Académique Documents
Professionnel Documents
Culture Documents
Nizam-ud-Dean
Chairman
Fatality
Nil
Nil
Captain (N) Timoci Lesi Natuva, the Honourable Minister for Works, Transport and
Public Utilities during one of his visits to the Nadarivatu Hydro Project site in 2011.
Nizam-ud-Dean
Chairman
Gardiner Whiteside
Deputy Chairman
John Low
Member (Resigned
November 2011)
Cama Tuiloma
Member (Resigned August
2011)
Isikeli Voceduadua
Member
Hasmukh Patel
Ex-Officio Member
Hasmukh Patel
Chief Executive Officer
Bobby Naimawi
Chief Financial Officer/
Board Secretary
Om Dutt Sharma
General Manager Network
John OConnor
General Manager Human
Resources
Filipe Nainoca
General Manager
Customer Services
Eparama Tawake
General Manager
Generation
Anand Nanjangud
Chief Information Officer
Fatiaki Gibson
Project Director Nadarivatu
Tuvitu Delairewa
General Manager
Commercial
Saumen Bandyopadhyay
General Manager System
Planning & Control
CORPORATE GOVERNANCE
Overview
Board Of Directors
Board Structure
Board Meetings
The FEA Board of Directors met 12 times during the year.
Director
Number of Meetings
Attended
Status
Nizam-ud-Dean
12
Chairman
Gardiner Whiteside
12
Deputy Chairman
Isikeli Voceduadua
12
Member
John Low
Cama Tuiloma
Francis Kean
Hasmukh Patel
12
10
Board Sub-Committees
1) Whistleblower Policy
2) Gifts Policy and
3) Anti-Money Laundering Policy
FEA Board Chairman, Mr Nizam-ud-Dean, signing the contract with Sinohydro Corporation,
the contractor of the Wainisavulevu Weir Raising Project. The project enhances FEAs
renewable energy objective as it will increase the water storage at the weir by another 8 metres
and will benefit two existing hydro schemes namely the Wainikasou and Monasavu hydro
schemes. The project is estimated to cost around $27M and will be completed within two years.
11
12
CHAIRMANS REPORT
FEA consolidated its journey towards achieving its long term objective of generating 90% of its total energy requirements
through renewable energy resources by 2015 with the Nadarivatu Hydro Power Project around 90% complete at the
end of the year. The project is expected to be commissioned in mid 2012. FEA has borrowed
around $200M to fund this project which it has to service and repay over the next 15 years.
The commissioning of the Nadarivatu Hydro Power Project in 2012 is in line with FEAs ten
year power development plan which requires a total investment in the energy sector of around
$1.5billion over a period of 10 years to meet the ever growing demand for electricity and
importantly assist FEA and the nation mitigate the countrys dependence on the uncontrollable
and exorbitant fuel price. In this regard, FEA is expected to invest substantially in the power
generation and the transmission and distribution sector over the next 10 years.
FEA is firm in its resolve as it continues to explore and build energy capacity to ensure the
reliability and the security of power supply to its customers in addition to ensuring the long
term financial sustainability of the Company.
F$ million
2004
After Tax
Before Tax
F$ million
2011 Profitability
30
20
10
0
-10
-20
2004
2005
FINANCIAL STRENGTH
FEAs gearing ratio, as measured by
Debt to Debt plus Capital and Reserves
excluding cash-in-hand, was 41.32%
as at 31st December 2011, well within
the international benchmark for power
utilities of about 45% despite incurring
Capital Expenditure of around $112
million in 2011. The gearing is at
the higher end and thus limits FEAs
borrowing capability to fund other
potential renewable energy projects and
fulfil its ten year power development
plan.
The shareholder value of FEA was
$472 million at the end of 2011 which
increased from $414.7 million at the end
of 2010 and $324.9 million at the end
of 2002. FEAs total assets were worth
$983 million, a substantial increase from
13
14.0
12.0
10.0
Percent (%)
8.0
6.0
4.0
2.0
0
-2.0
-4.0
2004
2005
2006
2007
2008
2009
2010
2011
kilo watt-hours
FEA RESTRUCTURE
5,000,000
4,000,000
3,000,000
2,000,000
1,000,000
0
2007
2008
2009
2010
2011
14
F$8.59 million
F$5.8million
16,799 tonnes of
Carbon Dioxide
One of the main factors that affected the operation of the wind
farm in 2011 was the low wind speed recorded.
PROGRESS ON RENEWABLE ENERGY PROJECTS
The construction of the 40MW Nadarivatu Renewable Hydro
Power Project is progressing well with overall completion of 90%
by year end and the scheme will be commissioned by the mid
2012. This would greatly assist FEA move towards achieving its
renewable energy target of 90% from renewable energy sources
by 2015. FEA has secured all the necessary funding essential to
complete the Nadarivatu Hydro Power Project in 2012.
The Validation Process for carbon credits for the Nadarivatu
Hydro project under the Clean Development Mechanism (CDM)
is 90% complete and submission to the United Nations Framework
Convention on Climate Change (UNFCCC) is envisaged by June
2012.
A full feasibility study for the Qaliwana Hydro Project has been
The FEA Board developed eight Key Performance Indicators (KPIs) for 2011 to enable the Government to measure the
performance of the FEA Board. The KPIs were included as part of FEAs Statement of Corporate Intent (SCI) for 2011. The
actual achievement of the KPIs is detailed below:
1
The audited ROSF as at end of December, 2011 is a positive 11%. This is due
to the good rainfall received at the Monasavu catchment during the year which
enabled more energy to be generated from hydro in addition to the final tariff
increase of an average 39.4 cents/unit implemented from 1st April 2011. Further
a net income tax benefit of $13.9M due to restating the Deferred Tax Liability and
Future Income Tax Benefit to factor the reduction in corporate tax rate from 28%
in 2011 to 20% in 2012 also contributed to the Profit after Tax. The generation
mix as at end of December 2011 was 59.4% renewable and 40.6% thermal.
Achieved. A preliminary report of the feasibility study for the Upper Navua River
was completed by the end of the year.
In progress. Work completed YTD December was 90% and commissioning has
started at the Weir and Switchyard. It is envisaged that the first machine will be
commissioned in May 2012 and the other to follow soon after.
Establish financial viability on the conversion of the two Vuda Board approval sought via Board Paper 5692 in February 2011, work is in
Wartsila Generating Sets from IDO to HFO operation and if progress at the Tank Farm according to plan with 66% of the work completed by
positive seek Board approval, commence implementation and the end of the year. Completion scheduled for May 2012.
complete Project as per plan.
15
16
Generation output increased by 60%, from 523 gigawatt-hours in 2000 to 837GWh in 2011;
ACKNOWLEDGEMENT
I would like to convey my sincere appreciation and thanks to
the fellow Board Members for their continuous support and
contribution throughout the year. Their commitment and
direction was instrumental in ensuring that FEA remained
focused and on-track to achieve its strategic objectives. My
special thanks to Mr Cama Tuiloma and Mr John Low, who
left our Board in 2011, for their constructive contribution
made to FEA during their term.
I would like to thank the Cabinet, especially the Hon. Minister
for Works, Transport & Public Utilities and the Hon. Minister
for Public Enterprises, for their invaluable support provided to
FEA during the year.
Nizam-Ud-Dean
Chairman
17
18
Work is in progress to convert 2x6MW Industrial Diesel Oil (IDO) generating sets
to run on cheaper Heavy Fuel Oil (HFO) at the Vuda Power Station. The project is
expected to be completed by May 2012.
Despite the good profitability level achieved in 2011 of $51.9M post-tax, FEAs
working capital is still vulnerable with a closing cash balance of around $3.4M
at the end of 2011. This is equivalent to one weeks fuel cost at fuel prices
prevailing in 2011. FEA is still faced with the mammoth task to build new energy
capacity to cater for increased demand of electricity and maintaining existing
assets which are considered its Golden Goose. Therefore it is imperative that
FEA manages its business model diligently to ensure that it remains financially
sustainable to meet its day to day operational obligations and achieve its long
term objectives.
the year.
I wish to record my thanks and
appreciation to my colleagues in the
Executive Management team and to all
the employees of our organisation and
other external service providers for their
continuing support, dedication and
patience throughout 2011.
