Академический Документы
Профессиональный Документы
Культура Документы
2014
2013
2012
2011
$'000
$'000
$'000
$'000
2,597,032
2,159,579
2,218,075
3,082,596
22,670
14,710
37,380
(8,971)
0
7,050
(99,900)
2,532,591
528,757
31,589
560,346
(240)
(21,434)
0
8,181
(109,400)
2,597,032
57,601
2,190
59,791
0
(4,353)
0
8,566
(122,500)
2,159,579
(713,221)
(27,013)
(740,234)
0
(3,629)
0
6,242
(126,900)
2,218,075
2014
2013
2012
2011
$'000
$'000
$'000
$'000
53,122
837,672
1,118,084
56,704
33,754
2,099,336
199,922
988,533
2,027,857
35,416
3,251,728
209,929
1,047,434
1,651,509
39,802
2,948,674
1,818
1,001,490
1,717,732
35,862
2,756,902
3,246
24,181
3
3,048
23,863
3
2,207
24,157
3
1,566
23,573
3
Current assets
Cash and cash equivilents
Receivables
Inventories
Current tax assets
Other
Total current assets
Non-current assets
Receivables
Investments accounted for using the equity method
Other investments
Intangibles
Property, plant and equipment
Deferred tax assets
Employee benefits
Other
Total non-current assets
Total assets
188,188
2,363,672
442,183
6,719
1,006
144,247
2,125,617
469,890
2,474
108,064
1,769,915
528,136
4,480
95,008
1,535,448
446,758
1,801
3,029,198
2,769,142
2,436,962
2,104,157
5,128,534
6,020,870
5,385,636
4,861,059
1,175,515
110
163,200
165,075
1,503,900
1,716,399
71,404
55,361
228,993
2,072,157
1,497,147
1,188
9,862
124,200
1,632,397
1,674,017
153,979
13,798
139,969
1,981,763
7,642
692,169
59,253
332,979
1,092,043
2,595,943
5,657
870,921
475,103
1,351,681
3,423,838
6,595
948,744
638,321
1,593,660
3,226,057
6,726
464,685
189,810
661,221
2,642,984
Net assets
Equity
Issued Capital
Treasury stock
Reserves
Retained earnings
Total parent entity interest
Non-controlling interest
2,532,591
2,597,032
2,159,579
2,218,075
543,415
(607)
(3,498)
1,981,319
2,520,629
11,962
543,415
(610)
(10,258)
2,055,262
2,587,809
9,223
543,415
20
(7,655)
1,611,905
2,147,684
11,894
543,415
(430)
(8,337)
1,671,357
2,206,005
12,070
Total equity
2,532,591
2,597,032
2,159,579
2,218,075
Current liabilities
Payables
Interest bearing liabilities
Current tax liabilities
Employee benefits
Provisions
Total current liabilities
Non-current liabilities
Payables
Interest bearing liabilities
Employee benefits
Provisions
Total non-current liabilities
Total liabilities
Income Statements
31st December
2014
2013
2012
2011
$'000
$'000
$'000
$'000
24,231,200
24,676,383
23,261,885
22,105,204
(16,951,754)
(5,262,166)
(515,694)
(22,729,614)
1,501,586
(17,912,406)
(5,126,439)
246,445
(22,792,400)
1,883,983
(16,800,492)
(5,027,201)
(131,805)
(21,959,498)
1,302,387
(16,054,534)
(5,046,904)
197,449
(20,903,989)
1,201,215
Other income
Net foreign exchange losses
Impairment of non-current assets
Supply chain expenses
Marketing expenses
Other expenses
726
(21,730)
(328,265)
(779,759)
(231,771)
44,881
(77,876)
(242,632)
(731,302)
(52,880)
304,973
(8,439)
(667,598)
(665,758)
(80,876)
296,517
(10,004)
(1,552,780)
(194,971)
(621,334)
(72,788)
140,787
824,174
184,689
(954,145)
(119,604)
8,234
(111,370)
(97,675)
8,884
(88,791)
(99,459)
(99,549)
(69,240)
(69,240)
Share of net profit of entities accounted for using the equity method
Profit before income tax expense
Income tax expense
917
30,334
(7,664)
158
735,541
(206,784)
1,634
86,864
(29,263)
1,618
(1,021,767)
308,546
Net Profit
22,670
528,757
57,601
(713,221)
19,931
2,739
530,028
(1,271)
56,777
824
(713,514)
293
22,670
528,757
57,601
(713,221)
Thousands of dollars
Revenue
Replacement cost of goods sold (excluding product duties and taxes and inventory
(losses)/gains)
Product Duties and Taxes
Inventory (losses)/gains
Cost of goods sold - historical cost
Gross profit
