Water is our Passion
LEPELLE NORTHERN WATER BUSINESS PLAN, ANNUAL REPORT AND BULK WATER TARIFFS
Ms N.J. Manthata (Finance Chairperson)Mr L.A. Leballo (Chief Executive)
17 – 18 APRIL 2013
Water is our Passion
Strategic Plan (2012/13) Vision and Mission
Area of Supply and Current Capacity
Strategic Objectives and Priority Issues
Opex and Capex Plans
2011/12 Annual Report Performance Analysis Financial Performance Analysis (External Audit Analysis)
2013/14 Tariff Adjustments Consultations
Challenges / Solutions
Water is our Passion
Operates 10 purification schemes – ranging from 3 – 74 Ml/day Potable Water
140 Ml/day in Phalaborwa industries
Bulk pipeline length of 1062 km with varying sizes of up to 1.2m
The pipelines caters for 211 Ml/day Potable & 140 Ml/day Industrial water.
KEY ISSUES (2012/13)Financial Sustainability and ViabilityInfrastructure Rehabilitation / RefurbishmentExtension and Expansion of Operations Services
KEY ISSUES (2013/14)Skills Development and Retention of skillsProject and Contract ManagementImage Improvement
Water is our Passion
VisionA leading bulk water services provider contributing to continuous improved quality of life and economic growth.
Mission
To provide quality, affordable and sustainable bulk water services and support to water services authorities in line with government policies and targets.
STRATEGIC OBJECTIVES
Water is our Passion
Strategic Objectives 2013/14 Targets
Infrastructure Development • Spent R91.5 m on Capital & Maintenance• Retain Blue Drop on Ebenezer & Olifants• Obtain Blue Drop on other 10 plants• 90% Green Drop certification
Financial Viability and Sustainability • Over/under expenditure ±10%• 100% collection of debt
Effective development and maintenance of LNW Corporate Image and Stakeholder relations
• Excellent stakeholder relations• 100% Branding
Organisational Development • Effective retention strategy and succession planning
Research, Planning & Development • Innovation and best practice technologies.
Effective Corporate Governance • Electronic Audit & Risk system operational• 100% implementation of Board Resolutions
Extension into operational area • Bulk contracts in new areas e.g. Vhembe DM• Increased scope in existing operational areas
Water is our Passion
Bulk Ageing Infrastructure Exceeding abstraction Permits (high demands) > Permits Over laden treatment plant (upgrades) Deteriorating raw water quality Outstanding debtors by Municipalities
Reticulation Lack of effective cost recovery, water conservation and demand management Ageing internal reticulation infrastructure Default on payment by consumers Lack of maintenance Unauthorized / illegal connections
Technical skills capacity retention
Water is our Passion
Client Amount Owed Recovery Plan
Mopani District R 251m Implementation of Section 04 of Water Services Act. Municipality not co-operative and non committal to payment of the debt.
Capricorn District R 55m Entered into SLA for payment of the old debt while the current account is being serviced.
Sekhukhune District R 46m Entered into SLA for payment of the old debt while the current account is being serviced.
Total Owed R352m
Water is our Passion
Client Amount Owed Recovery Plan
Mopani District R 236m Implementation of Section 04 of Water Services Act. Municipality not co-operative and non committal to payment of the debt.