I also record my sincere thanks and
appreciation to the Prime Minister
and his Cabinet Ministers, Permanent
Secretaries and Government officials,
the Reserve Bank of Fiji, the Fiji
Commerce Commission, the Fiji
Revenue & Customs Authority and
Trade Union executives for their kind
assistance, support and cooperation
rendered in 2011.
Their invaluable contribution made
it easier for FEA to rise above the
challenges faced during the year and
perform exceptionally well.
I look forward to their continued
support in delivering increased value to
our Shareholder and Stakeholders in the
coming year.
Hasmukh Patel
Chief Executive Officer
19
20
FEA places a very high importance on addressing the concerns of customers with
urgency. FEA customer service representatives provide services to customers on a
daily basis at all major locations.
REVIEW 0F 2011
CUSTOMERS
Customer Service
The number of customer accounts increased by 3 per cent,
from 151,410 in December 2010 to 155,912 in December 2011.
The breakdown in customer accounts are made up of:
Industrial 93 (0.06%); Commercial 14,563 (9.34%) and
Domestic and Institutional 141,256 (90.6%). The increase in
customer accounts was mostly in the Domestic sector
recording a growth of 3% most of which were in remote rural
areas as a result of the Rural Electrification extension
programs. There was a significant decrease in demand for
electricity by an overall 3.1 per cent, from 764.23 million units
in 2010 to 740.87 million units in 2011. The main decrease in
electricity consumption was in the Domestic sector, with
demand decreasing by 6 per cent, from 232.5 million units in
2010 to 218.5 million units in 2011. Demand also fell by 3.6%
in the Commercial sector with the only growth being in the
Industrial (Maximum Demand) sector which grew by 1.6%.
The reduction in electricity demand for the Domestic and
Commercial sectors could be attributed to the increase in
electricity tariff leading to increased energy use awareness and
energy savings strategies implemented by customers in the two
sectors. Energy savings promotional programs initiated by
both FEA and Department of Energy also contributed to this
reduction. The Government subsidy given for domestic
customers who use less than 75 units per month also
contributed to the reduction in consumption with customers
reducing electricity consumption to meet Government subsidy
requirements and thus take advantage of the subsidy offered.
With the focus on improving power quality, excessive reactive
kVar units billed increased from 5.7 million units in 2010 to
7.1 million units in 2011 an increase of around 24%.
Contact Centre
The Contact Centre continued its excellent performance in
2011. The Grade of Service (GOS) achieved for the year was
93.3% with Calls Abandoned at 4.1%. This was an excellent
result in a challenging year where the Contact Centre was
required to manage information flow to customers on the new
tariff rates, disconnection and reconnection, upgrade in
consumer security deposits, prepayment issues and unplanned
and planned power shutdowns. Total calls received to 31st
December 2011 was 367,149, an average of 30,595 calls a
month. This was a decrease of 2.5% from 2010 when a total of
376,379 calls was received. The reduction in call volume was
the result of a strategy to proactively disseminate information
through community awareness in both print and radio media.
With a concentrated and coordinated approach in 2012 it is
anticipated that the call volume will continue to decrease. The
focus continues to be on the quality of service delivered to the
individual customers by Contact Centre Staff when answering
the calls. This quality of service can be monitored by the
introduction of technology such as call recording. The Contact
Centre continues to operate 24hours, 7days a week with the
21
22
23
24
SAFE
PRODUCTION,
INCIDENTS.
ZERO
25
26
Because of the inherent dangers in dealing with electricity, extensive education and
training is essential to ensure the safety of FEA workers and the public at large.
27
PRODUCTION
Water Management
The storage level of the Monasavu lake at the beginning of 2011
was 738 metres above mean sea level (AMSL), which was 23
metres above the minimum safe operating level of 715 metres.
1000
Rainfall (mm)
1200
800
600
400
200
0
Jan Feb Mar Apr
2011
The average generation mix for 2011 was 55 per cent hydro,
40 per cent diesel and heavy fuel oil, 1 per cent wind with the
other 4 per cent provided by the Independent Power Producers
(IPPs), namely Tropik Wood Industries Limited and Fiji Sugar
Corporation. In comparison, 48 per cent was generated from
hydro in 2010, 34 per cent from diesel, 15 per cent heavy fuel
oil, 1 per cent from wind with the other 2 per cent from Tropik
Woods and Fiji Sugar Corporation.
70
60
50
40
30
20
10
100
FEA Thermal
Other
80
70
60
50
40
30
20
10
0
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
FEA Hydro
90
Percent (%)
Thermal
28
740
2011
735
2010
730
725
2009
720
715
710
705
700
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
FINANCIAL PERFORMANCE
Profitability
29
GWH
600
500
400
300
200
100
2003
2004
2005
Residential
2006
2007
2008
Commercial
2009
2010
2011
Industrial
70
Tonnes (000)
300
250
60
50
40
30
20
IDO
2011
2010
2009
2008
2007
2006
2005
2004
2003
100
2002
2001
10
150
2000
F$ million
200
HFO
50
2003
2004
2005
Residential
2006
2007
Commercial
2008
2009
2010
2011
Industrial
The average price of IDO fuel was $2,079 per tonne in 2011
(against a budget price $1,900 per tonne) compared to $1,539
per tonne in 2010. The IDO price peaked at $2,235 per tonne
in May 2011.The average price for HFO was $1,542 per tonne
in 2011 (against a budget price $1,500 per tonne) compared
with $1,244 per tonne in 2010.
30
F$ Per tonne
1400
1200
1000
800
600
400
200
Dec 04
Apr 05
Aug 05
Dec 05
Apr 06
Aug 06
Dec 06
Apr 07
Aug 07
Dec 07
Apr 08
Aug 08
Dec 08
Apr 09
Aug 09
Dec 09
Apr 10
Aug 10
Dec 10
Apr 11
Aug 11
Dec 11
IDO
HFO
Financial Strength
FEAs gearing ratio, as measured by Debt to Debt plus Capital
and Reserves excluding cash-in-hand, was 41.3% as at 31st
December 2011, well within the international benchmark
for power utilities of about 45% despite incurring Capital
Expenditure of $112 million in 2011.
The shareholder value of FEA was $472 million at the end of
2011 which increased from $414.7 million at the end of 2010
and $324.9 million at the end of 2002. FEAs total assets were
worth $983 million, a substantial increase from $925.6 million
in 2010 and $456.7 million in 2002. This shows that FEA has
added significant shareholder value over the last nine years
since the implementation of organisational reforms.
Capital Expenditure & Funding
FEA incurred a total of $112M on capital projects in 2011,
compared with $84M in 2010. This is one of the highest ever
in its history and was made possible through the good cash
flows generated and borrowed funds. The Capex of $112M
was made up of the Nadarivatu Hydro Project ($76M),
2012
2013
2014
$M $M $M
Debt 37 35 20
CAPEX 60
60
60
Total Cash
95
80
97
The Validation Process for carbon credits for the project under
the Clean Development Mechanism (CDM) is 90% complete
with the relevant processes completed and submission to the
UNFCCC is envisaged in June 2012.
31
32
FEA completed the $34M Major Network Augmentation Project with the full
commissioning of the Nausori and Kinoya Zone sub-stations.
COMMERCIAL
The Fiji Electricity Authoritys (FEA) Commercial division
comprises of the Supply Chain and Regulatory operational
units which have a total of seventy - two (72) employees.
Supply Chain
As one of FEAs enabling units, the Supply Chain unit has
maintained its ongoing focus on optimizing its performance
in the critical result areas of procurement of goods & services,
inventory management, as well as Fleet & Property Services.
Performance optimization of division was achieved through
observing the following simple but key objectives:
33
34
Regulatory
The Fiji Electricity Authority Regulatory unit is tasked with
the major core function of the regulation and compliance
enforcement of the Electricity Act for all stakeholders in the
Electricity sector. Its other functions include (but are not
limited) to the following:
registration and licensing of electricians & electrical
contractors;
licensing of electrical generation equipment and retailers
including licensing of new Independent Power Producers
(IPPs);
ensuring industry compliance, in accordance with the
Electricity Act and AS/NZS Wiring standards;
electrical testing of imported electrical appliances and
fittings used in Fiji upon request.
