Sasol Ltd
JSE:SOL
Balance Sheet
Balance Sheet Decomposition
Sasol Ltd
Sasol Ltd
Balance Sheet
Sasol Ltd
| Jun-2000 | Jun-2001 | Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
506
|
2 370
|
3 769
|
3 186
|
2 063
|
2 509
|
3 102
|
5 987
|
4 435
|
4 580
|
3 590
|
5 953
|
6 351
|
9 564
|
37 155
|
48 329
|
49 985
|
27 643
|
15 148
|
15 877
|
34 739
|
31 231
|
40 577
|
51 214
|
|
| Cash |
506
|
2 370
|
3 769
|
3 186
|
2 063
|
2 509
|
3 102
|
5 987
|
4 435
|
4 580
|
3 590
|
5 953
|
6 351
|
9 564
|
37 155
|
48 329
|
49 985
|
27 643
|
15 148
|
15 877
|
34 739
|
31 231
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40 577
|
51 214
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
72
|
70
|
78
|
14 922
|
11 357
|
8 763
|
6 395
|
15 707
|
0
|
0
|
0
|
0
|
85
|
0
|
645
|
1 514
|
313
|
1 772
|
|
| Total Receivables |
4 799
|
10 109
|
10 515
|
10 486
|
10 971
|
12 384
|
11 995
|
16 924
|
24 920
|
16 495
|
19 893
|
22 699
|
25 822
|
28 422
|
29 959
|
28 512
|
30 211
|
29 046
|
32 202
|
27 883
|
28 911
|
30 186
|
45 288
|
33 809
|
|
| Accounts Receivables |
4 799
|
10 109
|
10 515
|
7 713
|
7 551
|
8 668
|
7 432
|
12 442
|
19 672
|
12 499
|
15 296
|
18 777
|
21 157
|
24 316
|
22 637
|
21 663
|
21 578
|
20 916
|
23 645
|
22 851
|
17 756
|
23 432
|
34 390
|
26 833
|
|
| Other Receivables |
0
|
0
|
0
|
2 773
|
3 420
|
3 716
|
4 563
|
4 482
|
5 248
|
3 996
|
4 597
|
3 922
|
4 665
|
4 106
|
7 322
|
6 849
|
8 633
|
8 130
|
8 557
|
5 032
|
11 155
|
6 754
|
10 898
|
6 976
|
|
| Inventory |
3 686
|
7 210
|
9 013
|
8 748
|
8 292
|
9 995
|
8 003
|
14 399
|
20 088
|
14 589
|
16 472
|
18 512
|
20 668
|
24 056
|
26 758
|
23 141
|
23 798
|
25 374
|
29 364
|
29 646
|
27 801
|
29 742
|
41 110
|
42 205
|
|
| Other Current Assets |
0
|
0
|
232
|
677
|
552
|
1 221
|
12 879
|
1 002
|
5 302
|
2 398
|
2 411
|
3 854
|
6 235
|
11 853
|
3 499
|
6 696
|
4 139
|
5 891
|
4 458
|
4 609
|
1 605
|
1 860
|
4 678
|
5 219
|
|
| Total Current Assets |
8 991
|
19 689
|
23 529
|
23 097
|
21 878
|
26 109
|
36 051
|
38 382
|
54 823
|
52 984
|
53 723
|
59 781
|
65 471
|
89 602
|
97 371
|
106 678
|
108 133
|
87 954
|
81 257
|
78 015
|
93 701
|
94 533
|
131 966
|
134 219
|
|
| PP&E Net |
17 179
|
27 925
|
36 667
|
42 363
|
46 858
|
56 550
|
62 587
|
75 126
|
77 966
|
84 776
|
93 461
|
108 812
|
129 157
|
148 756
|
162 769
|
197 799
|
259 065
|
289 507
|
332 818
|
361 313
|
241 461
|
210 924
|
233 937
|
237 157
|
|
| PP&E Gross |
17 179
|
0
|
36 667
|
42 363
|
46 858
|
56 550
|
62 587
|
75 126
|
77 966
|
84 776
|
93 461
|
108 812
|
129 157
|
148 756
|
162 769
|
197 799
|
259 065
|
289 507
|
332 818
|
361 313
|
241 461
|
210 924
|
233 937
|
237 157
|
|
| Accumulated Depreciation |
13 599
|
0
|
31 514
|
32 891
|
34 377
|
37 788
|
28 428
|
48 644
|
57 253
|
59 190
|
61 651
|
65 502
|
74 081
|
88 615
|
98 487
|
107 645
|
136 596
|
139 985
|
160 879
|
185 205
|
238 078
|
234 758
|
248 082
|
293 184
|
|
