| |
|
|
2008 |
2007 |
2006 |
|
| |
|
|
Rm |
Rm |
Rm |
|
| 21. |
Operating profit |
|
|
|
|
|
| |
Operating profit is arrived at as follows: |
|
|
|
|
|
| |
Revenue |
|
46 830 |
39 757 |
32 452 |
|
| |
Less: Net expenses |
|
44 179 |
37 480 |
30 645 |
|
| |
|
|
|
|
|
|
| |
Cost of sales |
|
36 074 |
30 588 |
24 937 |
|
| |
Distribution costs |
|
2 080 |
1 705 |
1 315 |
|
| |
Administrative costs |
|
4 349 |
4 208 |
3 463 |
|
| |
Other operating costs |
|
1 923 |
1 268 |
1 143 |
|
| |
Other operating income |
|
(247) |
(289) |
(213) |
|
| |
|
|
|
|
|
|
| |
Operating profit |
|
2 651 |
2 277 |
1 807 |
|
| |
Per business segment: |
|
|
|
|
|
| |
Continuing operations |
|
|
|
|
|
| |
Equipment |
|
2 057 |
1 530 |
952 |
|
| |
Automotive |
|
540 |
633 |
546 |
|
| |
Handling |
|
172 |
187 |
172 |
|
| |
Logistics |
|
135 |
95 |
65 |
|
| |
Corporate and other |
|
(253) |
(168) |
72 |
|
| |
Total continuing operations |
|
2 651 |
2 277 |
1 807 |
|
| |
Discontinued operations |
|
|
|
|
|
| |
Car rental Scandinavia |
|
(10) |
81 |
69 |
|
| |
Cement |
|
|
1 527 |
1 903 |
|
| |
Coatings |
|
78 |
350 |
274 |
|
| |
Scientific |
|
13 |
104 |
80 |
|
| |
Steel tube |
|
|
32 |
95 |
|
| |
Total discontinued operations |
|
81 |
2 094 |
2 421 |
|
| |
Total group |
|
2 732 |
4 371 |
4 228 |
|
| |
Expenses include the following: |
|
|
|
|
|
| |
Interest paid by leasing operations included in cost of sales: |
|
292 |
231 |
239 |
|
| |
External |
|
153 |
134 |
184 |
|
| |
Group (note 23) |
|
139 |
97 |
55 |
|
| |
Depreciation |
|
2 121 |
1 961 |
1 930 |
|
| |
Continuing operations |
|
1 833 |
1 487 |
1 451 |
|
| |
Discontinued operations |
|
288 |
474 |
479 |
|
| |
Amortisation of intangibles |
|
57 |
70 |
65 |
|
| |
Continuing operations |
|
52 |
54 |
49 |
|
| |
Discontinued operations |
|
5 |
16 |
16 |
|
| |
Amounts removed from equity in respect of effective cash flow hedges |
|
10 |
|
|
|
| |
Operating lease charges |
|
618 |
558 |
475 |
|
| |
Operating lease charges* continuing operations |
|
551 |
395 |
318 |
|
| |
Land and buildings |
|
329 |
234 |
224 |
|
| |
Plant, vehicles and equipment |
|
222 |
161 |
94 |
|
| |
Operating lease charges discontinued operations |
|
67 |
163 |
157 |
|
| |
Land and buildings |
|
66 |
139 |
133 |
|
| |
Plant, vehicles and equipment |
|
1 |
24 |
24 |
|
| |
|
|
|
|
|
|
| |
Research and development costs |
|
57 |
36 |
43 |
|
| |
Administration, management and technical fees paid |
|
149 |
175 |
164 |
|
| |
Auditors remuneration: |
|
63 |
65 |
70 |
|
| |
Audit fees |
|
52 |
52 |
57 |
|
| |
Fees for other services# |
|
11 |
12 |
12 |
|
| |
Expenses |
|
|
1 |
1 |
|
| |
Directors emoluments paid by holding company and subsidiaries (note 36): |
|
|
|
|
|
| |
Total directors emoluments** |
|
63 |
95 |
59 |
|
| |
Executive directors |
|
54 |
85 |
53 |
|
| |
Salaries |
|
17 |
22 |
21 |
|
| |
Bonuses |
|
14 |
23 |
21 |
|
| |
Retirement and medical contributions |
|
3 |
7 |
4 |
|
| |
Share options/ share appreciation rights awarded |
|
(3) |
11 |
3 |
|
| |
Car allowances |
|
2 |
2 |
2 |
|
| |
Other benefits |
|
21 |
20 |
2 |
|
| |
Non-executive directors |
|
9 |
10 |
6 |
|
| |
Fees |
|
6 |
6 |
4 |
|
| |
Fees for services to subsidiaries and other services |
|
3 |
4 |
2 |
|
| |
|
|
|
|
|
|
| |
Staff costs (excluding directors emoluments) |
|
6 785 |
7 157 |
6 669 |
|
| |
Continuing operations |
|
6 380 |
5 126 |
4 474 |
|
| |
Discontinued operations |
|
405 |
2 031 |
2 195 |
|
| |
Profit on disposal of rental assets, car hire and fleet rental vehicles |
|
(141) |
(37) |
(110) |
|
| |
Continuing operations |
|
(116) |
(41) |
(96) |
|
| |
Discontinued operations |
|
(25) |
4 |
(14) |
|
| |
(Profit)/loss on disposal of other plant and equipment |
|
(3) |
(5) |
2 |
|
| |
Loss/(profit) on disposal of intangible assets |
|
2 |
(2) |
2 |
|
| |
Corporate office redundancies and closure costs |
|
|
92 |
|
|
| |
Amounts recognised in respect of retirement benefit plans (note 17): |
|
|
|
|
|
| |
Defined contribution funds |
|
307 |
381 |
353 |
|
| |
Defined benefit funds |
|
(3) |
39 |
(95) |
|