Finance costs
Finance income
Net finance costs
7.4
196.3
21.0
(264.3)
Receivables
Income Statements
Other investments
2014
2013
2012
2011
$'000
$'000
$'000
$'000
22,670
528,757
57,601
(713,221)
8,608
(2,582)
6,026
30,470
(9,141)
21,329
6,887
(31,128)
6,887
(31,128)
1,446
18,640
(8,299)
(3,103)
8,684
14,710
88,206
(73,549)
(4,397)
10,260
31,589
(29,731)
25,330
(296)
(4,697)
2,190
(21,434)
14,614
10,935
4,115
(27,013)
37,380
560,346
59,791
(740,234)
34,641
2,739
561,617
(1,271)
58,967
824
(740,527)
293
37,380
560,346
59,791
(740,234)
Thousands of dollars
Profit for the period
Other comprehensive income
Items that wil not be reclassified to profit or loss:
Actuarial gain on defined benefit plans
Tax on items that will not be reclassified to profit or loss
Total items that will not be reclassified to profit or loss
Items that may be reclassified subsequently to profit or loss:
Foreign operations - foreign currency translation differences
Effective portion of changes in fair value of cash flow hedges
Net change in fair value of cash flow hedges reclassified to profit or loss
Tax on items that may be reclassified subsequently to profit or loss
Total items that may be reclassified subsequently to profit or loss
Other comprehensive income for the period, net of income tax
Working Area
This is a place where you can copy and paste formulas, play with calculations and generally have fun whilst being able to see the data you are currently working on.
Documentation
This is an area where we can put documentation.
Notes Area
This area is designed as a space to write notes to yourself.
Hopefully this will save you the hassle of attempting to find the
pen and paper that is somewhere in the bottom of your bag.
on.
Operating assets:
Cash and cash equivilents
Receivables
Inventories
Current tax assets
Other
Investments accounted for using the equity method
Other investments
Intangibles
Property, plant and equipment
Deferred tax assets
Employee benefits
Total Operating Assets (OA)
Operating Liabilities:
Payables
Employee Benefits
Provisions
Total Operating Liabilities (OL)
Net Operating Assets (NOA)
Financial assets:
Total Financial Assets (FA)
Financial liabilities:
Interest bearing liabilities
Total Financial Liabilities (FO)
Net Financial Obligations (NFO)
Equity
Issued capital
Treasury stock
Reserves
Retained earnings
Total parent entity interest
Non-controlling interest
Total equity
Total NFO + Equity
Operating Revenue:
Revenue
Inventory (losses)/gains
Other income
Total Operating Revenue
Profit/loss attributable to:
Equity holders of the parent entity
Non-controlling interest
Total Operating Income
Operating Expenses:
Cost of goods sold - historical cost1
Net foreign exchange losses
Replacement cost of goods sold (excluding product duties and taxes and inventories (losses)/gains)
Product Duties and Taxes
Impairment of non-current assets
Supply chain expenses
Marketing expenses
Other expenses
Total Operating Expenses
Operating Profit before income tax
Tax expense:
Tax reported
Tax benefit
Tax expense
Other operating comprehensive income
Share of net profit of entities accounted for using the equity method
Actual gain on defined befefit plans
Tax on items that will not be reclassified to profit or loss
Total Other operating comprehensive income
Comprehensive operating income after tax (OI)
Net financial expense (NFE)
Finance costs
Finance income
Net financial expense before tax
Tax benefit
Working Area
This is a place where you can copy and paste formulas, play with calculations and generally have fun
whilst being able to see the data you are currently working on.
