable under the internal credit scoring system used by the Group.
Included in the Group’s trade receivable balance are debtors with a carrying amount of US$19,806,000 (2010: US$16,032,000) which are past due at the reporting date for which the Group has not provided for impairment loss. The Group does not hold any collateral over these balances. The average age of these receivables is 247 days (2010: 266 days).
The Group has a policy of allowing credit periods ranging from 60 days to 120 days. Trade receivables that were past due but not provided for impairment loss are related to a number of independent customers that have a good track record with the Group. The management believes that no impairment allowance is necessary in respect of these balances as there has not been a significant change in credit quality and the balances are still considered fully recoverable.
Ageing of trade receivables which are past due but not impaired
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| 121 - 365 days | 19,536 | 15,229 | 3 | 14 |
| 1 - 2 years | 270 | 147 | — | 8 |
| Over 2 years | — | 656 | — | 387 |
| Total | 19,806 | 16,032 | 3 | 409 |
Movement in the allowance for doubtful debts
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Balance at beginning of the year | 15,528 | 15,111 | — | 437 |
| Currency realignment | (138) | (417) | — | — |
| Impairment losses recognised on receivables | 2,992 | 5,724 | — | — |
| Amounts written off as uncollectible | (1,697) | (3,077) | — | — |
| Amounts recovered during the year | (2,005) | (1,813) | — | (437) |
| Balance at end of the year | 14,680 | 15,528 | — | — |
Included in the allowance for doubtful debts are individually impaired trade receivables amounting to US$14,680,000 (2010: US$15,528,000) which have the worst credit scoring attributable under the internal credit scoring system used by the Group. The Group does not hold any collateral over these balances.
Ageing of impaired trade receivables (by invoice date)
| 2011 | 2010 | |
| US$’000 | US$’000 | |
| 0 - 120 days | 7,877 | 4,087 |
| 121 - 365 days | 2,359 | 7,749 |
| 1 - 2 years | 3,925 | 2,956 |
| Over 2 years | 519 | 736 |
| Total | 14,680 | 15,528 |
Under certain receivables purchase agreements, a percentage in various pools of trade receivables were factored to banks (the “Factored Trade Receivables”). As the Group still retained the risks associated in respect of default payments, the Group continued to recognise the Factored Trade Receivables in the consolidated statement of financial position. At the end of the reporting period, proceeds from the Factored Trade Receivables of approximately US$71,800,000 (2010: US$71,616,000) were recognised as liabilities and included in “Unsecured borrowings – due within one year” in the consolidated statement of financial position.
All the Group’s and Company’s bills receivable at December 31, 2011 and 2010 are due within 120 days.
The amounts are unsecured, interest-free and payable on demand.
The trade receivables from associates are aged less than 30 days and are due within 120 days.
|
The Group
|
The Company
|
|||
| 2011 | 2010 | 2011 | 2010 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Assets | ||||
| Foreign currency forward contracts | 8,645 | 10,331 | 2,776 | 5,437 |
| Warrants | 222 | 552 | 222 | 552 |
| 8,867 | 10,883 | 2,998 | 5,989 | |
| Liabilities | ||||
| Foreign currency forward contracts | 4,234 | 2,606 | 2,837 | 2,216 |
| Interest rate swap | 4,768 | 2,343 | 4,768 | 2,343 |
| 9,002 | 4,949 | 7,605 | 4,559 | |
Foreign Currency Forward Contracts (not under hedge accounting)
The fair values of foreign currency forward contracts are measured using quoted forward exchange rates and yield curves derived from quoted interest rates matching maturities of the contracts.
