2013
December
Rm |
|
| ASSETS |
|
|
|
|
|
|
|
|
|
|
| Non-current assets |
|
|
150 910 |
|
|
120 199 |
|
|
110 055 |
|
| Property, plant and equipment |
11 |
|
92 903 |
|
|
73 905 |
|
|
64 914 |
|
| Intangible assets and goodwill |
12 |
|
37 751 |
|
|
32 594 |
|
|
32 672 |
|
| Investments |
13 |
|
111 |
|
|
– |
|
|
– |
|
| Investment in associates and joint ventures |
14 |
|
12 643 |
|
|
4 645 |
|
|
6 359 |
|
| Loans and other non-current receivables |
15 |
|
5 458 |
|
|
7 764 |
|
|
5 081 |
|
| Deferred tax assets |
16 |
|
2 044 |
|
|
1 291 |
|
|
1 029 |
|
| Current assets |
|
|
75 911 |
|
|
55 875 |
|
|
64 018 |
|
| Non-current assets held for sale |
17 |
|
1 281 |
|
|
1 373 |
|
|
820 |
|
| Inventories |
|
|
74 630 |
|
|
54 502 |
|
|
63 198 |
|
| |
18 |
|
3 226 |
|
|
2 547 |
|
|
2 561 |
|
| Trade and other receivables |
19 |
|
24 159 |
|
|
16 644 |
|
|
16 761 |
|
| Taxation prepaid |
32 |
|
859 |
|
|
555 |
|
|
409 |
|
| Current investments |
20 |
|
4 542 |
|
|
6 585 |
|
|
9 265 |
|
| Derivative assets |
21 |
|
22 |
|
|
191 |
|
|
9 |
|
| Restricted cash |
22 |
|
2 222 |
|
|
5 272 |
|
|
526 |
|
| Cash and cash equivalents |
23 |
|
39 600 |
|
|
22 708 |
|
|
33 667 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total assets |
|
|
226 821 |
|
|
176 074 |
|
|
174 073 |
|
| EQUITY |
|
|
|
|
|
|
|
|
|
|
| Ordinary share capital and share premium |
24 |
|
42 598 |
|
|
42 593 |
|
|
44 678 |
|
| Retained earnings |
|
|
77 831 |
|
|
62 247 |
|
|
56 567 |
|
| Other reserves |
25 |
|
(5 991) |
|
|
(15 834) |
|
|
(12 348) |
|
| Attributable to equity holders of the Company |
|
|
114 438 |
|
|
89 006 |
|
|
88 897 |
|
| Non-controlling interests |
|
|
5 333 |
|
|
3 881 |
|
|
3 802 |
|
| Total equity |
|
|
119 771 |
|
|
92 887 |
|
|
92 699 |
|
| LIABILITIES |
|
|
|
|
|
|
|
|
|
|
| Non-current liabilities |
|
|
49 066 |
|
|
32 713 |
|
|
32 718 |
|
| Borrowings |
26 |
|
34 664 |
|
|
21 322 |
|
|
23 139 |
|
| Deferred tax liabilities |
16 |
|
12 676 |
|
|
8 711 |
|
|
7 966 |
|
| Other non-current liabilities |
27 |
|
1 369 |
|
|
2 262 |
|
|
1 613 |
|
| Provisions |
28 |
|
357 |
|
|
416 |
|
|
– |
|
| Derivative liabilities |
21 |
|
– |
|
|
2 |
|
|
– |
|
| Current liabilities |
|
|
57 984 |
|
|
50 474 |
|
|
48 656 |
|
| Trade and other payables |
30 |
|
27 449 |
|
|
22 157 |
|
|
20 361 |
|
| Unearned income |
|
|
7 004 |
|
|
6 604 |
|
|
6 645 |
|
| Provisions |
28 |
|
4 637 |
|
|
3 931 |
|
|
3 120 |
|
| Taxation liabilities |
32 |
|
7 530 |
|
|
6 790 |
|
|
8 279 |
|
| Borrowings |
26 |
|
11 338 |
|
|
10 593 |
|
|
9 476 |
|
| Derivative liabilities |
21 |
|
3 |
|
|
14 |
|
|
4 |
|
| Put option liability |
29 |
|
– |
|
|
216 |
|
|
178 |
|
| Bank overdrafts |
23 |
|
23 |
|
|
169 |
|
|
593 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total liabilities |
|
|
107 050 |
|
|
83 187 |
|
|
81 374 |
|
| Total equity and liabilities |
|
|
226 821 |
|
|
176 074 |
|
|
174 073 |
|