| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| R million unless otherwise stated |
|
|
|
2009 |
|
|
2008 |
2007 |
2006 |
2005 |
2004 |
2003* |
2002* |
2001* |
2000* |
| OPERATING RESULTS – CONTINUING OPERATIONS |
|
Annual
growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Turnover |
|
17.4% |
|
49 862.1 |
|
|
42 474.3 |
|
|
|
|
|
|
|
|
| Trading profit |
|
11.2% |
|
1 686.6 |
|
|
1 517.3 |
|
|
|
|
|
|
|
|
| Operating profit |
|
13.4% |
|
1 734.8 |
|
|
1 530.1 |
|
|
|
|
|
|
|
|
| Headline earnings |
|
17.8% |
|
1 096.7 |
|
|
931.2 |
|
|
|
|
|
|
|
|
OPERATING RESULTS
– GROUP |
|
10-year
compound
annual
growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Turnover |
|
15.4% |
|
51 932.9 |
|
|
45 380.7 |
39 337.1 |
35 078.4 |
31 885.0 |
29 276.1 |
26 194.2 |
18 817.5 |
15 126.1 |
13 606.7 |
| Trading profit |
|
24.6% |
|
1 563.6 |
|
|
1 482.1 |
1 256.7 |
1 036.3 |
910.3 |
718.9 |
632.7 |
440.7 |
347.0 |
274.2 |
| Operating profit |
|
19.8% |
|
1 636.2 |
|
|
1 498.8 |
1 256.6 |
1 059.7 |
958.8 |
754.2 |
691.9 |
485.9 |
409.4 |
354.6 |
| Headline earnings (in 2007 – before deferred tax adjustment) |
|
18.9% |
|
982.1 |
|
|
899.9 |
813.0 |
702.6 |
607.6 |
510.2 |
452.8 |
353.3 |
298.8 |
242.7 |
| CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
1 093.6 |
|
|
1 155.9 |
904.6 |
745.8 |
659.5 |
687.6 |
742.1 |
704.1 |
— |
— |
| Property |
|
|
|
863.9 |
|
|
848.6 |
752.2 |
499.0 |
251.6 |
182.3 |
110.9 |
95.4 |
70.3 |
119.6 |
| Equipment, vehicles and aircraft |
|
|
|
2 073.1 |
|
|
1 953.9 |
1 773.0 |
1 374.7 |
1 159.3 |
1 045.4 |
877.2 |
855.1 |
817.2 |
818.1 |
| Investments |
|
|
|
0.2 |
|
|
0.2 |
0.2 |
9.3 |
3.6 |
2.7 |
176.4 |
195.5 |
195.5 |
181.5 |
| Investment in associate |
|
|
|
— |
|
|
— |
9.1 |
47.0 |
23.6 |
15.0 |
12.6 |
11.0 |
9.5 |
8.0 |
| Loans |
|
|
|
128.6 |
|
|
120.7 |
108.8 |
96.7 |
95.8 |
89.6 |
97.5 |
89.2 |
135.8 |
105.0 |
| Operating lease asset |
|
|
|
19.3 |
|
|
10.9 |
5.9 |
4.8 |
3.7 |
2.5 |
2.1 |
2.0 |
2.0 |
1.8 |
| Participation in export partnerships |
|
|
|
57.9 |
|
|
61.5 |
67.8 |
71.8 |
102.7 |
127.6 |
143.3 |
149.3 |
166.2 |
183.4 |
| Deferred tax |
|
|
|
99.8 |
|
|
105.8 |
151.2 |
238.3 |
209.7 |
94.1 |
32.7 |
( 18.1) |
( 40.8) |
( 50.3) |
| |
|
|
|
4 336.4 |
|
|
4 257.5 |
3 772.8 |
3 087.4 |
2 509.5 |
2 246.8 |
2 194.8 |
2 083.5 |
1 355.7 |
1 367.1 |
| Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventory |
|
16.7% |
|
3 334.5 |
|
|
3 028.5 |
2 352.7 |
1 979.9 |
1 851.7 |
1 560.7 |
1 501.4 |
1 259.5 |
862.5 |
727.9 |
| Trade and other receivables |
|
|
|
1 769.5 |
|
|
1 243.9 |
943.7 |
750.7 |
634.5 |
628.1 |
495.7 |
357.5 |
287.1 |
301.6 |
| Cash and cash equivalents |
|
|
|
1 072.8 |
|
|
663.2 |
709.1 |
944.6 |
1 329.0 |
1 502.5 |
1 035.6 |
986.5 |
1 085.3 |
