14
Third Quarter
Results
Reconciliation of operating profit excluding special items to segment operating profit
(1)
Special items cover those items which management believe are material by nature or amount to the operating
results and require separate disclosure. Such items would generally include profit or loss on disposal of
property, investments and businesses, asset impairments, restructuring charges, non-recurring integration
costs related to acquisitions, financial impacts of natural disasters, non-cash gains or losses on the price fair
value adjustment of plantations and alternative fuel tax credits receivable in cash.
Quarter
Quarter
Nine months
Nine
months
ended
ended
ended
ended
Jun 2011
Jun
2010
Jun 2011
Jun
2010
Operating profit excluding special items
60
75
324
210
Special Items
(6)
79
(150)
(27)
Plantation price fair value adjustment
(2)
108
(16)
2
Restructuring provisions
(2)
(5)
(68)
(46)
Loss on disposal of property,
plant and equipment
–
–
–
(1)
Profit on disposal of investment
–
–
–
1
Asset (impairments) impairment reversals
–
(1)
(69)
12
Fuel tax credit
–
–
–
51
Black Economic Empowerment charge
(1)
(23)
(3)
(23)
Insurance recoveries
(1)
1
10
1
Fire, flood, storm and related events
–
(1)
(4)
(24)
Segment operating profit
54
154
174
183
(1)
In compliance with the U.S. Securities Exchange Commission (“SEC”) rules relating to “Conditions for Use of Non-GAAP Financial
Measures”, we have reconciled operating profit (loss) excluding special items to operating profit. Operating profit (loss) excluding special
items represents operating profit before special items. Special items cover those items which management believe are material by nature
or amount to the operating results and require separate disclosure. Such items would generally include profit of loss on disposal of
property, investments and businesses, asset impairments, restructuring charges, non-recurring integration costs related to acquisitions,
financial impacts of natural disasters, non-cash gains or losses on the price fair value adjustment or plantations and alternative fuel
mixture tax credits receivable in cash. We use operating profit (loss) excluding special items as an internal measure of performance
to benchmark and compare performance, both between our own operations and as against other companies. Operating profit (loss)
excluding special items is a measure used by the Group, together with measures of performance under IFRS, to compare the relative
performance of operations in planning, budgeting and reviewing the performances of various businesses. We believe operating profit
(loss) excluding special items is a useful measure of financial performance in addition to net profit, operating profit and other profitability
measures under IFRS because it facilitates operating performance comparisons from period to period and company to company. For
these reasons, we believe operating profit (loss) excluding special items and similar measures are regularly used by the investment
community as a means of comparison of companies in our industry. Different companies and analysts may calculate operating profit
(loss) excluding special items differently, so making comparisons among companies on this basis should be done very carefully.
Operating profit (loss) excluding special items is not a measure of performance under IFRS and should not be considered in isolation
or construed as a substitute for operating profit or net profit as an indicator of the company’s operations in accordance with IFRS.
Reconciliation of EBITDA excluding special items and operating profit excluding special items to
(loss) profit before taxation
EBITDA excluding special items
164
176
638
525
Depreciation and amortisation
(104)
(101)
(314)
(315)
Operating profit excluding special items
60
75
324
210
Special items – (losses) gains
(6)
79
(150)
(27)
Net finance costs
(112)
(57)
(251)
(192)
(Loss) profit before taxation
(58)
97
(77)
(9)
Reconciliation of segment assets to total assets
Segment assets
5,276
4,853
5,276
4,853
Deferred taxation
57
49
57
49
Cash and cash equivalents
362
534
362
534
Other current liabilities
1,167
1,062
1,167
1,062
Taxation payable
26
43
26
43
Liabilities associated with assets
held for sale
–
19
–
19
Total assets
6,888
6,560
6,888
6,560