PAGE 36
35
36
In accordance with a resolution of the Members of the Fiji Electricity Authority, in the opinion of the Members:
1.
the financial statements and accompanying notes show a true and fair view of the financial position, results of operations,
changes in capital and reserves and cash flows of the Fiji Electricity Authority as at and for the year ended 31 December
2011.
2.
the statements have been prepared in accordance with the provisions of the Electricity Act 1966 (Cap 180) and International
Financial Reporting Standards.
3.
the basis of preparation of the financial statements and the classification and carrying amounts of assets and liabilities as
stated in these financial statements are appropriate.
Dated at Suva this 15th day of May 2012.
Nizam -ud -Dean Gardiner Whiteside
CHAIRMAN DEPUTY CHAIRMAN
37
I have audited the accompanying financial statements of Fiji Electricity Authority (Authority), which comprise the statement
of financial position as at 31 December 2011, and the statement of comprehensive income, statement of changes in capital
and reserves and statement of cash flow for the year then ended, and a summary of significant accounting policies and other
explanatory information as set out on pages 38 to 62.
Directors and Managements Responsibility for the Financial Statements
Directors and management are responsible for the preparation and fair presentation of these financial statements in accordance
with International Financial Reporting Standards and the requirements of the Electricity Act 1966. This responsibility includes:
designing, implementing and maintaining internal control relevant to the preparation of financial statements that are free from
material misstatement, whether due to fraud or error; selecting and applying appropriate accounting policies; and making
accounting estimates that are reasonable in the circumstances.
Auditors Responsibility
My responsibility is to express an opinion on these financial statements based on my audit. I have conducted my audit in
accordance with International Standards on Auditing. Those standards require that I comply with ethical requirements and
plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material
misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements.
The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of
the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control
relevant to the entitys preparation and fair presentation of the financial statements in order to design audit procedures that are
appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entitys internal
control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting
estimates made by management, as well as evaluating the overall presentation of the financial statements.
I believe that the audit evidence that I have obtained is sufficient and appropriate to provide a basis for my audit opinion.
Audit Opinion
In my opinion:
a)proper books of account have been kept by the Fiji Electricity Authority, so far as it appears from my examination of those
books, and
b) the accompanying financial statements which have been prepared in accordance with International Financial Reporting
Standards:
(ii)to the best of my information and according to the explanations given to me:
a)give a true and fair view of the state of affairs of the Fiji Electricity Authority as at 31 December 2011 and of
the results, movement in reserves and cash flows of the Authority for the year ended on that date; and
b) give the information required by the Electricity Act 1966 (Cap 180) in the manner so required.
I have obtained all the information and explanations which, to the best of my knowledge and belief, were necessary for the
purposes of the audit.
38
Notes
2011
2010
$000
$000
Personnel costs
(17,941)
(17,447)
Fuel costs
(137,881)
(126,756)
Electricity purchases
(14,401)
(12,611)
Lease and rent expenses
(1,830)
(1,688)
Depreciation on property, plant and equipment
(29,914)
(29,655)
Amortisation of intangible assets
(524)
(528)
Cyclone Mick & Tomas - Restoration costs
-
(1,445)
Other operating expenses
(39,584)
(24,652)
Total expenses
(242,075)
(214,782)
(12,054)
741
271
(12,631)
1,278
7,534
52,427
12,998
192
39
Notes
2011
2010
$000 $000
CAPITAL AND RESERVES
Retained profits
403,411
351,501
Capital contribution
68,641
63,199
472,052
414,700
Represented by:
CURRENT ASSETS
Cash on hand and at bank
8
3,640
-
Held to maturity financial assets
12(b)
23,409
55,837
Receivables and prepayments
9
42,888
32,617
Inventories
10
18,072
16,142
Withholding income tax recoverable
-
328
88,009
104,924
NON-CURRENT ASSETS
Property, plant and equipment
11
890,722
809,081
Available for sale financial assets
12(a)
-
233
Intangible assets
13(b)
2,262
2,502
Deferred tax assets
7(b)
2,017
8,834
895,001
820,650
TOTAL ASSETS
983,010
925,574
CURRENT LIABILITIES
Bank overdraft
8
-
276
Trade and other payables
14
43,407
49,626
Provision for employee entitlements
15
6,584
1,710
Interest bearing borrowings
16
36,661
71,628
Income tax payable
4,535
-
91,187
123,240
NON-CURRENT LIABILITIES
Trade and other payables
14
49,679
40,047
Provision for employee entitlements
15
-
4,670
Interest bearing borrowings
16
322,624
280,181
Deferred income
17
10,706
11,563
Deferred tax liabilities
7(c)
36,762
51,173
419,771
387,634
TOTAL LIABILITIES
510,958
510,874
NET ASSETS
472,052
414,700
The above statement of financial position has been prepared in accordance with the International Financial Reporting Standards
(IFRS) and should be read in conjunction with the accompanying notes.
40
Notes
2011
2010
$000 $000
296,394
(237,226)
770
(24,069)
3,756
(3,246)
36,379
223,544
(172,203)
1,240
(24,565)
34
2
28,052
(79,289)
(284)
-
-
32,457
-
5,442
226
(80,807)
(470)
10,356
2,174
(1,310)
(2,270)
4,256
44
(41,448)
(68,027)
(17,039)
25,500
(18,576)
22,123
8,461
3,547
3,392
(36,428)
298
226
(276)
(338)
36,490
41
Balance as at 31 December 2009
Movement in reserves
Total comprehensive income for the year ended 31 December 2010
Balance as at 31 December 2010
Movement in reserves
Total comprehensive income for the year ended 31 December 2011
Balance as at 31 December 2011
Capital
Contributions
$000
58,943
4,256
-
Retained
Profits
Total
$000
$000
343,097
-
402,040
4,256
8,404
8,404
63,199
351,501
414,700
5,442
5,442
51,910
51,910
403,411
472,052
-
68,641
The above statement of changes in capital and reserves has been prepared in accordance with the International Financial Reporting
Standards (IFRS) and should be read in conjunction with the accompanying notes.
42
1.
Statement of Compliance
The financial statements have been prepared in accordance with the Electricity Act 1966 (Cap 180) and International Financial
Reporting Standards (IFRS) as required by the Fiji Institute of Accountants.
Issue of Financial Statements
The financial statements were approved for issue by the Authoritys Board of Directors at its meeting held on 15 May 2012.
Basis of Preparation
The financial statements have been prepared on the basis of historical cost, except for the revaluation of certain non-current
assets and financial instruments. Cost is based on the fair values of the consideration given in exchange for assets.
In the application of IFRS, management is required to make judgments, estimates and assumptions about carrying values of
assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on
historical experience and various other factors that are believed to be reasonable under the circumstance, the results of which
form the basis of making the judgments. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised
in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future
periods if the revision affects both current and future periods. Judgments made by management in the application of IFRS that
have significant effects on the financial statements and estimates with a significant risk of material adjustments in the next year
are disclosed, where applicable, in the relevant notes to the financial statements.
Accounting policies are selected and applied in a manner which ensures that the resulting financial information satisfies the
concepts of relevance and reliability, thereby ensuring that the substance of the underlying transactions or other events is reported.
Standards, amendments and interpretations issued but not yet effective
The following standards, amendments and interpretations to existing standards have been published and are mandatory for the
accounting periods beginning on or after 1 January 2012 or later periods, but the Authority has not early adopted them. No
significant impact is expected to arise out of these standards, amendments and interpretations.
IAS 1 (Amendment ), Financial Statement Presentation - Presentation of items of Other Comprehensive Income. ( 1 July
2012)
IFRS 9 (Amendment), Financial Instruments - Classification and measurement. (1 January 2013)
IFRS 13 ( Amendment), Fair Value Measurement. (1 January 2013)
The following significant accounting policies have been adopted in the preparation and presentation of the financial
statements:
(a)
The Authority establishes an allowance for any doubtful debts based on a review of all outstanding amounts at year-end. Bad
debts are written off during the period in which they are identified.
(b)
Bond instruments
The bonds issued are recorded at cost which reflects the face value of these instruments. Transaction costs on the issue of
bond instruments are capitalised and amortised to the statement of comprehensive income over the currency life of the bond
instruments. Transaction costs are the costs that are incurred directly in connection with the issue of those bond instruments and
which would not have been incurred had those instruments not been issued.