Capricorn District R 0m Settled by October 2012
Sekhukhune District R 0m Settled by November 2012
Total Owed R236m
Water is our Passion
Actual2 012
Projected2 013
Budget 2 013
Budget2 014
Budget2 015
Budget2 016
Budget2 017
INCOME 314 847 326 057 438 221 489 405 535 743 592 950 654 321
Pumping and Purification 8 725 6 347 7 457 7 942 9 061 9 772 10 526
Electricity 73 120 85 757 107 630 124 763 144 709 167 846 194 682
Purchase of raw water 27 550 26 384 29 600 32 884 36 665 40 882 45 583
Maintenance 36 845 22 670 15 661 16 713 17 836 19 036 20 317
Impairment (55 866) 14 535 0 0 0 0
Fair value adjustment (3638) 0 0 0 0 0 0
Salaries 109 365 98 601 107 242 111 018 112 938 120 279 128 097
Administration Overheads 38386 33 333 52 579 55 996 59 635 52 665 56 088
Depreciation 24618 22 275 25 235 26 348 27 437 28 692 29 116
Refurbishment 0 6336 45 815 36 345 31 832 29 297 38 097
OPERATING EXPENDITURE 149710 309 902 391 219 412 009 440 115 468 469 522 507
Operating Surplus/Deficit 56104 16 156 47 002 77 397 95 627 124 481 131 813
Other Income 45685
Interest received 15064 14 875 12 681 5 634 1 032 3 974 4 850
Less Net finance Costs (2357) 2 448 1 991 1 508 988 741 585
Actuarial gains 222 0 0 0 0
Total 110718 28 583 57 692 81 523 95 671 127 714 136 078
Water is our Passion
2011 2 012 2013 2014 2015 2016 2017
ASSETS
NON-CURRENT ASSETS 414 157 449 324 509 783 523 463 531 192 536 763 551 802
CURRENT ASSETS 373 126 426 495 296 650 362 717 448 774 572 253 784 238
TOTAL ASSETS 787 283 875 819 806 433 886 180 979 966 1 109 015 1 336 040
EQUITY AND LIABILITIES
CAPITAL AND RESERVES 628 219 740 782 714 494 796 017 891 688 1 019 403 1 154 464
NON-CURRENT LIABILITIES 35 679 31 183 25 547 22 641 19 769 18 111 16 448
CURRENT LIABILITIES 123 385 103 854 66 392 67 522 68 509 71 502 165 129
TOTAL EQUITY AND LIABILITIES 787 283 875 819 806 433 886 180 979 966 1 109 015 1 336 040
Water is our Passion
2011 2012 2013 2014 2015 2016 2017
Surplus for the year 42 462 28 583 57 692 81 523 95 671 127 714 136 078
Cash generated from operations 17 182 74 230 47 560 99 298 113 784 153 933 265 279
Cash flow from operating activities 31 753 86 937 47 560 99 298 113 784 153 933 265 279
Cash flow from Investing activities -64 558 -57 564 -101 468 -40 028 -35 167 -34 262 -45 173
Net cash flow outflow from financing activities-4 687 -4 572 -5 253 -2 906 -2 872 -1 658 -1 663
Net increase in cash and cash equivalents -36 752 -12 816 -59 162 56 364 75 745 118 013 218 443
Cash and cash equivalents at beginning of the year
316 081 278 589 266 512 207 350 263 714 339 459 457 471
Cash and cash equivalents at end of the year 278 589 303 390 207 350 263 714 339 459 457 471 675 914
Water is our Passion
Water is our Passion
YearIncome (R’000)
Expenditure (R’000)
2011/12 314 847 262 221
2012/13 438 221 391 219
2013/14 489 405 412 009
2014/15 535 743 440 115
2015/16 592 950 468 469
2016/17 654 321 522 507
Total 3 025 487 2 496 540
Water is our Passion
Various Infrastructure envisaged for O&M:
New Dam (De Hoop) – almost complete
Lebalelo Water Association Infrastructure
Greater Letaba Dam Scheme
Lephalale Bulk Infrastructure
Nandoni Dam Scheme
Flag Boshielo to Mokopane Pipeline
Other Groundwater development infrastructure.
