| Notes to the consolidated financial statements - Note 17 |
|
| |
|
2013
R'000 |
|
|
2012
R'000 |
|
| 17. |
Interest in associates |
|
|
|
|
|
| |
Listed associates |
767 551 |
|
|
666 759 |
|
| |
Net asset value at acquisition |
569 508 |
|
|
492 206 |
|
| |
Inherent goodwill |
463 843 |
|
|
445 353 |
|
| |
Provision for impairment |
(265 800) |
|
|
(270 800) |
|
| |
Unlisted associates |
103 081 |
|
|
156 751 |
|
| |
Net asset value at acquisition |
72 030 |
|
|
92 469 |
|
| |
Inherent goodwill |
31 051 |
|
|
64 282 |
|
| |
Investments in associates at cost less impairments |
870 632 |
|
|
823 510 |
|
| |
Attributable share of post-acquisition reserves of associates |
279 028 |
|
|
188 476 |
|
| |
At beginning of year |
188 476 |
|
|
139 861 |
|
| |
Share of current year earnings net of dividends |
97 358 |
|
|
33 565 |
|
| |
Share of movement of other reserves |
3 516 |
|
|
15 557 |
|
| |
Reversal of prior year reserves on becoming subsidiary, disposal or change in shareholding |
(10 322) |
|
|
(507) |
|
| |
Advances |
50 219 |
|
|
77 872 |
|
| |
|
1 199 879 |
|
|
1 089 858 |
|
| |
Advances to associates bear interest at rates of between 0% and 11% (2012: 0% and 11%)
and have no fixed terms of repayment. |
|
|
|
|
|
| |
Market value of listed associates |
993 280 |
|
|
772 500 |
|
| |
Directors’ valuation of unlisted associates |
396 666 |
|
|
440 197 |
|
| |
|
1 389 946 |
|
|
1 212 697 |
|
| |
Summarised aggregated financial information of associates: |
|
|
|
|
|
| |
Income statement |
|
|
|
|
|
| |
Revenue |
11 747 907 |
|
|
8 387 064 |
|
| |
Operating profit |
745 495 |
|
|
357 473 |
|
| |
Net finance charges |
(69 788) |
|
|
(8 914) |
|
| |
Profit before taxation |
675 707 |
|
|
348 559 |
|
| |
Taxation |
(200 119) |
|
|
(120 382) |
|
| |
Profit for the year |
475 588 |
|
|
228 177 |
|
| |
Statement of financial position |
|
|
|
|
|
| |
Assets |
|
|
|
|
|
| |
Property, plant and equipment and intangible assets |
3 720 705 |
|
|
2 733 935 |
|
| |
Investments |
32 319 |
|
|
52 647 |
|
| |
Net current assets |
809 007 |
|
|
693 930 |
|
| |
|
4 562 031 |
|
|
3 480 512 |
|
| |
Equity and liabilities |
|
|
|
|
|
| |
Capital and reserves |
2 725 001 |
|
|
2 715 626 |
|
| |
Deferred taxation |
89 691 |
|
|
55 992 |
|
| |
Borrowings |
1 747 339 |
|
|
708 894 |
|
| |
|
4 562 031 |
|
|
3 480 512 |
|
| |
Details of major associates are reflected on page 154 of this report. |
| Notes to the consolidated financial statements - Note 17 |
|
|