Foreign exchange impact
| |
Reported |
|
Adjusted* |
|
Reported |
|
|
|
| |
31 March |
|
31 March |
|
31 March |
|
|
|
| Rm |
2010 |
|
2010 |
|
2009 |
|
% change |
|
| INCOME STATEMENT |
|
|
|
|
|
|
|
|
| Revenue |
11 038 |
|
12 184 |
|
11 619 |
|
4.9 |
|
| South Africa |
6 014 |
|
6 014 |
|
5 616 |
|
7.1 |
|
| United Kingdom |
5 024 |
|
6 170 |
|
6 003 |
|
2.8 |
|
| |
|
|
|
|
|
|
|
|
| EBITDA |
2 400 |
|
2 713 |
|
2 474 |
|
9.7 |
|
| South Africa |
1 035 |
|
1 035 |
|
927 |
|
11.7 |
|
| United Kingdom |
1 319 |
|
1 632 |
|
1 549 |
|
5.4 |
|
| Capital items |
46 |
|
46 |
|
(2) |
|
|
|
| South Africa |
1 |
|
1 |
|
(1) |
|
|
|
| United Kingdom |
45 |
|
45 |
|
(1) |
|
|
|
| |
|
|
|
|
|
|
|
|
| Operating profit |
1 843 |
|
2 072 |
|
1 822 |
|
13.7 |
|
| South Africa |
849 |
|
849 |
|
756 |
|
12.3 |
|
| United Kingdom |
948 |
|
1 177 |
|
1 068 |
|
10.2 |
|
| Capital items |
46 |
|
46 |
|
(2) |
|
|
|
| South Africa |
1 |
|
1 |
|
(1) |
|
|
|
| United Kingdom |
45 |
|
45 |
|
(1) |
|
|
|
| |
|
|
|
|
|
|
|
|
| Net interest paid |
975 |
|
1 152 |
|
1 251 |
|
7.9 |
|
| South Africa |
200 |
|
200 |
|
272 |
|
26.5 |
|
| United Kingdom |
775 |
|
952 |
|
979 |
|
2.8 |
|
| |
|
|
|
|
|
|
|
|
| Basic headline earnings per share (cents) |
41.5 |
|
42.8 |
|
33.3 |
|
28.5 |
|
| South Africa |
35.9 |
|
35.9 |
|
29.8 |
|
20.5 |
|
| United Kingdom |
5.6 |
|
6.9 |
|
3.5 |
|
97.1 |
|
| |
|
|
|
|
|
|
|
|
| Adjusted basic headline earnings per |
|
|
|
|
|
|
|
|
| share (cents)^ |
42.9 |
|
44.2 |
|
33.4 |
|
32.3 |
|
| South Africa |
35.9 |
|
35.9 |
|
29.8 |
|
20.5 |
|
| United Kingdom |
7.0 |
|
8.3 |
|
3.6 |
|
130.6 |
|
| |
|
|
|
|
|
|
|
|
| STATEMENT OF FINANCIAL POSITION |
|
|
|
|
|
|
|
|
| Total assets |
43 816 |
|
52 037 |
|
50 505 |
|
3.0 |
|
| South Africa |
9 096 |
|
9 096 |
|
8 447 |
|
7.7 |
|
| United Kingdom |
34 720 |
|
42 941 |
|
42 058 |
|
2.1 |
|
| |
|
|
|
|
|
|
|
|
| Debt net of cash |
24 862 |
|
29 751 |
|
30 361 |
|
2.0 |
|
| South Africa |
4 212 |
|
4 212 |
|
4 255 |
|
1.0 |
|
| United Kingdom |
20 650 |
|
25 539 |
|
26 106 |
|
2.2 |
|
| |
|
|
|
|
|
|
|
|
|