NOTES TO THE REVIEWED CONDENSED GROUP ANNUAL FINANCIAL STATEMENTS
1. CORPORATE BACKGROUND
Exxaro, a public company incorporated in South Africa, is a diversified resources group with interests in the coal (controlled and non-controlled), TiO2 (non-controlled), ferrous (controlled and non-controlled) and energy (non-controlled) markets. These reviewed condensed group annual financial statements as at and for the year ended 31 December 2018 (condensed annual financial statements) comprise the company and its subsidiaries (together referred to as the group) and the group’s interest in associates and joint ventures.
2. BASIS OF PREPARATION
2.1 | Statement of compliance |
The condensed annual financial statements have been prepared in accordance with the requirements of the JSE Listings Requirement for preliminary reports and the requirements of the Companies Act of South Africa. The Listings Requirements require preliminary reports to be prepared in accordance with the framework concepts and the measurement and recognition requirements of IFRS and the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Pronouncements as issued by the Financial Reporting Standards Council and also, as a minimum, contain the information required by IAS 34 Interim Financial Reporting. The condensed annual financial statements have been prepared under the supervision of PA Koppeschaar CA(SA), SAICA registration number: 00038621. The condensed annual financial statements should be read in conjunction with the group annual financial statements as at and for the year ended 31 December 2017, which have been prepared in accordance with IFRS as issued by the IASB. The condensed annual financial statements have been prepared on the historical cost basis, excluding financial instruments, share-based payments and biological assets, that are measured at fair value. This is the first set of condensed annual financial statements where IFRS 9 Financial Instruments (IFRS 9) and IFRS 15 Revenue from Contracts with Customers (IFRS 15) have been applied. The changes to the accounting policies impacted by these new standards are described in note 4. The condensed annual financial statements were authorised for issue by the board of directors on 12 March 2019. |
|
2.2 | Judgements and estimates |
Management made judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expense. Actual results may differ from these estimates. The significant judgements made by management in applying the group’s accounting policies and the key source of estimation uncertainty were similar to those applied to the group annual financial statements as at and for the year ended 31 December 2017. |
|
2.3 | Re-presentation of comparative information |
The condensed group statement of financial position and condensed group statement of cash flows as at and for the year ended 31 December 2017 have been re-presented as a result of a detailed analysis which was performed for the implementation of IFRS 9 on the classification of items in the statement of financial position. It was concluded that certain items needed to be reclassified in the prior year financial statements, as these reclassifications provide more relevant information on the nature of these assets and liabilities and results in more appropriate classifications (refer note 4). |
3. ACCOUNTING POLICIES
The accounting policies adopted in the preparation of the condensed annual financial statements are consistent with those followed in the preparation of the group annual financial statements as at and for the year ended 31 December 2017, except for the adoption of new or amended standards as set out below. |
|
3.1 | New or amended standards adopted by the group |
A number of new or amended standards became effective for the current year of reporting. The group has adopted the following new standards, which are relevant to the group, for the first time for the year commencing on 1 January 2018:
The adoption of these standards has resulted in the group changing its accounting policies. The impact of the adoption and the new accounting policies are disclosed in note 4. |
|
3.2 | Impact of new, amended or revised standards issued but not yet effective |
Certain new accounting standards and interpretations have been published but are not yet effective on 31 December 2018, and have not been early adopted. Of these standards, only IFRS 16 Leases (IFRS 16) is anticipated to have an impact on the group as summarised below. IFRS 16 The standard is effective for annual periods beginning on or after 1 January 2019. The group has assessed all leasing arrangements that have not reached the end of their respective lease terms as at 31 December 2018 and has decided to apply IFRS 16 retrospectively using the cumulative effect method and will make use of the practical expedients available in this standard. |
4. CHANGES IN ACCOUNTING POLICIES AND RE-PRESENTATION OF COMPARATIVE INFORMATION
This note explains the items which were reclassified as well as the impact of the adoption of IFRS 9 and IFRS 15 on the condensed annual financial statements. This note also discloses the new accounting policies that have been applied from 1 January 2018, where they are different to those applied in prior periods. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.1 | Impact on the financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
