2013
Rm |
|
| Non-current assets |
|
|
150 910 |
|
|
120 199 |
|
|
110 055 |
|
| Property, plant and equipment |
|
|
92 903 |
|
|
73 905 |
|
|
64 914 |
|
| Intangible assets and goodwill |
|
|
37 751 |
|
|
32 594 |
|
|
32 672 |
|
| Investment in joint ventures and associates |
|
|
12 643 |
|
|
4 645 |
|
|
6 359 |
|
| Deferred tax and other non-current assets |
|
|
7 613 |
|
|
9 055 |
|
|
6 110 |
|
| Current assets |
|
|
75 911 |
|
|
55 875 |
|
|
64 018 |
|
| Non-current assets held for sale |
14 |
|
1 281 |
|
|
1 373 |
|
|
820 |
|
| Current assets |
|
|
74 630 |
|
|
54 502 |
|
|
63 198 |
|
| Other current assets |
|
|
32 808 |
|
|
26 522 |
|
|
29 005 |
|
| Restricted cash |
|
|
2 222 |
|
|
5 272 |
|
|
526 |
|
| Cash and cash equivalents |
|
|
39 600 |
|
|
22 708 |
|
|
33 667 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total assets |
|
|
226 821 |
|
|
176 074 |
|
|
174 073 |
|
| Total equity |
|
|
119 771 |
|
|
92 887 |
|
|
92 699 |
|
| Shareholders’ equity |
|
|
114 438 |
|
|
89 006 |
|
|
88 897 |
|
| Non-controlling interests |
|
|
5 333 |
|
|
3 881 |
|
|
3 802 |
|
| Non-current liabilities |
|
|
49 066 |
|
|
32 713 |
|
|
32 718 |
|
| Interest bearing liabilities |
12 |
|
34 664 |
|
|
21 322 |
|
|
23 139 |
|
| Deferred tax and other non-current liabilities |
|
|
14 402 |
|
|
11 391 |
|
|
9 579 |
|
| Current liabilities |
|
|
57 984 |
|
|
50 474 |
|
|
48 656 |
|
| Interest bearing liabilities |
12 |
|
11 361 |
|
|
10 762 |
|
|
10 069 |
|
| Other current liabilities |
|
|
46 623 |
|
|
39 712 |
|
|
38 587 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total equity and liabilities |
|
|
226 821 |
|
|
176 074 |
|
|
174 073 |
|