|
| |
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
|
|
|
Rm |
|
|
Rm |
|
|
Rm |
|
| 20. |
OPERATING PROFIT |
|
|
|
|
|
|
|
|
|
|
| |
Operating profit is arrived at as follows: |
|
|
|
|
|
|
|
|
|
|
| |
Revenue |
|
|
65 102 |
|
|
58 554 |
|
|
49 823 |
|
| |
Less: Net expenses |
|
|
61 575 |
|
|
55 566 |
|
|
47 534 |
|
| |
Cost of sales |
|
|
52 056 |
|
|
46 677 |
|
|
39 633 |
|
| |
Distribution costs |
|
|
1 311 |
|
|
1 330 |
|
|
1 038 |
|
| |
Administrative costs |
|
|
5 284 |
|
|
5 137 |
|
|
4 735 |
|
| |
Other operating costs |
|
|
3 442 |
|
|
2 778 |
|
|
2 393 |
|
| |
Other operating income |
|
|
(518) |
|
|
(356) |
|
|
(265) |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
Total group |
|
|
3 527 |
|
|
2 988 |
|
|
2 289 |
|
| |
Expenses include the following: |
|
|
|
|
|
|
|
|
|
|
| |
Depreciation |
|
|
1 960 |
|
|
1 806 |
|
|
1 620 |
|
| |
Amortisation of intangibles |
|
|
136 |
|
|
111 |
|
|
84 |
|
| |
Amortisation of intangible assets in terms of IFRS 3 Business Combinations (included above) |
|
|
50 |
|
|
30 |
|
|
19 |
|
| |
Amounts removed from equity in respect of effective cash flow hedges |
|
|
|
|
|
3 |
|
|
10 |
|
| |
Operating lease charges |
|
|
929 |
|
|
823 |
|
|
787 |
|
| |
Land and buildings |
|
|
474 |
|
|
449 |
|
|
372 |
|
| |
Plant, vehicles and equipment |
|
|
455 |
|
|
374 |
|
|
415 |
|
| |
Administration, management and technical fees paid |
|
|
189 |
|
|
186 |
|
|
131 |
|
| |
Auditors’ remuneration: |
|
|
63 |
|
|
62 |
|
|
58 |
|
| |
Audit fees |
|
|
56 |
|
|
55 |
|
|
48 |
|
| |
Fees for other services |
|
|
7 |
|
|
7 |
|
|
10 |
|
| |
Tax |
|
|
4 |
|
|
3 |
|
|
5 |
|
| |
Compliance |
|
|
2 |
|
|
1 |
|
|
1 |
|
| |
Treasury |
|
|
|
|
|
1 |
|
|
1 |
|
| |
Other |
|
|
1 |
|
|
2 |
|
|
3 |
|
| |
Staff costs (excluding directors’ emoluments) |
|
|
8 537 |
|
|
7 661 |
|
|
6 786 |
|
| |
Loss/(profit) on disposal of other plant and equipment |
|
|
12 |
|
|
19 |
|
|
(7) |
|
| |
Amounts recognised in respect of retirement benefit plans (): |
|
|
|
|
|
|
|
|
|
|
| |
Defined contribution funds |
|
|
675 |
|
|
542 |
|
|
472 |
|
| |
Defined benefit funds |
|
|
(49) |
|
|
(72) |
|
|
(3) |
|
|
|