Headline earnings reconciliation

for the year ended June 30

 

Download (EXCEL)

 

R000s   2017 
Audited
 
        2016 
Reviewed
Pro forma 
(Note 2)
   
change 
    2016 
Audited 
Actual 
(Note 1)
   
Headline earnings                            
The following adjustments to profit attributable to shareholders were taken into account in the calculation of headline earnings:                            
Profit attributable to shareholders of the Company  4 008 287        3 430 711     16,8     3 279 576    
Net impairments  400 534        166 825           166 825    
   Goodwill  176 174        –           –    
   Property, plant and equipment  115 093        41 463           41 463    
   Intangible assets  94 384        3 817           3 817    
   Available-for-sale investment  43 379        119 076           119 076    
   Associate          10 699           10 699    
   Deferred taxation relief  (28 496)       (8 230)          (8 230)   
Net profit on disposal of interests in subsidiaries and interest of associate  (465 882)       (25 656)          (34 804)   
   Profit on disposal of subsidiaries  (510 232)       (26 670)          (35 818)   
   Profit on disposal of interest in associate  (11 804)       –           –    
   Deferred taxation charge  56 154        1 014           1 014    
Net (profit) loss on disposal of property, plant and equipment and intangible assets  (21 175)       11 499           11 499    
   Property, plant and equipment  (7 122)       4 256           4 256    
   Intangible assets  (14 203)       5 280           5 280    
   Taxation charge  150        1 963           1 963    
Headline earnings  3 921 764        3 583 379     9,4     3 423 096    
Note 1: Actual financial results of Bidcorp for the year ended June 30 2016 do not include assets transferred to Bidcorp from Bidvest as part of the restructuring of Bidcorp for the full financial year, as this transfer was effective from April 1 2016.
Note 2: Pro forma financial results of Bidcorp assume all the assets (refer to note 1) transferred into Bidcorp by Bidvest as part of the restructuring prior to its listing and unbundling had been part of Bidcorp for the full financial year.