| Intangible Assets |
0
|
1 071
|
1 852
|
2 051
|
2 236
|
1 900
|
834
|
629
|
964
|
1 158
|
1 273
|
1 450
|
1 514
|
2 090
|
1 882
|
1 703
|
2 211
|
2 361
|
2 687
|
3 357
|
2 800
|
2 482
|
3 051
|
3 191
|
|
| Goodwill |
1 754
|
523
|
518
|
314
|
92
|
509
|
266
|
586
|
874
|
805
|
738
|
747
|
787
|
859
|
644
|
590
|
469
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
384
|
811
|
1 505
|
778
|
899
|
1 091
|
1 012
|
1 674
|
0
|
1 423
|
1 148
|
1 458
|
1 531
|
1 753
|
2 922
|
1 791
|
2 772
|
2 003
|
3 786
|
5 582
|
5 799
|
3 879
|
3 023
|
2 803
|
|
| Long-Term Investments |
259
|
845
|
813
|
960
|
843
|
1 005
|
1 030
|
1 164
|
1 387
|
2 744
|
4 158
|
3 735
|
3 272
|
3 459
|
11 033
|
12 696
|
14 061
|
12 800
|
11 942
|
11 114
|
13 738
|
12 847
|
15 263
|
17 421
|
|
| Other Long-Term Assets |
0
|
110
|
9
|
684
|
680
|
825
|
1 022
|
1 504
|
4 098
|
1 948
|
1 983
|
1 989
|
2 021
|
2 976
|
3 643
|
2 342
|
4 003
|
4 314
|
6 745
|
10 587
|
117 036
|
36 078
|
32 308
|
39 047
|
|
| Other Assets |
1 754
|
523
|
518
|
314
|
92
|
509
|
266
|
586
|
874
|
805
|
738
|
747
|
787
|
859
|
644
|
590
|
469
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
28 567
N/A
|
49 928
+75%
|
63 857
+28%
|
69 619
+9%
|
73 486
+6%
|
87 989
+20%
|
102 802
+17%
|
119 065
+16%
|
140 112
+18%
|
145 838
+4%
|
156 484
+7%
|
177 972
+14%
|
203 753
+14%
|
249 495
+22%
|
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%
|
433 838
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 706
|
7 419
|
6 724
|
7 396
|
7 388
|
9 149
|
8 435
|
6 219
|
11 618
|
8 833
|
12 450
|
15 021
|
15 728
|
18 117
|
18 857
|
16 669
|
15 575
|
16 032
|
17 943
|
20 523
|
20 897
|
22 139
|
32 170
|
31 007
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 157
|
3 076
|
2 631
|
885
|
4 859
|
5 150
|
6 969
|
7 872
|
6 593
|
2 206
|
2 417
|
3 239
|
3 573
|
4 156
|
4 497
|
5 280
|
4 833
|
|
| Short-Term Debt |
0
|
0
|
1 774
|
3 268
|
4 113
|
2 615
|
442
|
545
|
914
|
80
|
119
|
209
|
222
|
747
|
379
|
319
|
136
|
2 748
|
2 035
|
1 297
|
22 533
|
303
|
255
|
238
|
|
| Current Portion of Long-Term Debt |
1 056
|
3 479
|
3 474
|
6 481
|
3 265
|
3 300
|
2 721
|
5 621
|
3 496
|
4 762
|
1 542
|
1 602
|
3 072
|
1 701
|
2 641
|
3 333
|
2 000
|
7 093
|
12 763
|
2 544
|
21 580
|
7 277
|
24 102
|
43 664
|
|
| Other Current Liabilities |
2 095
|
2 798
|
4 947
|
2 791
|
3 119
|
3 215
|
9 777
|
8 324
|
8 403
|
9 909
|
7 873
|
5 583
|
6 717
|
8 591
|
9 245
|
14 428
|
21 685
|
23 883
|
23 976
|
21 161
|
18 421
|
19 642
|
29 966
|
22 303
|
|
| Total Current Liabilities |
6 857
|
13 696
|
16 919
|
19 936
|
17 885
|
18 279
|
21 375
|
23 866
|
27 507
|
26 215
|
22 869
|
27 274
|
30 889
|
36 125
|
38 994
|
41 342
|
41 602
|
52 173
|
59 956
|
49 098
|
87 587
|
53 858
|
91 773
|
102 045
|
|
| Long-Term Debt |
1 028
|
4 970
|
5 427
|
4 581
|
9 110
|
12 951
|
15 021
|
13 359
|
15 719
|
13 758
|
14 186
|
14 356
|
12 828
|
22 357
|