(c)
Borrowings
Borrowings are recognized initially at fair value, net of transaction costs incurred. Borrowings are subsequently stated at amortised
cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognised in the statement of
comprehensive income over the period of the borrowings using the effective interest method.
Borrowings are classified as current liabilities unless the Authority has an unconditional right to defer settlement of the liability
for at least 12 months after the balance sheet date.
1.
(d)
Borrowing costs
The borrowing costs that are directly attributable to major capital expenditures and projects under construction are capitalized
as part of the cost of these assets. Other borrowing costs are recognized as an expense in the year in which they are incurred.
The government guarantee fees on loans drawdown specifically for capital projects are capitalised. Other guarantee fees paid are
expensed.
(e)
Capital contribution
A 100% refundable capital contribution represents the cost of the extension, received from the developer or a prospective
consumer. The cost of the extension is the estimated cost incurred from the Authoritys nearest mains supply point capable
of providing the assessed load required. The developer or a prospective consumer applying for a general extension provides a
100% refundable capital contribution in relation to the cost of the extension which is credited to trade and other payables and
is refunded to the customer over a period of 5 and 8 years. This is in accordance with the determination by the Fiji Commerce
Commission.
(f)
For the purposes of the statement of cash flow, cash and cash equivalents comprise cash on hand, short term deposits held with
banks and bank overdrafts. Bank overdrafts are shown within borrowings under current liabilities in the statement of financial
position.
(g)
Comparative figures
Where necessary, amounts relating to prior years have been reclassified to facilitate comparison and achieve consistency in
disclosure with current year amounts.
(h)
Deferred income
Government grant in aid and assets acquired at no cost to the Authority are capitalised and systematically recognised as other
income on the basis of the expected lives of the assets to which the grants relate.
(i)
Employee benefits
i) Sick leave
The provision is in relation to unutilised sick leave of non contract staff in accordance with their terms and conditions
of employment and is calculated on current salary and wage rates.
The provision for annual leave represents the amount which the Authority has a present obligation to pay for
employees services provided up to the balance date. The provision has been calculated on the current wage and salary
rate.
The liability is determined by the conditions of employment, employees services provided up to the balance date and
is calculated on the current wage and salary rate.
The liability is determined by the conditions of employment, employees services provided up to the balance date and
is calculated on the current wage and salary rate.
In view of the implementation of the Essential National Industries (Employment) Decree, with effect from 7th November 2011,
all the Long Service Leave and Retirement Benefit Entitlements for employees have ceased. However, the benefits accrued up to
7th November 2011 will be paid to the employees in 2012.
43
44
1.
(j)
Transactions denominated in a foreign currency are translated to Fiji currency at the exchange rate at the date of the
transaction.
Foreign currency receivables and payables at balance date are translated to Fiji currency at exchange rates current at balance
date.
All gains and losses arising therefrom (realised and unrealised) are brought to account in determining the profit or loss for the
year.
(k)
Inventories
Inventories are stated at the lower of cost and net realisable value. Cost is based on the weighted average cost principle and
includes expenditure incurred in acquiring the stock and bringing it to its existing condition and location. Consumables are
valued at cost plus the associated delivery charges.
(l)
Impairment of assets
At each balance sheet date, the Authority reviews the carrying amounts of its tangible and intangible assets to determine whether
there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount
of the asset is estimated in order to determine the extent of the impairment loss (if any). Where the asset does not generate cash
flows that are independent from other assets, the Authority estimates the recoverable amount of the cash-generating unit to
which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future
cash flows are discounted to their present value using a pre -tax discount rate that reflects current market assessments of the time
value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying
amount of the asset (cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately
in the statement of comprehensive income, unless the relevant asset is carried at fair value, in which case the impairment loss is
treated as a revaluation decrease.
(m)
Intangible assets
Investment in movie productions have been valued at cost and reduced by an impairment charge to arrive at a
carrying amount the Authority expects to recover from the exploitation of the copyright in accordance with the
Production Investment Agreement.
b) Computer software:
Acquired computer software licenses are capitalised on the basis of the costs incurred to acquire and bring to use the
specific software. These costs are amortised over their estimated useful lives (three to five years).
Costs associated with developing or maintaining computer software programmes are recognised as an expense as
incurred. Costs that are directly associated with the development of identifiable and unique software products
controlled by the Authority, and that will probably generate economic benefits exceeding costs beyond one
year, are recognised as intangible assets.
(n)
Leased assets
Fiji Electricity Authority, the Monasavu landowners and the iTaukei Land Trust Board (iTLTB) have in 2005 signed an agreement
to lease approximately 23,000 acres of the Monasavu catchment area for a period of 99 years in return for specified payments.
These lease committments are disclosed under note 19 to the financial statements.
1.
(o)
Payables
Trade payables and other accounts payable are recognised when the Authority becomes obliged to make future payments resulting
from the purchase of goods and services.
(p)
Property, plant and equipment are measured at cost less accumulated depreciation and impairment loss. Cost includes expenditure
that is directly attributable to the acquisition of the item. Cost of leasehold land includes initial premium payment or price paid to
acquire leasehold land including acquisition costs.
Additions
While expenditure on assets with a value of less than $1,000 is generally not capitalised, physical control is maintained over all
items regardless of cost.
Depreciation rates
Depreciation is calculated on the straight line method to write off the cost of each asset over their estimated useful lives as
follows:
Rates
Leasehold land
0.50% - 1.25%
Buildings - Concrete
1.25%
Buildings - Others
1.25%
1.33% - 2.50%
1.33% - 2.44%
2.50% - 3.00%
Thermal assets
4.00% - 7.00%
Transmission
2.50%
2.86%
Reticulation
4.00%
Wind Mill
5.00%
Motor vehicles
Computers
7.00% - 24.00%
20.00%
33.30%
Other fixed assets except for capital spares, are depreciated when they are brought into service.
Freehold land are not depreciated. Leasehold land are amortised over the remaining lease period.
Capital spares
Capital spares represent items held primarily for use in thermal stations in the event of a breakdown. In recognition of the
increased risk of obsolescence over a protracted period, capital spares are amortised in line with the depreciation rates applicable
to the related plant and machinery. Capital spares are reported as part of Authoritys fixed assets.
Disposals
Gains and losses on disposals are determined by comparing proceeds with carrying amounts and are included in the statement
of comprehensive income.
45
46
1.
(p)
Provisions
Reporting currency
Revenue recognition
Electricity income
Electricity income is recorded in the statement of comprehensive income on an accrual basis by estimating the usage for customers
to balance date.
Other income
Rental income earned from leasing FEA properties is recorded in the statement of comprehensive income on an accrual basis.
Interest income is recognised on a time proportionate basis that takes into account the effective yield on the financial asset.
(t)
Amounts in the financial statements have been rounded off to the nearest thousand dollars unless specifically stated to be
otherwise.
(u)
Taxation
Current tax:
Current tax is calculated by reference to the amount of income taxes payable or recoverable in respect of the taxable profit or tax
loss for the year. It is calculated using tax rates and tax laws that have been enacted or substantively enacted by reporting date.
Current tax for current and prior years is recognised as a liability or asset to the extent that it is unpaid or refundable.
Deferred tax:
Deferred tax is accounted for using the comprehensive balance sheet liability method in respect of temporary differences arising
from differences between the carrying amount of assets and liabilities in the financial statements and the corresponding tax base
of those items.
1.
(u)
Taxation (Contd)
In principle, deferred tax liabilities are recognised for all taxable temporary differences. Deferred tax assets are recognised to
the extent that it is probable that sufficient taxable amounts will be available against which deductible temporary differences or
unused tax losses and tax offsets can be utilised. However, deferred tax assets and liabilities are not recognised if the temporary
differences giving rise to them arise from the initial recognition of assets and liabilities (other than as a result of a business
combination) which affects neither taxable income nor accounting profit.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the periods when the asset and
liability giving rise to them are realised or settled, based on tax rates and tax laws that have been enacted or substantively enacted
by reporting date. The measurement of deferred tax liabilities and assets reflects the tax consequences that would follow from
the manner in which the Authority expects, at the reporting date, to recover or settle the carrying amount of its assets and
liabilities.
Deferred tax assets and liabilities are offset when they relate to income taxes levied by the same taxation authority and the
Authority intends to settle its current tax assets and liabilities on a net basis.