Water is our Passion
Fin Year Capital Maintenance
2012/13 145 770 15 661
2013/14 74 790 16 713
2014/15 65 345 17 836
2015/16 64 931 19 036
2016/17 81 464 20 317
Water is our Passion
Water is our Passion
Beginning
Middle
Completed
Water is our Passion
This project
was aimed at rural areas
Water is our Passion
14 Mℓ in capacity
Water is our Passion
2011/12Polokwane = 16 Ventilated Improved Pits (VIPs)
&Mogalakwen
a16 VIPs
2012/13 (Current)providing
another 30 VIPs in
Mogalakwena
Water is our Passion
Water is our Passion
Year of Audit Opinion Major Findings
2007/08 Unqualified•Materiality Framework; Outstanding Debts•Water Balances
2008/09 Unqualified •Outstanding Debts
2009/10 Unqualified •Outstanding debts
2010/11 Unqualified •Outstanding Debts
2011/12 Unqualified •Outstanding debts
Water is our Passion
Water is our Passion
Business Performance of LNW
2007Actual
2008Actual
2009Actual
2010Actual
2011Actual
2012Actual
Gross margin % 88% 92% 90.70% 73.00% 69.00% 65%
Current ratio 2.67 2.49 2.54 2.53 3.07 4.11
Return on assets % 13% 3.50% 5.01% -0.70% 6.00% 13%
Asset turnover 0.29 0.27 0.26 0.32 0.37 0.36
Debt to Total Capital ratio 0.02 0.03 0.05 0.03 0.20 0.15
Debt-equity ratio 0.35 0.35 0.37 0.34 0.25 0.18
Water is our Passion
2013
RatioVar
2014
RatioVar
2015
RatioVar
2016
RatioVar
2017
RatioVar
Working ratio 89% -6% 84% -6% 82% -2% 79% -4% 80% 1%
Gross margin 64% 4% 63% -1% 62% -3% 60% -3% 60% 0%
Current ratio 4.5 6% 5.4 20% 6.6 22% 8.0 22% 4.7 -41%
Debt to equity 13% -24% 11% -12% 10% -13% 9% -11% 16% 79%
Return on asset 7% 94% 9% 29% 0% -100% 12% 0% 10% -12%
Return on
equity8% 86% 10% 27% 11% 5% 13% 17% 12% -6%
Assets turnover 54% 29% 55% 2% 55% -1% 53% -2% 49% -8%
Water is our Passion
- Cash at hand as of 30 June 2012 = R303m- Capex Investment - Refurbishment of Infrastructure
Water is our Passion
- Resolve outstanding debt and late payment for bulk services by WSAs
- Rehabilitation and Maintenance of infrastructure
- Support municipalities with regard to cost recovery, water conservation and demand management strategies
- Capacity building, retention of skills and succession planning
Water is our Passion
Water is our Passion
Institution Consulted Date Comments / Feedback
WS Authorities:•Mopani District•Capricorn District•Polokwane LM•Sekhukhune District•Mogalakwena LM
19 November 201223rd October 201216 November 201218 January 201329 November 2012
No feedback received (only received on 20 May 2011)Feedback received on tariff acceptanceFeedback received on tariff acceptanceFeedback received on tariff acceptanceFeedback received on tariff acceptance
SALGA 03rd December 2012
Comments Received from National Salga
National Treasury 03th December 2012
Comments received from National Treasury.
DWA 31th January 2013
No Feedback received from Minister on potable water tariff increase.
Water is our Passion
WATER SCHEME2012/13Current
2013/14Proposed % 2013/14
Adjusted %
Phalaborwa Potable 2.84 3.10 8.5% 3.06 7.7%
Ebenezer 4.83 5.19 7.5% 5.11 5.8%
Politsi 3.74 4.91 31.2% 4.82 28.8%
Olifantspoort 4.99 5.31 6.5% 5.15 3.2%
Doorndraai 4.53 4.92 8.5% 4.86 7.3%
Flag Boshielo 5.05 5.54 9.5% 5.47 8.3%
Modjadji 2.98 3.78 26.8% 3.77 26.8%
Average Tariff 4.14 4.68 13% 4.60 11.3%
Water is our Passion
LNW abides by the following PAJA principlesfollow fair procedure when making a decision and clearly explain any decisions taken;allow relevant parties to voice their opinion before making any decision that might affect their rights;inform people about any redress mechanisms in their apartment. If there is no internal appeal system, they must tell citizens of their right to ask the courts to review the decision; andtell people that they have the right to ask for the reasons for any decision taken to be given to them in writing.
Water is our Passion
LNW also complies with PAIA by amongst others making its corporate documents/ information available in:
Hardcopies, i.e. Annual reports/Business Plans Internet and Quarterly newsletters, etc.
Furthermore any information is always provided on request subject to amongst others Section 9(b)(i)
Water is our Passion
THANK YOU