23 427
|
39 275
|
78 015
|
74 312
|
96 691
|
134 795
|
163 336
|
111 043
|
96 766
|
96 701
|
|
| Deferred Income Tax |
3 295
|
4 689
|
5 444
|
6 113
|
5 768
|
6 286
|
6 053
|
8 304
|
8 446
|
9 168
|
10 406
|
12 272
|
13 839
|
16 173
|
18 246
|
22 570
|
23 691
|
25 860
|
25 908
|
27 586
|
19 154
|
7 793
|
10 549
|
5 294
|
|
| Minority Interest |
116
|
107
|
262
|
300
|
373
|
256
|
379
|
1 652
|
2 521
|
2 382
|
2 512
|
2 691
|
3 080
|
3 650
|
3 792
|
4 873
|
5 421
|
5 523
|
5 623
|
5 885
|
4 941
|
5 982
|
4 574
|
4 620
|
|
| Other Liabilities |
635
|
4 249
|
5 735
|
5 171
|
5 323
|
6 687
|
7 622
|
10 267
|
9 445
|
10 480
|
11 781
|
13 730
|
17 883
|
21 565
|
24 828
|
23 929
|
34 988
|
29 360
|
28 072
|
32 694
|
48 541
|
35 578
|
27 263
|
28 274
|
|
| Total Liabilities |
11 931
N/A
|
27 711
+132%
|
33 787
+22%
|
36 101
+7%
|
38 459
+7%
|
44 459
+16%
|
50 450
+13%
|
57 448
+14%
|
63 638
+11%
|
62 003
-3%
|
61 754
0%
|
70 323
+14%
|
78 519
+12%
|
99 870
+27%
|
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%
|
236 934
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
16 636
|
22 217
|
2 706
|
2 783
|
2 892
|
3 203
|
3 634
|
3 628
|
20 176
|
27 025
|
27 229
|
27 659
|
27 984
|
28 711
|
29 084
|
29 228
|
29 282
|
29 282
|
15 775
|
9 888
|
9 888
|
9 888
|
9 888
|
9 888
|
|
| Retained Earnings |
0
|
0
|
28 817
|
35 041
|
38 236
|
45 643
|
52 528
|
62 075
|
80 200
|
80 715
|
92 176
|
106 614
|
121 056
|
136 921
|
153 276
|
170 729
|
151 335
|
164 189
|
180 331
|
182 116
|
89 293
|
100 416
|
140 565
|
136 604
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
5
|
5
|
15
|
3
|
28
|
42
|
26
|
33
|
43
|
132
|
49
|
39
|
4
|
20
|
|
| Treasury Stock |
0
|
0
|
3 429
|
3 614
|
3 647
|
3 647
|
3 647
|
3 669
|
10 969
|
2 641
|
2 641
|
2 641
|
2 641
|
2 641
|
2 641
|
2 641
|
2 641
|
2 641
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
1 974
|
694
|
2 456
|
1 671
|
165
|
419
|
12 934
|
21 266
|
22 039
|
23 988
|
21 180
|
13 363
|
8 770
|
5 748
|
28 995
|
20 848
|
26 836
|
27 774
|
51 746
|
36 146
|
38 166
|
50 392
|
|
| Total Equity |
16 636
N/A
|
22 217
+34%
|
30 070
+35%
|
33 518
+11%
|
35 027
+5%
|
43 530
+24%
|
52 352
+20%
|
61 617
+18%
|
76 474
+24%
|
83 835
+10%
|
94 730
+13%
|
107 649
+14%
|
125 234
+16%
|
149 625
+19%
|
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%
|
196 904
+4%
|
|
| Total Liabilities & Equity |
28 567
N/A
|
49 928
+75%
|
63 857
+28%
|
69 619
+9%
|
73 486
+6%
|
87 989
+20%
|
102 802
+17%
|
119 065
+16%
|
140 112
+18%
|
145 838
+4%
|
156 484
+7%
|
177 972
+14%
|
203 753
+14%
|
249 495
+22%
|
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%
|
433 838
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
607
|
665
|
667
|
669
|
611
|
617
|
623
|
613
|
640
|
657
|
659
|
666
|
668
|
661
|
654
|
655
|
655
|
655
|
629
|
631
|
632
|
634
|
625
|
630
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
16
|
0
|
0
|
0
|
0
|
0
|
|