Current and deferred tax for the period:
Current and deferred tax is recognised as an expense or income in the statement of comprehensive income, except when it relates
to items credited or debited directly to equity, in which case the deferred tax is also recognised directly in equity, or where it arises
from the initial accounting for a business combination, in which case it is taken into account in the determination of goodwill or
excess.
(v)
Segment information
The Authority is not required to report segment information as it is not applicable to the nature of the Authoritys operations.
Whilst electricity revenue is distinguished by key operating segments, this is done purely for information purposes. The Authority
has only one product in electricity, and costs associated with this product are totally common to all operating segments, and it
is not possible nor practical to attempt to allocate costs across the operating segments. The Authoritys power generating system
and distribution are operated on a fully integrated basis.
(w)
Revenues, expenses, assets and liabilities are recognised net of the amount of value added tax (VAT), except:
i) Where the amount of VAT incurred is not recoverable from the taxation authority, it is recognised as part of the
cost of acquisition of an asset or as part of an item of expense; or
ii) for trade receivables and trade payables which are recognised inclusive of VAT.
The net amount of VAT recoverable from, or payable to, the taxation authority is included as part of receivables or payables.
47
48
2.
FINANCIAL RISK MANAGEMENT
2.1
(a)
Market risk
The Authority undertakes various transactions denominated in foreign currencies, hence exposures to exchange rate
fluctuations arise. Exchange rate exposures are closely managed within approved policy parameters.
As at year end, US$12.8 million term deposits are the only assets denominated in foreign currencies. Hence, changes
in the US dollars by 10% (increase or decrease) is expected to have significant impact on the net profit and equity
balances currently reflected in the Authoritys financial statements.
US$ 12,858
0.5493
23,409
US$ 12,858
0.6042
21,281
US$ 12,858
0.4944
26,007
Based on the above, if average exchange rates strengthen by 10% the Authoritys investments in held to maturity
financial assets would decrease by $2.13 million and if the average exchange rates weaken by 10% the Authoritys
investments in held to maturity financial assets would increase by $2.60 million.
However, a risk arises on the Authoritys obligation with respect to the foreign currency loan of US$70 million (2010:
US$97.5 million) which remains outstanding as at year end for funding of certain major capital projects. For the year
ended 31 December 2011, the restatement of the Authoritys foreign currency loans has resulted in an unrealised
foreign exchange loss of $70k. Further sensitivities are provided to establish the impact to the profit before tax if foreign
currency exchange rate differs by 10% (increase or decrease) from that used at balance date:
US$ 70,000
0.5493
127,435
US$ 70,000
0.6042
115,856
US$ 70,000
0.4944
141,586
Based on the above, if average exchange rates strengthen by 10% the Authoritys foreign currency borrowings would
decrease by $11.58 million and if the average exchange rates weaken by 10% the Authoritys foreign currency borrowings
would increase by $14.15 million.
Furthermore, the Authority has awarded the Nadarivatu Renewable Hydro Power Project to a contractor based in
China namely Sinohydro Corporation Limited for a contract amount of US$124.8 million. Accordingly, changes in
the US dollars by 10% (increase or decrease) is expected to have a significant impact on the cost of the Nadarivatu
Renewable Hydro Power Project . As at balance date, the balance of the Sinohydro contract is US$13.06 million.
49
2.
2.1
Consumption
(Metric Tonne)
Fuel costs
$000
1,945.11
70,886
137,881
2,139.62
70,886
151,669
1,750.60
70,886
124,093
Based on the above, if fuel price increase or decrease by 10%, the fuel costs to the Authority would increase or decrease
by $13.8 million annually. The above senstivity calculation is based on the 2011 fuel consumption levels.
The Authoritys profitability can be significantly impacted by regulatory agencies established which govern and
control the electricity sector in Fiji. Specifically, fuel surcharges, regulatory fees and electricity tariffs are regulated by
the Fiji Commerce Commission.
The Authority has significant interest-bearing assets in the form of short-term cash deposits. These are at fixed
interest rates and hence there are no interest rate risks during the period of investment. For re-investment
of short and long term cash deposits, the Authority negotiates an appropriate interest rate with the banks and
invests with the bank which offers the highest interest return.
Given the fixed nature of interest rates described above, the Authority has a high level of certainty over the impact on
cash flows arising from interest income. Accordingly, the Authority does not require simulations to be performed
over impact on net profits arising from changes in interest rates.
All debts of the Authority raised through bond issues bear fixed interest rates. Therefore, the Authority is not exposed
to interest rate risk.
In relation to the borrowings from Suva City Council, the Authority is not exposed to interest rate risk as it borrows
funds at fixed interest rates.
In relation to the borrowings from other commercial banks, the Authority to certain extent is not exposed to interest
rate risk as certain borrowed funds are at fixed interest rates, for the agreed term. Thereafter, the interest rates are re-
negotiated and new interest rates are agreed upon. The risk is managed closely within the approved policy parameters.
The Authority did not enter into any interest swap contracts.
50
2.
2.1
(b)
Credit risk
Credit risk arises from deposits with banks, as well as credit exposures to customers, including outstanding receivables.
For deposits with banks, only reputable parties with known sound financial standing are accepted. Trade accounts
receivable consist of a large number of customers, residential, industrial and commercial. The Authority does not
have any significant credit risk exposure to any single counterparty or any group of counterparties having similar
characteristics. The carrying amount of financial assets recorded in the financial statements, net of any allowances for
losses, represents the Authoritys maximum exposure to credit risk.
(c)
Liquidity risk
Prudent liquidity risk management implies maintaining sufficient cash to ensure availability of funding. The Authority
monitors liquidity through rolling forecasts of the Authoritys cash flow position. Overall, the Authority does not see
liquidity risk as high given that a reasonable portion of revenues are billed and collected.
The table below analyses the Authoritys financial assets and liabilities into relevant maturity groupings based on the
remaining period at the balance date to the contractual maturity date. The amounts disclosed in the table are based on
the contractual undiscounted cash flows.
The carrying value less impairment provision of trade receivables and payables are assumed to approximate their fair
values. The carrying values of financial liabilities and financial assets and provisions are estimated to approximate their
fair values.
Financial assets:
Less than
2 to 5 years
one year
$000
$000
More than
Total
5 years
$000
$000
Held to maturity financial assets
23,409
23,409
42,888
42,888
Total
66,297
66,297
Financial liabilities:
Trade and other payables
43,407
12,106
37,573
93,086
Bonds payable
22,000
15,500
75,500
113,000
14,661
118,653
112,971
246,285
Total
80,068
146,259
226,044
452,371
51
Estimates and assumptions are continually evaluated and are based on historical experience and other factors, including
expectations of future events that are believed to be reasonable under the circumstances.
The Authority makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition,
seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment
to the carrying amounts of assets and liabilities within the next financial year are discussed below.
(a)
The Authority assesses whether there are any indicators of impairment for all property, plant and equipment at each
reporting date. Property, plant and equipment are tested for impairment and when there are indicators that the carrying
amount may not be recoverable, reasonable provision for impairment are created. As at balance date, no provision for
impairment has been made as the Authority reasonably believes that no indicators for impairment exist.
(b)
Impairment of accounts receivable balances is assessed at an individual level and impairment tests are performed on a
more specific basis. All receivable balances relating to the closed customer accounts are estimated to have been impaired
and are accordingly provided for.
(c)
Deferred tax assets are recognized for all unused tax losses to the extent that taxable profits will be available against
which the losses can be utilized. Significant management judgement is required to determine the amount of deferred
tax assets that can be recognized, based upon the likely level of future taxable profits together with future planning
strategies.
(d)
Provision for stock obsolescence is assessed and raised on a specific basis based on a review of inventories. Inventories
considered obsolete or un-serviceable are written off in the year in which they are identified.
(e)
The customer security deposits are classified as Current and Non Current based on the Authoritys past experience with
the refund of the deposit to customers.
The Authoritys objectives when managing capital are to safeguard the Authoritys ability to continue as a going concern in order
to provide returns and benefits for stakeholders and to maintain an optimal capital structure to reduce the cost of capital. The
Authority monitors capital on the basis of the gearing ratio.
