| |
|
GROUP
|
COMPANY |
| |
|
|
Restated |
|
Restated |
| |
|
At |
At |
At |
At |
| |
|
31
Dec |
31 Dec |
31
Dec |
31 Dec |
| |
|
2005 |
2004 |
2005 |
2004 |
| |
Notes |
Rm |
Rm |
Rm |
Rm |
| ASSETS |
|
|
|
|
|
| Non-current
assets |
|
|
|
|
|
| Property, plant and equipment |
|
8
826 |
8 476 |
59 |
45 |
| Biological assets |
|
28 |
31 |
|
|
| Intangible assets |
|
61 |
71 |
|
|
| Goodwill |
|
|
(53) |
|
|
| Investments in associates and joint ventures |
|
95 |
85 |
|
31 |
| Investments in subsidiaries |
|
|
|
3
849 |
4 476 |
| Deferred taxation |
|
339 |
258 |
21 |
21 |
| Financial assets |
|
392 |
286 |
50 |
54 |
| Total non-current assets |
|
9
741 |
9 154 |
3
979 |
4 627 |
| Current assets |
|
|
|
|
|
| Inventories |
|
1
481 |
1 348 |
|
|
| Trade and other receivables |
|
2
066 |
1 365 |
46 |
68 |
| Cash and cash equivalents |
|
1
483 |
1 297 |
505 |
126 |
| Total current assets |
|
5
030 |
4 010 |
551 |
194 |
| Non-current assets classified as held
for sale |
|
11 |
|
|
|
| Total assets |
|
14
782 |
13 164 |
4
530 |
4 821 |
| EQUITY AND
LIABILITIES |
|
|
|
|
|
| Capital and
reserves |
|
|
|
|
|
| Share capital |
|
2
940 |
2 812 |
2
944 |
2 812 |
| Non-distributable reserves |
|
54 |
(39) |
72 |
32 |
| Retained earnings/(loss) |
|
4
383 |
2 516 |
(25) |
265 |
| Ordinary shareholders equity |
|
7
377 |
5 289 |
2
991 |
3 109 |
| Minority interest |
|
9 |
1
197 |
|
|
| Total shareholders
interest |
|
7
386 |
6 486 |
2
991 |
3 109 |
| Non-current
liabilities |
|
|
|
|
|
| Interest-bearing borrowings |
|
1
963 |
2 331 |
1
044 |
1 112 |
| Other long-term payables |
|
604 |
609 |
|
|
| Non-current provisions |
|
727 |
599 |
16 |
15 |
| Deferred taxation |
|
1
006 |
1 040 |
|
|
| Total non-current liabilities |
|
4
300 |
4 579 |
1
060 |
1 127 |
| Current liabilities |
|
|
|
|
|
| Trade and other payables |
|
1
388 |
1 061 |
204 |
216 |
| Interest-bearing borrowings |
|
911 |
836 |
304 |
368 |
| Taxation |
|
773 |
182 |
(29) |
1 |
| Current provisions |
|
24 |
20 |
|
|
| Total current liabilities |
|
3
096 |
2 099 |
479 |
585 |
| Total equity
and liabilities |
|
14
782 |
13 164 |
4
530 |
4 821 |
| Net debt |
|
1
391 |
1 870 |
843 |
1 354 |