773.3 |
| Assets held for sale – discontinued operation |
|
|
|
62.6 |
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
| |
|
|
|
6 239.4 |
|
|
4 935.6 |
4 005.5 |
3 675.2 |
3 815.2 |
3 691.3 |
3 032.7 |
2 603.5 |
2 234.9 |
1 802.8 |
| Total assets |
|
|
|
10 575.8 |
|
|
9 193.1 |
7 778.3 |
6 762.6 |
6 324.7 |
5 938.1 |
5 227.5 |
4 687.0 |
3 590.6 |
3 169.9 |
| EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ordinary shareholders’ equity |
|
|
|
1 695.5 |
|
|
1 340.9 |
1 004.9 |
851.9 |
699.5 |
772.3 |
640.1 |
782.6 |
492.7 |
351.9 |
| Minority interest |
|
|
|
— |
|
|
— |
— |
— |
— |
— |
— |
— |
19.6 |
18.4 |
| Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
|
678.1 |
|
|
681.3 |
181.8 |
192.9 |
199.2 |
188.2 |
243.3 |
241.3 |
242.3 |
89.4 |
| Retirement scheme obligations |
|
|
|
8.2 |
|
|
49.0 |
129.0 |
194.8 |
189.8 |
145.0 |
125.9 |
123.5 |
109.2 |
113.4 |
| Operating lease liability |
|
|
|
658.5 |
|
|
626.9 |
584.3 |
554.4 |
505.5 |
430.8 |
428.9 |
391.0 |
314.4 |
300.5 |
| |
|
|
|
1 344.8 |
|
|
1 357.2 |
895.1 |
942.1 |
894.5 |
764.0 |
798.1 |
755.8 |
665.9 |
503.3 |
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-term debt |
|
|
|
38.3 |
|
|
36.4 |
51.6 |
79.5 |
61.7 |
159.9 |
186.7 |
17.2 |
15.3 |
13.1 |
| Trade and other payables |
|
14.3% |
|
7 315.8 |
|
|
6 209.2 |
5 605.4 |
4 654.1 |
4 282.3 |
3 972.0 |
3 394.9 |
2 897.1 |
2 184.6 |
2 045.8 |
| Tax |
|
|
|
181.4 |
|
|
249.4 |
221.3 |
235.0 |
386.7 |
269.9 |
207.7 |
234.3 |
212.5 |
237.4 |
| |
|
|
|
7 535.5 |
|
|
6 495.0 |
5 878.3 |
4 968.6 |
4 730.7 |
4 401.8 |
3 789.3 |
3 148.6 |
2 412.4 |
2 296.3 |
| Total equity and liabilities |
|
|
|
10 575.8 |
|
|
9 193.1 |
7 778.3 |
6 762.6 |
6 324.7 |
5 938.1 |
5 227.5 |
4 687.0 |
3 590.6 |
3 169.9 |
| Directors’ valuation – Property |
|
|
|
1 318.1 |
|
|
1 230.6 |
1 077.9 |
831.2 |
476.6 |
365.5 |
247.4 |
223.0 |
232.4 |
291.0 |
|
– Investments |
|
|
|
2.5 |
|
|
2.2 |
0.2 |
9.3 |
3.6 |
2.7 |
176.4 |
195.5 |
195.5 |
181.5 |
| STATISTICS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of outlets – Corporate
(including Liquor Stores) |
|
|
|
498 |
|
|
527 |
504 |
468 |
446 |
438 |
396 |
332 |
221 |
224 |
– Franchise (including
Liquor Stores) |
|
|
|
284 |
|
|
230 |
209 |
179 |
172 |
162 |
157 |
139 |
193 |
176 |
| Total selling area – Corporate |
|
000 m2 |
|
880 |
|
|
893 |
875 |
803 |
790 |
800 |
748 |
678 |
503 |
492 |
|
– Franchise |
|
000 m2 |
|
320 |
|
|
254 |
224 |
215 |
205 |
198 |
187 |
173 |
206 |
187 |
| Number of TM Supermarkets |
|
|
|
56 |
|
|
56 |
56 |
54 |
54 |
53 |
53 |
53 |
50 |
49 |
| Number of Auto Centres |
|
|
|
5 |
|
|
5 |
5 |
5 |
5 |
5 |
5 |
10 |
9 |
14 |
| Total number of employees** |
|
000’s |
|
53.1 |
|
|
54.7 |
49.2 |
47.0 |
47.7 |
44.7 |
31.0 |
27.3 |
24.5 |
24.7 |