The gearing ratios at 31 December 2011 and 2010 were as follows:
31-Dec-11
31-Dec-10
$000 $000
359,285
351,809
(23,409)
(55,837)
(3,640)
276
Net debt
332,236
296,248
472,052
414,700
804,288
710,948
41.31%
41.67%
The movement in the gearing ratio during 2011 resulted primarily from the net repayments of bonds of $11.5M and the increase
in capital and reserves as a resullt of the profits recorded during the year.
52
5.
OPERATING REVENUE
2011
2010
$000 $000
ELECTRICITY SALES
Commercial
137,733
114,936
Industrial
71,399
49,541
Domestic
72,340
58,149
Others
7,306
4,319
18
10,919
1,014
857
452
-
220
149
663
38
1,663
205
518
50
16,766
4,654
Total revenue
305,544
231,599
6.
288,778
(30)
21
139
398
48
29,914
524
418
4,309
17,941
70
226,945
5
34
448
856
632
6
34
149
663
45
471
631
626
54
(95)
21
232
415
60
29,655
528
900
3,613
17,447
3,687
53
7.
a) INCOME TAX EXPENSE
2011
2010
$000 $000
The prima facie income tax on the pre-tax profit reconciles to the income
tax expense as follows:
52,427
13,190
14,680
3,693
1,400
(13,898)
(6)
517
4,786
The deferred tax assets consist of the following at future tax rates:
Tax losses
Provision for employee benefits
Allowance for doubtful debts
Unrealised exchange losses
-
897
42
1,078
5,969
1,308
67
1,490
2,017 8,834
35,187
1,575
49,063
2,110
36,762
51,173
6,817
(14,411)
8,111
517
2,163
2,623
-
4,786
The change in tax rate from 28% in 2011 to 20% in 2012 requires the Deferred Tax Asset (DTA) and Deferred Tax Liability (DTL)
to be restated in the Statement of Financial Position. The impact is a substantial reduction in the income tax expense by $14.7M
after reducing the DTL in the Statement of Financial Position and increase in the income tax expense by $0.81M after reducing
the DTA in the Statement of Financial Position to eliminate the carry forward tax losses. This resulted in a substantial reduction
to the income tax expense by $13.89M recorded for the year.
54
8.
CASH AND CASH EQUIVALENTS
2011
2010
$000 $000
2,004
1,636
-
-
342
(618)
3,640
(276)
9.
Electricity debtors
Other debtors
Vat Receivable
Prepayments and deposits
32,014
7,573
620
2,893
27,370
3,642
-
1,847
43,100
32,859
- Electricity debtors
- Other debtors
The terms of trade for electricity debtors are 14 days from the date of billing.
Electricity debtors that are less than 3 months past due are not considered impaired. As at 31 December 2011,
electricity debtors of $24,868,896 (2010: $18,378,256) were not considered impaired.
(178)
(34)
(208)
(34)
42,888
32,617
As of 31 December 2011, the amount of electricity debtors impaired was $178,216 (2010: $208,169) net off deposits
held. The individual receivables are mainly customers, who have defaulted in payments. It was assessed that a portion
of the receivables are expected to be recovered.
Movements in the provision for impairment of electricity debtors and other debtors are as follows:
Balance as at 1 January
Amounts recovered during the year
242
(30)
337
(95)
Balance as at 31 December
212
242
The creation and releasing of provision for impaired receivables has been included in Other operating expenses in
the statement of comprehensive income (note 6). Amounts charged to the allowance account are generally written off,
when there is no expectation of recovering the debt.
The other classes within receivables and prepayments do not contain impaired assets.
The maximum exposure to credit risk at the reporting date is the fair value of each classes of receivables mentioned
above less electricity deposits. The Authority generally obtains security deposits in the form of bank guarantees
and cash deposits from all electricity customers which is estimated based on two months electricity consumptions.
The Authority carried out another review of the Consumer Security Deposit in 2011 in view of the tarrif increases
implemented in 2010 and 2011 respectively. The total carrying amount of cash security deposits in relation to the
above trade receivables carried by the Authority is $23,703,004 (2010: $17,809,000). The rest are secured through bank
guarantees maintained by the Authority.
10. INVENTORIES
Consumables - at cost
Goods in transit
17,638
434
15,999
143
Total inventories
18,072
16,142
55
11.
PROPERTY, PLANT AND EQUIPMENT
2010
$000
2011
$000
Freehold land
At cost
28,635
16,806
Leasehold land
At cost
13,488
13,370
Accumulated depreciation
(1,324)
(1,181)
156,354
160,938
276,996
239,529
61,643
60,680
12,189
12,164
9,006
8,497
Wind mill
At cost
34,394
35,349
Accumulated depreciation
(7,612)
(6,027)
26,782
29,322
Motor vehicles
At cost
16,006
15,295
Accumulated depreciation
(11,271)
(9,857)
4,735
5,438
Capital spares
At cost
4,571
3,775
310,799
270,944
Total
- At cost
1,097,190
986,797
- Accumulated depreciation
(206,468)
(177,716)
890,722
809,081
56
Reconciliation of the carrying amounts of each class of property, plant and equipment at the beginning and end of the current financial year is set out as follows:
270,944
121,103
-
(36,658)
-
809,081
122,209
(10)
(29,655)
Dam,
Plant,
tunnels
equipment &
Capital
Freehold
Leasehold
Buildings & and water transmission
Furniture
Wind
Motor
Capital
work in
land
land improvements conductor
assets
& fittings
mill
vehicles
spares
progress
Total
$000
$000 $000
$000 $000 $000 $000 $000 $000 $000 $000
Balance as at 31
December 2009
16,780
12,331
58,504
150,271
243,727
7,433
31,116
6,400
3,476
186,499
716,537
Additions
-
-
-
-
-
-
-
-
1,106
Disposals
-
-
-
-
-
-
-
(10)
-
Transfers
26
-
4,094
15,209
14,483
2,105
-
1,369
(628)
Depreciation charge
-
(142)
(955)
(4,542)
(18,681)
(1,041)
(1,794)
(2,321)
(179)
Balance as at 31
December 2010
16,806
12,189
61,643
160,938
239,529
8,497
29,322
5,438
3,775
Additions
-
-
-
-
-
-
-
-
1,548
110,380
111,928
Disposals
-
-
-
-
-
-
-
(6)
(367)
-
(373)
Transfers
11,829
118
9
19
56,498
1,513
(748)
1,481
(194)
(70,525)
Depreciation charge
-
(143)
(972)
(4,603)
(19,031)
(1,004)
(1,792)
(2,178)
(191)
-
(29,914)
Balance as at 31
December 2011
28,635
12,164
60,680
156,354
276,996
9,006
26,782
4,735
4,571
310,799
890,722
uring the year, borrowing costs of $12,503,973 net of interest income of $631,810 were capitalised to the cost of the Nadarivatu Renewable Hydro Power Project and Network Augmentation Project.
D
Land title in respect of the Authoritys acquisition of land at Kinoya is almost complete. Subsequently, the title was legally transferred to the Authority in March 2012.
Agreement for the Monasavu lease has been prepared and lease titles will be formally executed and issued once the land survey is completed. It is envisaged that this will be finalised in 2012.
FEA made substantial progress in 2011 with the construction of the Nadarivatu Renewable Hydro Power Project. Total cost incurred during the year is $63.6m and this has been capitalised to the project.
The project is expected to be fully commissioned in 2012.
57
12.
FINANCIAL ASSETS
2011
2010
$000
$000
a) Available-for-sale financial assets
233
The process of the voluntarily liquidation of Sustainable Energy Limited continued in 2011 and is expected to be
completed in early 2012. The final meeting on the voluntary winding up was held on 26 January 2012 and
subsequently the liquidator has lodged the final document with the Registrar of Companies to officially dissolve the
Company.
During the year, the Authority reinvested US$12.86 million as term deposits with ANZ bank at an interest rate of
1.05% per annum. This term deposit will be used to repay the balance of the Sinohydro Corporation offshore contract
in US dollars for the construction of Nadarivatu Renewable Hydro Power Project.
13.
