| |
All monetary amounts are |
|
|
|
|
|
|
IFRS restated* |
|
SA GAAP |
|
|
|
|
|
|
|
| |
expressed in millions of Rands |
| |
SUMMARISED INCOME STATEMENTS* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Revenue |
33 762 |
|
26 666 |
|
17 815 |
|
11 060 |
|
10 000 |
|
8 424 |
|
10 111 |
|
9 027 |
|
8 535 |
|
13 318 |
|
| |
Earnings before exceptional |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
items and interest |
2 898 |
|
2 281 |
|
1 468 |
|
754 |
|
548 |
|
421 |
|
633 |
|
386 |
|
218 |
|
294 |
|
| |
Exceptional items |
8 |
|
145 |
|
(168) |
|
(82) |
|
11 |
|
(16) |
|
(5) |
|
(2) |
|
(3) |
|
(697) |
|
| |
Earnings/(loss) before interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
and taxation |
2 906 |
|
2 426 |
|
1 300 |
|
672 |
|
559 |
|
405 |
|
628 |
|
384 |
|
215 |
|
(403) |
|
| |
Net interest (expense)/income** |
(37) |
|
29 |
|
(16) |
|
(14) |
|
(36) |
|
10 |
|
(66) |
|
71 |
|
(6) |
|
(64) |
|
| |
Earnings/(loss) before taxation |
2 869 |
|
2 455 |
|
1 284 |
|
658 |
|
523 |
|
415 |
|
562 |
|
455 |
|
209 |
|
(467) |
|
| |
Taxation |
(612) |
|
(490) |
|
(352) |
|
(170) |
|
(155) |
|
(27) |
|
(76) |
|
(36) |
|
(27) |
|
(39) |
|
| |
Earnings/(loss) after taxation |
2 257 |
|
1 965 |
|
932 |
|
488 |
|
368 |
|
388 |
|
486 |
|
419 |
|
182 |
|
(506) |
|
| |
Profit/(loss) from associates |
2 |
|
9 |
|
(107) |
|
1 |
|
78 |
|
114 |
|
97 |
|
90 |
|
71 |
|
– |
|
| |
Minority shareholders' interest |
(320) |
|
(349) |
|
(94) |
|
(49) |
|
(30) |
|
(25) |
|
(9) |
|
(4) |
|
(1) |
|
(65) |
|
| |
Profit/(loss) from discontinued operations |
79 |
|
89 |
|
(29) |
|
72 |
|
47 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
| |
Earnings/(loss) attributable to ordinary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
shareholders |
2 018 |
|
1 714 |
|
702 |
|
512 |
|
463 |
|
477 |
|
574 |
|
505 |
|
252 |
|
(571) |
|
| |
SUMMARISED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non-current assets |
5 464 |
|
4 835 |
|
3 953 |
|
3 389 |
|
2 547 |
|
2 422 |
|
2 082 |
|
2 007 |
|
1 761 |
|
1 861 |
|
| |
Current assets |
17 235 |
|
16 118 |
|
8 836 |
|
6 797 |
|
5 475 |
|
3 671 |
|
4 211 |
|
4 504 |
|
3 819 |
|
3 796 |
|
| |
Goodwill |
490 |
|
488 |
|
206 |
|
147 |
|
48 |
|
5 |
|
10 |
|
15 |
|
16 |
|
– |
|
| |
Deferred taxation assets |
305 |
|
208 |
|
16 |
|
52 |
|
34 |
|
33 |
|
– |
|
– |
|
– |
|
– |
|
| |
Total assets |
23 494 |
|
21 649 |
|
13 011 |
|
10 385 |
|
8 104 |
|
6 131 |
|
6 303 |
|
6 526 |
|
5 596 |
|
5 657 |
|
| |
Ordinary shareholders' equity |
5 581 |
|
4 865 |
|
3 637 |
|
3 086 |
|
3 067 |
|
2 603 |
|
2 485 |
|
2 648 |
|
1 982 |
|
1 717 |
|
| |
Minority interest |
1 053 |
|
960 |
|
178 |
|
108 |
|
97 |
|
54 |
|
13 |
|
9 |
|
8 |
|
8 |
|
| |
Total equity |
6 634 |
|
5 825 |
|
3 815 |
|
3 194 |
|
3 164 |
|
2 657 |
|
2 498 |
|
2 657 |
|
1 990 |
|
1 725 |
|
| |
Non-current liabilities |
1 447 |
|
1 290 |
|
1 103 |
|
1 028 |
|
890 |
|
734 |
|
713 |
|
733 |
|
700 |
|
819 |
|
| |
Current liabilities |
15 413 |
|
14 534 |
|
8 093 |
|
6 163 |
|
4 050 |
|
2 740 |
|
3 092 |
|
3 136 |
|
2 906 |
|
3 113 |
|
| |
Total equity and liabilities |
23 494 |
|
21 649 |
|
13 011 |
|
10 385 |
|
8 104 |
|
6 131 |
|
6 303 |
|
6 526 |
|
5 596 |
|
5 657 |
|