Note 1
The cost of goods sold - historical cost has been included as it was on the Income statement. The value
however is not included as I believe this may have been purely just for reference, I cannot see where
the figures were applied in the Income Statement
Note 2
Tax benefit = Net interest expense x tax rate of the firm
Net interest expense
Tax rate of the firm 2011-2014 = 30%
Tax benefit =
Documentation
2014
2013
$'000
2012
$'000
2011
$'000
$'000
2,597,032
22,670
2,159,579
528,757
2,218,075
57,601
3,082,596
(713,221)
14,710.0
31,589.0
2,190.0
(27,013.0)
(240)
37,380
560,106
59,791
(740,234)
(8,971)
0
7,050
(99,900)
2,532,591
(21,434)
0
8,181
(109,400)
2,597,032
(4,353)
0
8,566
(122,500)
2,159,579
(3,629)
0
6,242
(126,900)
2,218,075
2014
2013
2012
2011
$'000
$'000
$'000
$'000
53,122
840,918
1,118,084
56,704
34,760
24,181
3
188,188
2,363,672
442,183
6,719
5,128,534
199,922
991,581
2,027,857
37,890
23,863
3
144,247
2,125,617
469,890
6,020,870
209,929
1,049,641
1,651,509
44,282
24,157
3
108,064
1,769,915
528,136
5,385,636
1,818
1,003,056
1,717,732
37,663
23,573
3
95,008
1,535,448
446,758
4,861,059
1,183,157
222,453
498,054
1,903,664
1,716,399
228,993
1,945,392
1,497,147
124,200
1,621,347
1,674,017
139,969
1,813,986
3,224,870
4,075,478
3,764,289
3,047,073
692,279
692,279
942,325
942,325
949,932
949,932
618,664
618,664
692,279
942,325
949,932
618,664
543,415
(607)
(3,498)
1,981,319
2,520,629
11,962
2,532,591
543,415
(610)
(10,258)
2,055,262
2,587,809
9,223
2,597,032
543,415
20
(7,655)
1,611,905
2,147,685
11,894
2,159,579
543,415
(430)
(8,337)
1,671,357
2,206,005
12,070
2,218,075
3,224,870
3,539,357
3,109,511
2,836,739
ement)
2014
2013
2012
2011
$'000
$'000
$'000
$'000
24,231,200
(515,694)
726
23,716,232
24,676,383
246,445
44,881
24,967,709
23,261,885
(131,805)
304,973
23,435,053
22,105,204
197,449
296,517
22,599,170
19,931
2,739
23,738,902
530,028
(1,271)
25,496,466
56,777
824
23,492,654
(713,514)
293
21,885,949
(22,729,614)
(21,730)
(22,792,400)
(77,876)
(21,959,498)
(8,439)
(20,903,989)
(10,004)
(16,951,754)
(5,262,166)
0
(328,265)
(779,759)
(231,771)
(23,575,445)
(17,912,406)
(5,126,439)
1
(242,632)
(731,302)
(52,880)
(24,143,534)
(16,800,492)
(5,027,201)
2
(667,598)
(665,758)
(80,876)
(23,250,362)
(16,054,534)
(5,046,904)
3
(194,971)
(621,334)
(72,788)
(22,000,532)
163,457
1,352,932
242,292
(114,583)
(7,664)
25,747
(33,411)
(206,784)
(180,147)
(26,637)
(29,263)
575
(29,838)
308,546
329,318
(20,772)
917
8,608
(2,582)
6,943
158
30,470
(9,141)
21,487
1,634
6,887
0
8,521
1,618
(31,128)
0
(29,510)
203,811
1,401,056
280,651
(123,321)
(119,604)
8,234
(111,370)
(97,675)
8,884
(88,791)
(99,459)
0
(99,459)
(69,240)
0
(69,240)
33,411
26,637
29,838
20,772
1,446
18,640
0
88,206
0
(29,731)
0
(21,434)
53,497
114,843
107
(662)
257,308
1,515,900
280,757
(123,983)
(111,370)
0.30
(33,411)
Documentation
This is an area where we can put documentation.
Sales/total assets
2013
2012
Liquidity Ratios
Current Ratio
Debt/equity
Equity/total assets
Market Ratios
Earnings per Share (EPS)
Dividends per Share (DPS)
Price Earnings Ratio
Working Area
This is a place where you can copy and paste formulas, play with calculations and generally have fun whilst being able to see the data you are currently working on.
2011
Documentation
This is an area where we can put documentation.
Notes Area
NPV
IRR
Yr 0
(10,000)
$3,456.05
Yr 1
3,000
Yr 2
6,800
Yr 3
6,800
Yr 0
(70,000)
14%
Yr 1
15,000
Yr 2
18,000
Yr 3
21,000
Yr 4
26,000
Yr 5
26,000