INTANGIBLE ASSETS
a) Movie production
Balance as at 1 January
Additions
1,614
-
1,614
-
Balance as at 31 December
1,614
1,614
Balance as at 1 January
Impairment allowance
1,614
-
1,614
-
Balance as at 31 December
1,614
1,614
Investment in movie production comprises of investment in Pirate Islands 2 movie project. The movie project
has been granted F1 Provisional Certificate by the Fiji Audio Visual Commission and thereby incentive by way of
150% tax deduction is available. The investment has been valued at cost and reduced by an impairment charge to
arrive at a carrying amount which is an amount the Authority expects to recover from the exploitation of the
copyright in accordance with the Production Investment Agreement.
b) Software License
23,409
55,837
Gross carrying amount:
Balance as at 1 January
6,160
5,690
Additions
284 470
Balance as at 31 December
6,444
6,160
Accumulated amortisation:
Balance as at 1 January
Amortisation for the year
Balance as at 31 December
3,658
524
4,182
3,130
528
3,658
2,262
2,502
Software license are made up of the Authoritys Financial Management Information System, Billing System and
other specialized Energy Monitoring Information System. The software license has been valued at cost and amortised
by an impairment charge over its remaining life to arrive at the carrying amounts.
58
14.
TRADE AND OTHER PAYABLES
2011
$000
2010
$000
Current
Trade creditors
16,411
29,675
Other creditors and accruals
20,475
13,090
VAT payable
-
852
Accrued interest
4,625
4,954
Customer security deposits
1,896
1,055
Non-Current
Other creditors and accruals
12,106
7,402
Customer security deposits
21,807
16,754
100% refundable deposits
15,766
15,891
The fair value of trade and other payables equals their carrying amount, as the impact of discounting is not significant.
The customer security deposits relates to the mandatory cash deposit which is equivalent to two months electricity
consumptions in accordance with the Electricity Act. This is refunded to the customer when the electricity account is
permanently closed. The 100% refundable deposits are the capital contribution from prospective customers or
developer for the supply of electricity in accordance with the General Extension Policy. The amount is refunded to the
customer over a period of 5 and 8 years respectively.
15.
Bonus
Sick leave
Annual leave
Long service leave
Retirement benefits
1,130
-
969
1,049
3,436
820
71
819
1,317
3,353
6,584
6,380
Current
6,584
1,710
Non-current
6,584
6,380
Balance as at 1 January
Additional provisions recognised/(utilised) during the year (net)
6,380
204
7,039
(659)
Carrying Amount
6,584
6,380
43,407
49,679
49,626
40,047
4,670
The Government introduced the Essential National Industries Decree (ENID) which became effective from 7th
November 2011. FEA has been included as part of the ENID which requires the establishment of Bargaining Unit
(BU). From 7th November 2011, all collective agreement with Trade Unions has ceased. The ENID requires new
terms and conditions of employment to be negotiated with the BU. Subsequently, the FEA Board approved that all the
employee entitlements in the form of long service leave and retirement benefits be paid out to the employees. In this
regard, the long service leave and retirement benefits which previously used to be treated as a non current liability
have been reclassified as a current liability in the Statement of Financial Position. The total amount payable is
estimated to be around $4.5M.
Employee numbers
2011
2010
Number Number
Number of full-time equivalent employees as at 31st December
661
673
59
16.
INTEREST BEARING BORROWINGS
2011
$000
2010
$000
Current
Bonds (a)
Term loan - ANZ Bank (b)
Term loan - BSP ( c)
Term loan - Suva City Council (d)
Term loan - CDB (e)
22,000
-
4,000
41
10,620
17,000
54,589
-
39
-
36,661
71,628
Non-Current
Bonds (a)
91,000
107,500
Term loans - ANZ Bank (b)
93,534
40,000
Term loan - BSP ( c)
16,000
-
Term loan - Suva City Council (d)
5,275
5,316
Term loan - CDB (e)
116,815
127,365
322,624
280,181
359,285
351,809
(a) Bonds
The Reserve Bank of Fiji offers, manages and carries out registry services on behalf of the Authority. The Authoritys
bonds are issued in competitive tenders. The bonds are recorded at cost which reflects the face value of the bonds.
Bonds worth $17 million were repaid during the year and bonds worth $5.5 million were issued and received during
the year.
The maturing terms of the bonds range from 1 to 12 years, whilst the interest rates vary from 5.54% to 7.19% per
annum. The bonds are guaranteed by the Government of Fiji.
The interest rates for ANZ Bank term loans are at 6.5% per annum. The Authority successfully negotiated
the conversion of the foreign currency loan of USD$27.5M into a Fijian Dollar loan during the year.
The term loans from ANZ Bank are secured by the guarantee given by the Government of Fiji.
The term loan of $20 million from Bank of South Pacific (BSP) is subject to interest at the rate of 6.5% per annum and
is secured by a guarantee given by the Government of Fiji.
The term loan from Suva City Council (SCC) is subject to interest at the rate of 3% per annum and is unsecured. The
loan is repayable over a period of 86 years in equal instalments of $200,000 on 25th July each year until July 2065.
The term loan from CDB is subject to interest rate of 7.15% per annum for 60 months from the date of agreement and
after 60 months the rate would be LIBOR rate plus a margin of 3.2% per annum. The loan is repayable over a period of
12 years in 24 equal semi-annual instalments. The first loan repayment will be paid on 20 March 2012 and the final
repayment is on 20 September 2023.
The term loan is secured by a guarantee given by the Ministry of Finance on behalf of the Government of Fiji.
60
2010
$000
17.
DEFERRED INCOME 2011
$000
12,330
(6,295)
12,330
(5,812)
6,035
6,518
The treatment of deferred income is in accordance with the policy set out in note 1(h) to the financial statements.
18.
CONTINGENT LIABILITIES
No provision has been recorded in the accounts for unsecured contingent liabilities mainly in respect of sundry court
actions against the Authority. The Authority estimates such liability, if any, to be immaterial.
9,342
(4,671)
9,342
(4,297)
4,671
5,045
10,706
11,563
Letter of credit
Immigration bond
Litigation claims - others
2,292
31
791
192
31
514
3,114
737
19. COMMITMENTS
Estimated amounts of lease expenditure committed at balance date but not provided for in the financial statements:
1,340
1,171
3,478
91,501
Total commitments
97,490
FEA has entered into a Sale and Purchase Agreement with the iTaukei Trust Fund for the purchase of the Head Office
complex. The purchase is expected to be finalised in early 2012 and the payment of annual rental of $503,325 (VEP) to
the iTaukei Trust Fund will cease thereafter.
The Native and Crown leasehold land includes the recent lease obtained for Monasavu land. The settlement signed
with Monasavu land owners and the iTaukei Land Trust Board commits FEA to the following future payments:
1,705
1,624
4,837
96,256
104,422
Payable no later than one year;
620
620
Payable later than one year but not later than two years;
620
620
Payable later than two years but not later than five years;
1,860
1,860
Payable later than five years.
52,260
52,880
61
2011
$000
2010
$000
20.
Projects approved by the Board but not contracted for at balance date
The capital commitments include Nadarivatu Renewable Hydro Power Project, Wainisavulevu Weir Raising Project
and the conversion of the Diesel Generator sets to Heavy Fuel oil at Vuda Power station.
21.
a) The Government of Fiji announced major tax changes as part of its 2012 National Budget. This will be
implemented effective from 1st January 2012 and some of the proposed changes is expected to impact FEAs
tax position.
b) On 15th March 2012, the Authority and the iTaukei Trust Fund signed a Sale and Purchase Agreement for FEA to
aqcuired the Head Office complex at 2 Marlow Street, Suva from the iTaukei T
rust Fund at a cost of $6.5M VEP.
60,525
90,076
Apart from the above, no other matters or circumstances have arisen since the end of the financial year which
significantly affected or may significantly affect the operations of the Authority, the results of those operations, or the
state of affairs of the Authority in future financial years.
22.
a) The Government of Fiji approved an increase in Value Added Tax (VAT) from 12.5% to 15% which was
implemented from 1 January 2011.
b) On 1 April 2011 the final phase of the tariff increase approved by the The Fiji Commerce Commission and Cabinet
of an average 39.4 cents/unit was implemented by FEA.
c) On 7th November 2011, FEA implemented the Essential National Industries (Employment) Decree (ENID). The
decree requires the establishment of Bargaining Unit (BU) and the cessation of the collective agreements signed with
the three trade unions. New employment terms and conditions have to be negogiated between the BU and the
employer. As a result of i mplementing the ENID, the Long Service Leave and Retirement Benefits accrued up to 7
November 2011 will be paid out to the employees. The amount payable to the employees is outlined on Note 15.
