|
%
change |
Audited
2014
Rm |
|
|
Restated
Audited
2013*
Rm |
|
Headline earnings reconciliation |
|
|
|
|
|
|
Earnings – basic |
|
3 272 |
|
|
3 296 |
|
Saving of finance costs by associate on potential sale of Imperial shares |
|
60 |
|
|
43 |
|
Earnings – diluted |
|
3 332 |
|
|
3 339 |
|
Profit on disposal of property, plant and equipment (IAS 16) |
|
(193) |
|
|
(38) |
|
Profit on disposal of intangible assets (IAS 38) |
|
1 |
|
|
(3) |
|
Impairment of property, plant and equipment (IAS 36) |
|
39 |
|
|
24 |
|
Impairment of intangible assets (IAS 36) |
|
7 |
|
|
3 |
|
Exceptional items |
|
(36) |
|
|
178 |
|
Realised gain on disposal of available-for-sale investment (IAS 39) |
|
(1) |
|
|
(10) |
|
Remeasurements included in share of result of associates and joint ventures |
|
18 |
|
|
(13) |
|
Tax effects of remeasurements |
|
42 |
|
|
18 |
|
Non-controlling interests share of remeasurements |
|
2 |
|
|
3 |
|
Headline earnings – diluted |
|
3 211 |
|
|
3 501 |
|
Saving of finance costs by associate on potential sale of Imperial shares |
|
(60) |
|
|
(43) |
|
Headline earnings – basic |
(9) |
3 151 |
|
|
3 458 |
|
Earnings per share (cents) |
|
|
|
|
|
|
– Basic |
(2) |
1 687 |
|
|
1 720 |
|
– Diluted |
1 |
1 666 |
|
|
1 651 |
|
Headline earnings per share (cents) |
|
|
|
|
|
|
– Basic |
(10) |
1 625 |
|
|
1 805 |
|
– Diluted |
(7) |
1 606 |
|
|
1 731 |
|
Core earnings reconciliation |
|
|
|
|
|
|
Headline earnings – basic |
(9) |
3 151 |
|
|
3 458 |
|
Saving of finance costs by associate on potential sale of Imperial shares |
|
60 |
|
|
43 |
|
Headline earnings – diluted |
(8) |
3 211 |
|
|
3 501 |
|
Amortisation of intangible assets arising on business combinations |
|
336 |
|
|
254 |
|
Net cost of meeting obligations under onerous contract |
|
64 |
|
|
|
|
Business acquisition costs |
|
22 |
|
|
15 |
|
Remeasurement of contingent considerations and put option liability |
|
(2) |
|
|
(66) |
|
Change in economic assumptions on insurance funds |
|
7 |
|
|
|
|
Adjustments included in share of result of associates and joint ventures |
|
|
|
|
3 |
|
Charge for amending the conversion profile of the deferred ordinary shares |
|
70 |
|
|
|
|
Tax effects of core earnings adjustments |
|
(119) |
|
|
(77) |
|
Non-controlling interests share of core earnings adjustments |
|
(10) |
|
|
(1) |
|
Core earnings – diluted |
|
3 579 |
|
|
3 629 |
|
Saving of finance costs by associate on potential sale of Imperial shares |
|
(60) |
|
|
(43) |
|
Core earning – basic |
(2) |
3 519 |
|
|
3 586 |
|
Core earnings per share (cents) |
|
|
|
|
|
|
– Basic |
(3) |
1 815 |
|
|
1 872 |
|
– Diluted |
|
1 790 |
|
|
1 795 |
|