Major terms of the foreign currency forward contracts are as follows:
The Group
2011
| Notional amount | Maturity | Exchange rates |
| Sell US$ 455M, Buy RMB | January 10, 2012 to July 10, 2013 | RMB 6.3128 to 6.5000 : US$ 1 |
| Sell US$ 8M, Buy AU$ | February 12, 2012 to March 20, 2012 | US$ 1.0650 to 1.0725 : AU$ 1 |
| Sell US$ 0.95M, Buy NZ$ | January 24, 2012 to February 23, 2012 | US$ 0.8200 to 0.8225 : NZ$ 1 |
| Sell EUR 15M, Buy US$ | January 31, 2012 to December 31, 2012 | US$ 1.2943 : EUR 1 |
| Buy US$ 213M, Sell RMB | January 10, 2012 to December 31, 2012 | RMB 6.3128 : US$ 1 |
| Buy US$ 56.6M, Sell GBP | January 3, 2012 to July 5, 2012 | US$ 1.5499 to 1.6476 : GBP 1 |
| Buy US$ 13M, Sell AU$ | January 23, 2012 to March 20, 2012 | US$ 1.0519 to 1.0725 : AU$ 1 |
| Buy US$ 0.7M, Sell NZ$ | January 25, 2012 to February 23, 2012 | US$ 0.8200 to 0.8225 : NZ$ 1 |
2010
| Notional amount | Maturity | Exchange rates |
| Sell US$ 250M, Buy RMB | January 3, 2011 to December 26, 2011 | RMB 6.5227 to 6.7968 : US$ 1 |
| Sell EUR 108M, Buy US$ | January 3, 2011 to October 31, 2011 | EUR 1.3510 to 1.4000 : US$ 1 |
| Buy US$ 65M, Sell RMB | August 29, 2011 to December 27, 2011 | RMB 6.4860 to 6.5805 : US$ 1 |
| Buy US$ 11.5M, Sell GBP | January 13, 2011 to June 17, 2011 | US$ 1.5855 to 1.5876 : GBP 1 |
| Buy US$ 30M, Sell GBP | January 12, 2011 to May 18, 2011 | US$ 1.5542 to 1.6219 : GBP 1 |
| Sell US$ 45M, Buy RMB | October 12, 2011 to December 26, 2011 | RMB 6.5227 to 6.5625 : US$ 1 |
| Buy US$ 185M, Sell RMB | January 4, 2011 to September 9, 2011 | RMB 6.6050 to 6.7260 : US$ 1 |
| Buy US$ 85M, Sell HK$ | May 10, 2012 | HK$ 7.7200 : US$ 1 |
| Buy US$ 0.79M, Sell NZ$ | January 31, 2011 | NZ$ 1.4085 : US$ 1 |
The Company
2011
| Notional amount | Maturity | Exchange rates |
| Sell EUR 15M, Buy US$ | January 31, 2012 to December 31, 2012 | US$ 1.2943 : EUR 1 |
| Buy US$ 60M, Sell RMB | January 10, 2012 to May 18, 2012 | RMB 6.3128 : US$ 1 |
| Sell US$ 242M, Buy RMB | January 11, 2012 to July 10, 2013 | RMB 6.5000 : US$ 1 |
2010
| Notional amount | Maturity | Exchange rates |
| Buy US$ 185M, Sell RMB | January 4, 2011 to September 9, 2011 | RMB 6.6050 to 6.7260 : US$ 1 |
| Buy US$ 85M, Sell HK$ | May 10, 2012 | HK$ 7.7200 : US$ 1 |
| Sell EUR 108M, Buy US$ | January 3, 2011 to October 31, 2011 | EUR 1.3510 to 1.4000 : US$ 1 |
| Buy US$ 65M, Sell RMB | August 29, 2011 to December 27, 2011 | RMB 6.4860 to 6.5805 : US$ 1 |
Interest Rate Swap (not under hedge accounting)The fair value of the interest rate swap of the Group and the Company is measured at the present value of future cash flows estimated and discounted based on the applicable yield curves derived from quoted interest rates.
Major terms of the interest rate swap are as follow:
|
Notional amount
|
Maturity
|
Receive floating | Pay fixed |
|
US$ 70,000,000
|
May 4, 2016
|
LIBOR | 1.2% - 3.1% |
WarrantsAt December 31, 2011, the Group and the Company owns 2,222,222 warrants to acquire the ordinary shares of a listed company in US. The fair value of the warrants is determined by option pricing model.
