Condensed group statement of changes in equity
Excel download
|
Other components of equity |
|||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Share capital Rm |
Foreign currency translation Rm |
Cash flow hedges Rm |
Cost hedging Rm |
Equity- settled Rm |
Retirement employee obligations Rm |
Financial assets FVOCI revaluation Rm |
Other Rm |
Retained earnings Rm |
Attributable to owners of the parent Rm |
Non- controlling interests Rm |
Total equity Rm |
||||||||||||||
|
At 31 December 2024 (Audited) |
983 |
1 371 |
(111) |
(7) |
(228) |
46 |
44 |
4 |
51 885 |
53 987 |
14 563 |
68 550 |
|||||||||||||
|
Total comprehensive (loss)/income |
(78) |
(9) |
(12) |
18 |
4 139 |
4 058 |
1 194 |
5 252 |
|||||||||||||||||
|
– Profit for the period |
4 139 |
4 139 |
1 243 |
5 382 |
|||||||||||||||||||||
|
– Other comprehensive (loss)/income for the period |
(78) |
(9) |
(12) |
18 |
(81) |
(49) |
(130) |
||||||||||||||||||
|
Transfer to property, plant and equipment (net of tax)1 |
(1) |
4 |
3 |
3 |
|||||||||||||||||||||
|
Transactions with owners |
(11) |
(96) |
(2 463) |
(2 570) |
(727) |
(3 297) |
|||||||||||||||||||
|
Contributions and distributions |
(11) |
(96) |
(2 463) |
(2 570) |
(727) |
(3 297) |
|||||||||||||||||||
|
– Dividends paid (note 5) |
(2 092) |
(2 092) |
(727) |
(2 819) |
|||||||||||||||||||||
|
– Share-based payments movement |
(96) |
(96) |
(96) |
||||||||||||||||||||||
|
– Shares repurchased and cancelled |
(11) |
(370) |
(381) |
(381) |
|||||||||||||||||||||
|
– Share repurchase expenses |
(1) |
(1) |
(1) |
||||||||||||||||||||||
|
At 30 June 2025 (Reviewed) |
972 |
1 293 |
(121) |
(15) |
(324) |
46 |
62 |
4 |
53 561 |
55 478 |
15 030 |
70 508 |
|||||||||||||
|
Total comprehensive (loss)/income |
(121) |
(123) |
(8) |
(1) |
(48) |
3 425 |
3 124 |
937 |
4 061 |
||||||||||||||||
|
– Profit for the period |
3 425 |
3 425 |
1 053 |
4 478 |
|||||||||||||||||||||
|
– Other comprehensive loss for the period |
(121) |
(123) |
(8) |
(1) |
(48) |
(301) |
(116) |
(417) |
|||||||||||||||||
|
Transfer to property, plant and equipment (net of tax)1 |
21 |
19 |
40 |
40 |
|||||||||||||||||||||
|
Transactions with owners |
(20) |
150 |
|
|
(2 797) |
(2 667) |
(692) |
(3 359) |
|||||||||||||||||
|
Contributions and distributions |
(20) |
150 |
(2 797) |
(2 667) |
(692) |
(3 359) |
|||||||||||||||||||
|
– Dividends paid (note 5) |
(1 979) |
(1 979) |
(692) |
(2 671) |
|||||||||||||||||||||
|
– Share-based payments movement |
150 |
150 |
150 |
||||||||||||||||||||||
|
– Shares repurchased and cancelled |
(20) |
(799) |
(819) |
(819) |
|||||||||||||||||||||
|
– Share repurchase expenses |
(19) |
(19) |
(19) |
||||||||||||||||||||||
|
At 31 December 2025 (Audited) |
952 |
1 172 |
(223) |
(4) |
(174) |
45 |
14 |
4 |
54 189 |
55 975 |
15 275 |
71 250 |
|||||||||||||
|
Total comprehensive (loss)/income |
(79) |
19 |
(5) |
(603) |
3 264 |
2 596 |
829 |
3 425 |
|||||||||||||||||
|
– Profit for the period |
3 264 |
3 264 |
1 020 |
4 284 |
|||||||||||||||||||||
|
– Other comprehensive (loss)/income for the period |
(79) |
19 |
(5) |
(603) |
(668) |
(191) |
(859) |
||||||||||||||||||
|
Transfer to property, plant and equipment (net of tax)1 |
21 |
11 |
32 |
32 |
|||||||||||||||||||||
|
Transactions with owners |
(252) |
(2) |
(2 320) |
(2 574) |
(811) |
(3 385) |
|||||||||||||||||||
|
Contributions and distributions |
(233) |
(2 341) |
(2 574) |
(811) |
(3 385) |
||||||||||||||||||||
|
– Dividends paid (note 5) |
(2 341) |
(2 341) |
(811) |
(3 152) |
|||||||||||||||||||||
|
– Share-based payments movement2 |
(233) |
(233) |
(233) |
||||||||||||||||||||||
|
Changes in ownership interest |
(19) |
(2) |
21 |
||||||||||||||||||||||
|
– Liquidation of foreign associate3 |
(19) |
(2) |
21 |
||||||||||||||||||||||
|
At 30 June 2026 (Reviewed) |
952 |
1 093 |
(183) |
2 |
(426) |
45 |
(589) |
2 |
55 133 |
56 029 |
15 293 |
71 322 |
|||||||||||||
1 Hedging gains and losses and costs of hedging transferred to property, plant and equipment during the period.
2 Relates to the net amount of the share-based payment expense of R104 million and the value of shares acquired in the market to settle vested share-based payment transactions of R337 million.
3 Relates to the net reclassifications within equity from the equity-settled reserve and other reserve to retained earnings upon the final liquidation distribution of Insect Technology.
Foreign currency translation
Arises from the translation of financial statements of foreign operations within the group as well as the share of equity-accounted investments' foreign currency translation reserves.
Cash flow hedges
Comprises the group's cash flow hedge reserves relating to interest rate swaps and the spot rate component of FECs as well as the share of equity-accounted investments’ hedging reserves.
Cost of hedging
Comprises the group’s cost of hedging reserves which reflects gains or losses on the portion excluded from the designated hedging instrument that relates to the forward element of FECs. It is initially recognised in OCI and accounted for similarly to gains or losses in the hedge reserves.
Equity-settled
Represents the fair value, net of tax, of services received from employees and settled by equity instruments granted.
Retirement employee obligations
Comprises remeasurements, net of tax, on the retirement employee obligations as well as the share of equity-accounted investments' retirement employee obligations reserves.
Financial assets FVOCI revaluation
Comprises the fair value adjustments, net of tax, on financial assets classified at FVOCI.