23.
The principal activities of the Authority are the generation, transmission, distribution and sale of electricity on Viti
Levu, Vanua Levu and Ovalau as governed by the Electricity Act and Regulations. The principal place of business for
the Fiji Electricity Authority is 2 Marlow Street, Suva or Private Mail Bag, Suva, Fiji Islands.
24.
a) The Authority is a statutory body constituted by an Act of Parliament and the transactions with the Government of
Fiji during the year are as follows:
The Government of Fiji also provides guarantees on the bonds issued by the Authority. As at balance date, the
Authority had borrowed funds amounting to $354 million under this guarantee.
On 12 October 2010, the Cabinet approved to increase the Government guarantee on FEAs borrowings by F$101
million, primarily to fund the Nadarivatu Renewable Hydro Power Project in 2011. Further the Government has
approved the extension of the above increase in government guarantee till 31st December 2012 to facilitate FEAs
capital expenditure programme.
418
900
62
24.
b) Directors
The names of persons who were directors of the Authority during the year 2011 are as follows:
Nizam-ud-Dean (Chairman)
Isikeli Voceduadua
The aggregate remuneration and compensation paid to the Key Management personnel, for the financial year ended
31 December 2011 and 2010 were:
2011
$000
2010
$000
1,052
137
265
1,055
145
337
Total
1,454
1,537
(d) During the year, the Authority has supplied electricity to the Government of Fiji, other Government owned entities,
directors and related entities and to executives at normal commercial rates, terms and conditions.
52
15
7
126
10,356
737
63
STATISTICS 2011
2010
2011
2010
2010
62
62
2011
Cunningham - Kinoya A
Substations
2011
Transformer MVA
2010
2011
2010
2011
120
120
Cunningham - Kinoya B
54
54
Cunningham - Vatuwaqa
19
19
26.6
26.6
45.6
45.6
15
15
Vatuwaqa - Suva
Cunningham - Sawani
10
Kinoya - Vatuwaqa
Kinoya Nausori
10
18
12
6.25
6.25
6.25
6.25
Nausori Sawani
Hibiscus Park - Wailekutu
Wailekutu - Deuba
38
38
Cunningham - Komo
TOTAL
62
62
66
66
41
54
30
11
292.7
322.7
High Voltage
Low Voltage
SUBSTATIONS
Low Voltage
INSTALLED KVA
2010
2011
2010
2011
2010
2011
2010
2011
2010
2011
2010
2011
Deuba
167.748
167.933
127.167
128.09
16.704
16.704
41.306
41.306
206
208
18916
19066
Lami
51.798
51.798
63.757
64.042
45.12
45.12
161
162
45630
45830
Suva
16.227
16.877
146.347
146.347
211.675
217.145
42.93
42.93
188
190
103482
103982
Kinoya
126.066
168.646
195.137
210.439
59.933
59.933
33.33
33.33
292
322
81135
82986
Nausori
237.938
247.861
303.82
318.341
17.055
18.935
1.523
1.523
425
454
42192
44044
Korovou
270.016
284.212
218.797
235.242
2.758
2.758
0.08
0.08
279
303
4856
5236
Levuka
49.063
49.063
39.008
39.008
1.18
1.18
49
50
5559
5564
Wailoa
11
11
12
12
206
206
TOTAL
929.856
997.39
1100.033
1147.509
354.425
361.775
123.169
123.169
1612
1701
301976
306914
Increase
% Increase
67.534
47.476
7.35
89
4938
7.3%
4.3%
2.1%
0%
5.5%
1.6%
DISTRIBUTION NETWORK - NORTHERN
OVERHEAD LINES (km)
High Voltage
DISTRICT
2010
High Voltage
Low Voltage
2011
2010
2011
2010
SUBSTATION
Low Voltage
2011
2010
2011
2010
INSTALLED kVA
2011
2010
2011
22,826
Labasa
395.01
398.957
718.625
720.316
12
12
383
389
22,548
Savusavu
109.15
109.595
83.18
83.725
7.038
111
113
6,265
6,581
TOTAL
504.16
508.552
801.805
804.041
19
19.038
494
502
28,813
29407
Increase
4.392
2.236
0.038
594
% Increase
0.9%
0.3%
0.2%
0%
1.6%
2.1%
Medium/Low Voltage
High Voltage
High Voltage
SUBSTATION
INSTALLED kVA
Medium/Low Voltage
2010
2011
2010
2011
2010
2011
2010
2011
2010
2011
2010
2011
Sigatoka
324.14
342.74
503.45
515.93
6.2
6.2
408
421
25407
25678
Nadi Tavua
1328.34
1334.621
1824.7
1834.759
162.8
162.85
72.71
73.139
1848
1873
152454
155079
Rakiraki
171.15
216.073
181.353
214.474
151
193
7323
8065
TOTAL
1823.63
1893.434
2509.503
2565.163
173
173.05
82.71
83.139
2407
2487
185184
188822
Increase
% Increase
69.804
55.66
0.05
0.429
80
3638
3.8%
2.2%
0%
0.6%
3.3%
2%
64
STATISTICS 2011
2011
2011
Substations
2011
2011
2010
2011
110.5
110.5
Wailoa
Wailoa - Vuda
78
78
Vuda - Rarawai
32
32
Rarawai - Vatukoula
19
19
Vatukoula - Tavua
Vuda - Waqadra A
16
16
Vuda - Waqadra B
11
11
Waqadra - Sigatoka
59
59
Qeleloa
98
98
30
30
12.5
12.5
10
10
6.25
6.25
40
40
29
29
Wailoa - Wainikasou
29
29
Nagado - Sabeto
10
10
Nocolevu-Korolevu
1
78
219
219
15
6.25
6.25
10
10
10
12
15
16
Maro-Natadola
78
Maro
TOTAL
2
1
Sigatoka - Nocolevu
Transformer MVA
2010
335.5
363.5
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
448,253
343,655
357,279
322,489
315,569
481,098
462,986
436,081
382,963
424,818
1,945
74
1,159
1,099
1,329
1,387
688
63
898
1,968
8,919
15,151
18,272
21,079
18,420
16,058
19,238
19,404
6,085
4,922
12,996
7,990
10,520
10,279
450,198
343,729
367,357
338,739
341,255
508,486
495,090
460,192
413,619
456,469
117,763
244,848
241,084
304,863
354,174
183,329
162,760
153,990
236,356
211,767
35,738
39,772
41,110
41,169
40,189
44,453
153,501
284,621
282,195
346,033
394,364
41,740
46,178
43,670
52,537
30,920
60,807
112,264
126,237
83,540
255,989
269,745
309,924
415,130
339,760
3,351
4,604
7,211
6,420
4,977
9.52
6.20
1.53
0.74
0.21
10
3351
4604
7211
6420
4,977
603,709
628,359
649,558
684,773
735,622
767,827
769,439
777,327
835,169
801,206
Made up of
Total VLIS Generation ( MWh)
566,016
588,503
607,288
642,545
694,104
724,700
722,573
733,593
781,734
754,785
37,683
39,846
42,263
42,268
41,518
43,128
46,866
43,734
53,435
46,421
4,815
6,777
6,144
7,294
6,375
7,865
9,139
9,050
9,268
8,952
Auxilliaries as % of Generation
0.80%
1.08%
0.95%
1.07%
0.87%
1.02%
1.19%
1.16%
1.11%
1.12%
74.57%
54.70%
56.55%
49.47%
46.39%
65.97%
64.52%
59.20%
49.53%
56.97%
25.43%
45.30%
43.44%
50.53%
53.61%
33.60%
34.88%
39.87%
49.71%
42.41%
0.00%
0.00%
0.00%
0.00%
0.00%
0.43%
0.60%
0.93%
0.77%
0.62%
-3%
-24%
7%
-8%
1%
49%
-3%
-7%
-10%
10%
69%
108%
-2%
26%
16%
-39%
-42%
20%
53%
-10%
44%
85%
-1%
23%
14%
-34%
3%
16%
34%
-18%
-4%
6%
4%
3%
5%
7%
5%
0%
1%
7%
736
733
737
735
735
746
746
742
739
743
718
714
719
721
721
728
728
723
727
735