XML 66 R59.htm IDEA: XBRL DOCUMENT v3.10.0.1
Remeasurement items affecting operating profit (Tables)
12 Months Ended
Jun. 30, 2018
Remeasurement items affecting operating profit  
Schedule of remeasurement items affecting operating profit

 

 

 

 

 

2018

 

2017

 

2016

 

for the year ended 30 June

 

Note

 

Rm

 

Rm

 

Rm

 

Effect of remeasurement items for subsidiaries and joint operations

 

 

 

 

 

 

 

 

 

Impairment of

 

 

 

9 115

 

2 477

 

12 320

 

property, plant and equipment

 

17

 

7 623

 

415

 

8 424

 

assets under construction

 

18

 

1 492

 

1 942

 

3 586

 

goodwill and other intangible assets

 

 

 

 

120

 

310

 

Reversal of impairment of

 

 

 

(354

)

(1 136

)

 

property, plant and equipment

 

17

 

 

(272

)

 

assets under construction

 

18

 

(14

)

(849

)

 

goodwill and other intangible assets

 

 

 

(56

)

 

 

equity accounted investments

 

 

 

(269

)

(15

)

 

other assets

 

 

 

(15

)

 

 

Fair value write down - assets held for sale

 

 

 

 

64

 

 

Loss/(profit) on

 

10

 

828

 

211

 

936

 

disposal of property, plant and equipment

 

 

 

(3

)

(25

)

(412

)

disposal of goodwill and other intangible assets

 

 

 

11

 

4

 

24

 

disposal of other assets

 

 

 

(1

)

 

(1

)

disposal of businesses

 

 

 

(833

)

(51

)

226

 

scrapping of property, plant and equipment

 

 

 

454

 

183

 

266

 

disposal and scrapping of assets under construction

 

 

 

1 200

 

100

 

833

 

Write-off of unsuccessful exploration wells

 

18

 

312

 

 

(3

)

Realisation of foreign currency translation reserve

 

 

 

 

 

(361

)

 

 

 

 

 

 

 

 

 

 

Remeasurement items per income statement

 

 

 

9 901

 

1 616

 

12 892

 

Tax effect

 

 

 

(1 834

)

(532

)

(829

)

Non-controlling interest effect

 

 

 

(9

)

(7

)

(17

)

 

 

 

 

 

 

 

 

 

 

Total remeasurement items for subsidiaries and joint operations, net of tax

 

 

 

8 058

 

1 077

 

12 046

 

Effect of remeasurement items for equity accounted investments

 

 

 

11

 

14

 

13

 

 

 

 

 

 

 

 

 

 

 

Total remeasurement items for the group, net of tax

 

 

 

8 069

 

1 091

 

12 059

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of main assumptions used for impairment calculations

 

 

 

 

 

2018

 

2017

 

2016

 

Long-term average crude oil price (Brent) (nominal)*

 

US$/bbl

 

73,91

 

74,29

 

85,37

 

Long-term average gas price (Henry Hub), excluding margins (real)*

 

US$/mmbtu

 

3,49

 

3,69

 

3,73

 

Long-term average ethane price (nominal)*

 

US$c/gal

 

37,42

 

44,27

 

62,49

 

Long-term average exchange rate*

 

Rand/US$

 

13,57

 

14,71

 

14,95

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Assumptions are provided on a long-term average basis. The 2018 and 2017 oil price and exchange rate assumptions are calculated based on a five year period, while the ethane price is calculated based on a ten year period. The Henry Hub gas price is linked to the plant’s useful life and calculated until 2041. Oil price and exchange rate assumptions provided for 2016 are based on a ten year period.

 

 

 

 

 

 

 

United

 

 

 

 

 

 

 

 

 

South

 

States of

 

 

 

 

 

 

 

 

 

Africa

 

America

 

Europe

 

Canada

 

 

 

 

 

%

 

%

 

%

 

%

 

Growth rate — long-term Producer Price Index

 

2018

 

5,50

 

2,00

 

2,00

 

2,00

 

Weighted average cost of capital*

 

2018

 

12,71

 

7,56

 

7,68 - 9,35

 

7,68

 

Discount rate — risk adjusted

 

2018

 

12,71

 

7,56

 

7,68 - 9,35

 

10,00

 

Growth rate — long-term Producer Price Index

 

2017

 

5,50

 

2,00

 

2,00

 

2,00

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average cost of capital*

 

2017

 

12,50

 

6,60

 

6,60 - 8,22

 

6,60

 

Discount rate — risk adjusted

 

2017

 

12,50

 

6,60

 

6,60 - 8,22

 

9,50 - 9,80

 

 

 

 

 

 

 

 

 

 

 

 

 

Growth rate — long-term Producer Price Index

 

2016

 

6,02

 

2,52

 

1,80

 

2,00

 

Weighted average cost of capital*

 

2016

 

14,05

 

8,00

 

8,00 - 9,35

 

8,00

 

Discount rate — risk adjusted

 

2016

 

14,05

 

8,00

 

8,00 - 9,35

 

9,50 - 9,80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Calculated using spot market factors on 30 June.

Schedule of significant impairments and reversals

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

 

 

 

 

Property,

 

Assets

 

and other

 

 

 

 

 

 

 

 

 

plant and

 

under

 

intangible

 

 

 

 

 

 

 

 

 

equipment

 

construction

 

assets

 

Other

 

Total

 

 

 

Business

 

2018

 

2018

 

2018

 

2018

 

2018

 

Cash-generating unit (CGU)

 

segmentation

 

Rm

 

Rm

 

Rm

 

Rm

 

Rm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chlor Vinyls value chain

 

Base Chemicals

 

4 866

 

299

 

 

 

5 165

 

Sasol Canada — Shale gas assets

 

Exploration and Production International

 

2 714

 

50

 

 

 

2 764

 

Sasol Petroleum Mozambique — Production

 

Exploration and Production International

 

 

1 143

 

 

 

1 143

 

Sharing Agreement (PSA)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Various

 

43

 

(14

)

(56

)

(284

)

(311

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 623

 

1 478

 

(56

)

(284

)

8 761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of carrying value of Montney assets

 

 

 

 

2018

 

 

 

CADm

 

Property, plant and equipment (including mineral assets)

 

315

 

Short-term rehabilitation provision

 

(8

)

Final carry payable on 1 July 2018

 

(75

)

 

 

 

 

Carrying value

 

232