Overview Financials News + Filings Key Docs Charts Transactions Holdings Ownership
|
In millions, except per share items | Dec-31-11 | Dec-31-10 | Dec-31-09 |
| 20-F | 20-F | 20-F |
Revenues: |
Continental Africa | 2,529 | 1,043 | 1,243 |
Australasia | 389 | 208 | 308 |
Other Areas | 17 | 37 | 129 |
South Africa | 2,596 | 899 | 1,395 |
Other | 1,111 | 3,215 | 879 |
Total revenues | 6,642 | 5,402 | 3,954 |
Revenue growth [+] | 23.0% | 36.6% | |
Continental Africa | 142.5% | -16.1% | |
Australasia | 87.0% | -32.5% | |
Other Areas | -54.1% | -71.3% | |
South Africa | 188.8% | -35.6% | |
Americas | 161.6% | -17.1% | |
Cost of goods sold | 2,629 | 3,258 | 3,437 |
Gross profit | 4,013 | 2,144 | 517 |
Gross margin | 60.4% | 39.7% | 13.1% |
Selling, general and administrative [+] | 296 | 242 | 168 |
Sales and marketing | 9 | 14 | 10 |
General and administrative | 287 | 228 | 158 |
Equity in earnings | -59 | -40 | -88 |
Other operating expenses | 984 | 52 | -647 |
EBITDA [+] | 3,463 | 2,530 | 1,523 |
EBITDA growth | 36.9% | 66.1% | |
EBITDA margin | 52.1% | 46.8% | 38.5% |
Depreciation and amortization | 789 | 720 | 615 |
EBIT [+] | 2,674 | 1,810 | 908 |
EBIT growth | 47.7% | 99.3% | |
EBIT margin | 40.3% | 33.5% | 23.0% |
Non-recurring items [+] | 9 | 72 | -5 |
Asset impairment | 17 | 91 | 8 |
Interest expense, net [+] | 126 | 108 | 69 |
Interest expense | 178 | 151 | 123 |
Interest income | 52 | 43 | 54 |
Other income (expense), net [+] | 20 | 25 | 116 |
Gain (loss) on derivative instruments | -196 | 786 | 1,452 |
Other | 72 | 68 | 170 |
Pre-tax income | 2,559 | 1,655 | 960 |
Income taxes | -705 | -255 | 33 |
Tax rate | | | 3.4% |
Minority interest | -50 | -54 | -48 |
Net income | 1,294 | 45 | -870 |
Net margin | 19.5% | 0.8% | -22.0% |
|
|
|
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|