XML 41 R31.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Of Financial Instruments (Tables)
6 Months Ended
Dec. 31, 2021
Fair Value Of Financial Instruments [Abstract]  
Schedule Of Key Valuation Inputs Used To Measure Fair Value Of Investment In Cell C

 

Weighted Average Cost of Capital ("WACC"):

Between 18% and 24% over the period of the forecast

 

 

Long term growth rate:

3% (3% as of June 30, 2021)

 

 

Marketability discount:

10%

 

 

Minority discount:

15%

 

 

Net adjusted external debt - December 31, 2021:(1)

ZAR 11.5 billion ($0.7 billion), no lease liabilities included

 

 

Net adjusted external debt - June 30, 2021:(2)

ZAR 11.2 billion ($0.8 billion), no lease liabilities included

 

(1) translated from ZAR to U.S. dollars at exchange rates applicable as of December 31, 2021.

(2) translated from ZAR to U.S. dollars at exchange rates applicable as of June 30, 2021.

Schedule Of Impact On Carrying Value Of Cell C Investment

 

Sensitivity for fair value of Cell C investment

 

4.2% increase

 

3.1% decrease

 

 

WACC rate

$

-

$

294

 

 

EBITDA margin

$

400

$

-

 

Schedule Of Outstanding Foreign Exchange Contracts The Company’s outstanding foreign exchange contracts as of June 30,2021, were as follows:

Notional amount ('000)

Strike price

Fair market

Maturity

EUR

5.7

USD

1.1911

USD

1.1859

July 02, 2021

The Company’s outstanding foreign exchange option contracts as of December 31, 2021, were as follows:

Notional amount ('000)

Strike price

Fair market

Maturity

Purchased put options

 

 

 

 

 

USD

30,000,000.0

ZAR

15.5570

ZAR

15.3841

February 24, 2022

USD

20,000,000.0

ZAR

15.6470

ZAR

15.4430

February 24, 2022

USD

20,000,000.0

ZAR

15.4361

ZAR

15.2997

February 24, 2022

USD

20,000,000.0

ZAR

15.8745

ZAR

15.5762

February 24, 2022

USD

30,000,000.0

ZAR

16.0158

ZAR

15.6474

February 24, 2022

 

 

 

 

 

 

 

Sold call options

 

 

 

 

 

USD

30,000,000.0

ZAR

15.5570

ZAR

16.2020

February 24, 2022

USD

20,000,000.0

ZAR

15.6470

ZAR

16.2339

February 24, 2022

USD

20,000,000.0

ZAR

15.4361

ZAR

16.1645

February 24, 2022

USD

20,000,000.0

ZAR

15.8745

ZAR

16.3301

February 24, 2022

USD

30,000,000.0

ZAR

16.0158

ZAR

16.4013

February 24, 2022

Fair Value Of Assets And Liabilities Measured On Recurring Basis

 

 

 

 

 

 

Quoted Price in Active Markets for Identical Assets

(Level 1)

 

 

Significant Other Observable Inputs

(Level 2)

 

 

Significant Unobservable Inputs

(Level 3)

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in Cell C

$

-

 

$

-

 

$

-

 

$

-

 

 

Related to insurance business:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, cash equivalents and restricted cash (included in other long-term assets)

 

342

 

 

-

 

 

-

 

 

342

 

 

 

Fixed maturity investments (included in cash and cash equivalents)

 

2,453

 

 

-

 

 

-

 

 

2,453

 

 

 

Total assets at fair value

$

2,795

 

$

-

 

$

-

 

$

2,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange options

 

-

 

 

2,343

 

 

-

 

 

2,343

 

 

 

 

Total liabilities at fair value

$

-

 

$

2,343

 

$

-

 

$

2,343

 

 

 

 

 

 

 

Quoted Price in Active Markets for Identical Assets

(Level 1)

 

 

Significant Other Observable Inputs

(Level 2)

 

 

Significant Unobservable Inputs

(Level 3)

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in Cell C

$

-

 

$

-

 

$

-

 

$

-

 

 

Related to insurance business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents (included in other long-term assets)

 

381

 

 

-

 

 

-

 

 

381

 

 

 

Fixed maturity investments (included in cash and cash equivalents)

 

3,158

 

 

-

 

 

-

 

 

3,158

 

 

 

 

Total assets at fair value

$

3,539

 

$

-

 

$

-

 

$

3,539

 

Carrying Value Of Assets And Liabilities Measured On Recurring Basis

 

 

 

 

 

 

Carrying value

 

 

Assets

 

 

 

 

Balance as of June 30, 2021

$

-

 

 

 

Foreign currency adjustment(1)

 

-

 

 

 

 

Balance as of December 31, 2021

$

-

 

(1) The foreign currency adjustment represents the effects of the fluctuations between the ZAR and the U.S. dollar on the carrying value.

 

 

 

 

 

 

Carrying value

 

 

Assets

 

 

 

 

Balance as of June 30, 2020

$

-

 

 

 

Foreign currency adjustment(1)

 

-

 

 

 

 

Balance as of December 31, 2020

$

-

 

(1) The foreign currency adjustment represents the effects of the fluctuations between the ZAR and the U.S. dollar on the carrying value.