Sasol Ltd
JSE:SOL
Balance Sheet
Balance Sheet Decomposition
Sasol Ltd
Current Assets | 126.8B |
Cash & Short-Term Investments | 42.8B |
Receivables | 38.9B |
Other Current Assets | 45.1B |
Non-Current Assets | 300.3B |
Long-Term Investments | 18.3B |
PP&E | 237.1B |
Intangibles | 3B |
Other Non-Current Assets | 42B |
Current Liabilities | 82.5B |
Accounts Payable | 43.4B |
Short-Term Debt | 166m |
Other Current Liabilities | 38.9B |
Non-Current Liabilities | 146.8B |
Long-Term Debt | 108.8B |
Other Non-Current Liabilities | 38B |
Balance Sheet
Sasol Ltd
Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9 564
|
37 155
|
48 329
|
49 985
|
27 643
|
15 148
|
15 877
|
34 739
|
31 231
|
40 577
|
|
Cash |
9 564
|
37 155
|
48 329
|
49 985
|
27 643
|
15 148
|
15 877
|
34 739
|
31 231
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40 577
|
|
Short-Term Investments |
15 707
|
0
|
0
|
0
|
0
|
85
|
0
|
645
|
1 514
|
313
|
|
Total Receivables |
28 422
|
29 959
|
28 512
|
30 211
|
29 046
|
32 202
|
27 883
|
28 911
|
30 186
|
45 288
|
|
Accounts Receivables |
24 316
|
22 637
|
21 663
|
21 578
|
20 916
|
23 645
|
22 851
|
17 756
|
23 432
|
34 390
|
|
Other Receivables |
4 106
|
7 322
|
6 849
|
8 633
|
8 130
|
8 557
|
5 032
|
11 155
|
6 754
|
10 898
|
|
Inventory |
24 056
|
26 758
|
23 141
|
23 798
|
25 374
|
29 364
|
29 646
|
27 801
|
29 742
|
41 110
|
|
Other Current Assets |
11 853
|
3 499
|
6 696
|
4 139
|
5 891
|
4 458
|
4 609
|
1 605
|
1 860
|
4 678
|
|
Total Current Assets |
89 602
|
97 371
|
106 678
|
108 133
|
87 954
|
81 257
|
78 015
|
93 701
|
94 533
|
131 966
|
|
PP&E Net |
148 756
|
162 769
|
197 799
|
259 065
|
289 507
|
332 818
|
361 313
|
241 461
|
210 924
|
233 937
|
|
PP&E Gross |
148 756
|
162 769
|
197 799
|
259 065
|
289 507
|
332 818
|
361 313
|
241 461
|
210 924
|
233 937
|
|
Accumulated Depreciation |
88 615
|
98 487
|
107 645
|
136 596
|
139 985
|
160 879
|
185 205
|
238 078
|
234 758
|
248 082
|
|
Intangible Assets |
2 090
|
1 882
|
1 703
|
2 211
|
2 361
|
2 687
|
3 357
|
2 800
|
2 482
|
3 051
|
|
Goodwill |
859
|
644
|
590
|
469
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
1 753
|
2 922
|
1 791
|
2 772
|
2 003
|
3 786
|
5 582
|
5 799
|
3 879
|
3 023
|
|
Long-Term Investments |
3 459
|
11 033
|
12 696
|
14 061
|
12 800
|
11 942
|
11 114
|
13 738
|
12 847
|
15 263
|
|
Other Long-Term Assets |
2 976
|
3 643
|
2 342
|
4 003
|
4 314
|
6 745
|
10 587
|
117 036
|
36 078
|
32 308
|
|
Other Assets |
859
|
644
|
590
|
469
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
249 495
N/A
|
280 264
+12%
|
323 599
+15%
|
390 714
+21%
|
398 939
+2%
|
439 235
+10%
|
469 968
+7%
|
474 535
+1%
|
360 743
-24%
|
419 548
+16%
|
|
Liabilities | |||||||||||
Accounts Payable |
18 117
|
18 857
|
16 669
|
15 575
|
16 032
|
17 943
|
20 523
|
20 897
|
22 139
|
32 170
|
|
Accrued Liabilities |
6 969
|
7 872
|
6 593
|
2 206
|
2 417
|
3 239
|
3 573
|
4 156
|
4 497
|
5 280
|
|
Short-Term Debt |
747
|
379
|
319
|
136
|
2 748
|
2 035
|
1 297
|
22 533
|
303
|
255
|
|
Current Portion of Long-Term Debt |
1 701
|
2 641
|
3 333
|
2 000
|
7 093
|
12 763
|
2 544
|
21 580
|
7 277
|
24 102
|
|
Other Current Liabilities |
8 591
|
9 245
|
14 428
|
21 685
|
23 883
|
23 976
|
21 161
|
18 421
|
19 642
|
29 966
|
|
Total Current Liabilities |
36 125
|
38 994
|
41 342
|
41 602
|
52 173
|
59 956
|
49 098
|
87 587
|
53 858
|
91 773
|
|
Long-Term Debt |
22 357
|
23 427
|
39 275
|
78 015
|
74 312
|
96 691
|
134 795
|
163 336
|
111 043
|
96 766
|
|
Deferred Income Tax |
16 173
|
18 246
|
22 570
|
23 691
|
25 860
|
25 908
|
27 586
|
19 154
|
7 793
|
10 549
|
|
Minority Interest |
3 650
|
3 792
|
4 873
|
5 421
|
5 523
|
5 623
|
5 885
|
4 941
|
5 982
|
4 574
|
|
Other Liabilities |
21 565
|
24 828
|
23 929
|
34 988
|
29 360
|
28 072
|
32 694
|
48 541
|
35 578
|
27 263
|
|
Total Liabilities |
99 870
N/A
|
109 287
+9%
|
131 989
+21%
|
183 717
+39%
|
187 228
+2%
|
216 250
+16%
|
250 058
+16%
|
323 559
+29%
|
214 254
-34%
|
230 925
+8%
|
|
Equity | |||||||||||
Common Stock |
28 711
|
29 084
|
29 228
|
29 282
|
29 282
|
15 775
|
9 888
|
9 888
|
9 888
|
9 888
|
|
Retained Earnings |
136 921
|
153 276
|
170 729
|
151 335
|
164 189
|
180 331
|
182 116
|
89 293
|
100 416
|
140 565
|
|
Unrealized Security Profit/Loss |
3
|
28
|
42
|
26
|
33
|
43
|
132
|
49
|
39
|
4
|
|
Treasury Stock |
2 641
|
2 641
|
2 641
|
2 641
|
2 641
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
13 363
|
8 770
|
5 748
|
28 995
|
20 848
|
26 836
|
27 774
|
51 746
|
36 146
|
38 166
|
|
Total Equity |
149 625
N/A
|
170 977
+14%
|
191 610
+12%
|
206 997
+8%
|
211 711
+2%
|
222 985
+5%
|
219 910
-1%
|
150 976
-31%
|
146 489
-3%
|
188 623
+29%
|
|
Total Liabilities & Equity |
249 495
N/A
|
280 264
+12%
|
323 599
+15%
|
390 714
+21%
|
398 939
+2%
|
439 235
+10%
|
469 968
+7%
|
474 535
+1%
|
360 743
-24%
|
419 548
+16%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
661
|
654
|
655
|
655
|
655
|
629
|
631
|
632
|
634
|
636
|
|
Preferred Shares Outstanding |
26
|
26
|
26
|
26
|
26
|
16
|
0
|
0
|
0
|
0
|