As part of the implementation of IFRS 9 a detailed analysis was performed on the classification of items in the statement of financial position. It was concluded that certain items needed to be reclassified in the prior year financial statements, as these reclassifications provide more relevant information on the nature of these assets and liabilities and results in more appropriate classifications. The reclassified items are discussed in detail below the table. Although the reclassifications to cash and cash equivalents, lease receivables, trade and other payables as well as interest-bearing borrowings are corrections to the incorrect classification applied previously it was not considered material and therefore the prior year financial statements have not been restated but only represented. Prior year financial statements did not have to be restated as a result of the changes in the group’s accounting policies due to the adoption of IFRS 9 and IFRS 15. As explained in note 4.2, IFRS 9 was adopted without restating comparative information. The adjustments arising from the new impairment rules are therefore not reflected in a restated statement of financial position as at 31 December 2017, but are recognised in the opening statement of financial position on 1 January 2018. As explained in note 4.3 below, IFRS 15 was also adopted without restating comparative information. The following table shows the reclassifications and adjustments recognised for each individual line item as per the statement of financial position. The reclassifications and adjustments are explained in more detail by standard below.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.2 | Impact of adopting IFRS 9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IFRS 9 replaces IAS 39 Financial Instruments: Recognition and Measurement (IAS 39) for annual periods beginning on or after 1 January 2018. IFRS 9 brings together all aspects of accounting for financial instruments that relate to the recognition, classification and measurement, derecognition, impairment and hedge accounting. The adoption of IFRS 9 from 1 January 2018 resulted in changes in accounting policies and adjustments to the amounts recognised in the financial statements. The new accounting policies are set out in note 4.2.3 below. Comparative information has not been restated in accordance with the transitional requirements of IFRS 9 which requires comparative information not to be restated (with an exception where it is possible to restate without the use of hindsight) but for disclosures to be made concerning the reclassifications and measurements as set out below. The total impact on the group’s retained earnings as at 1 January 2018 is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.2.1 | Classification and measurement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IFRS 9 largely retains the existing requirements in IAS 39 for the classification and measurement of financial liabilities. However, IFRS 9 eliminates the previous IAS 39 categories of held-to-maturity, loans and receivables and available-for-sale financial assets. The accounting for the group’s financial liabilities remains largely the same as it was under IAS 39. Similar to the requirements of IAS 39, IFRS 9 requires contingent consideration liabilities to be treated as financial instruments measured at fair value, with the changes in fair value recognised in profit or loss. Under IFRS 9, on initial recognition, a financial asset is classified as measured at:
The classification of financial assets under IFRS 9 is generally based on the business model in which a financial asset is managed and its contractual cash flow characteristics. Derivatives embedded in contracts where the host is a financial asset in the scope of the standard are never separated. Instead, the hybrid financial instrument as a whole is assessed for classification. On 1 January 2018 (the date of initial application of IFRS 9), management assessed which business model applied to the financial assets held by the group and classified its financial instruments into the appropriate IFRS 9 categories. In addition, management assessed whether contractual cash flows on debt instruments were solely comprised of principal and interest based on the facts and circumstances at the initial recognition of the assets. The main effects resulting from this reclassification are as follows:
The impact of the changes on the group’s equity is as follows:
(a) Reclassify non-trading equities from available-for-sale to FVOCI The group elected to present in OCI changes in the fair value of the Chifeng equity investment previously classified as available-for-sale, because the investment is not expected to be sold in the short to medium term. As a result, an asset with a fair value of R152 million was reclassified from available-for-sale financial assets to financial assets at FVOCI and fair value losses of R74 million were reclassified from the available-for-sale revaluation reserve to the financial asset FVOCI revaluation reserve on 1 January 2018. (b) Reclassify held-for-trading and designated FVPL financial assets to FVPL These reclassifications have no impact on the measurement categories. (c) Reclassify loans and receivables financial assets to amortised cost These reclassifications have no impact on the measurement categories. (d) Reclassify loans and receivables at amortised cost to a financial asset measured at FVPL An other receivable with a gross amount of R70 million was reclassified to a financial asset at FVPL as a result of the contractual cash flows not meeting the solely payments of principal and interest (SPPI) criteria. In addition, the impairment allowance of R70 million was also reclassified. The fair value of the financial asset was determined to be nil. (e) Reclassify held-for-trading and designated FVPL financial liabilities to FVPL These reclassifications have no impact on the measurement categories. (f) Reclassify financial liabilities to amortised cost These reclassifications have no impact on the measurement categories. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.2.2 | Impairment of financial assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IFRS 9 replaces the ‘incurred loss’ model in IAS 39 with an ‘expected credit loss’ (ECL) model. The new impairment model applies to financial assets measured at amortised cost, contract assets and debt investments at FVOCI, but not to investments in equity instruments. Under IFRS 9, credit losses (impairments) are recognised earlier than under IAS 39. Under IFRS 9, expected credit loss allowances are measured on either of the following basis:
The group has four types of financial assets that are subject to IFRS 9’s new ECL model, namely:
The group was required to revise its impairment methodology under IFRS 9 for each of these classes of assets. The impact of the change in impairment methodology on the group’s retained earnings and equity is disclosed in the first table of note 4.2 above. While loans to joint ventures and associates as well as cash and cash equivalents are subject to the impairment requirements of IFRS 9, the identified impairment loss was immaterial. (a) Trade receivables The group applies the IFRS 9 simplified approach to measuring ECLs which uses a lifetime expected credit loss allowance for all trade receivables. To measure the ECLs, trade receivables have been grouped based on shared credit risk characteristics (corporate entities, small medium enterprises and public sector entities) and the days past due to assess significant increase in credit risk. The impairment allowances as at 1 January 2018 for trade receivables are as follows:
The impairment allowances for trade receivables as at 31 December 2017 reconcile to the opening expected credit loss allowances for trade receivables on 1 January 2018 as follows:
The expected credit loss allowances increased by a further R13 million to R81 million for trade receivables during the year ended 31 December 2018. The increase would have been R1 million lower under the incurred loss model of IAS 39. Trade receivables are written off when there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include, amongst others, the failure of a debtor to engage in a repayment plan with the group, and a failure to make contractual payments for a period of greater than 120 days past due. (b) Other receivables and other financial assets at amortised cost The group’s other receivables and other financial assets at amortised cost are considered to have low credit risk, and the expected credit loss allowance recognised during the period was therefore limited to 12 months’ expected losses. These instruments are considered to be low credit risk when they have a low risk of default and the issuer has a strong capacity to meet its contractual cash flow obligations in the near term. Applying the expected credit risk model resulted in the recognition of an expected credit loss allowance of R8 million on 1 January 2018 (previous impairment allowance was R70 million which was reclassified on 1 January 2018). The expected credit loss allowances increased by a further R51 million to R59 million for other receivables and other financial assets at amortised cost during the year ended 31 December 2018.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.2.3 | Accounting policies applied from 1 January 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(a) Financial assets (a.i) Classification From 1 January 2018, the group classifies its financial assets in the following measurement categories:
The classification depends on the group’s business model for managing the financial assets and the contractual terms of the cash flows. For assets measured at fair value, gains and losses will either be recorded in profit or loss or OCI. For investments in equity instruments that are not held for trading, this will depend on whether the group has made an irrevocable election at the time of initial recognition to account for the equity investment at FVOCI. The group reclassifies debt investments when, and only when, its business model for managing those assets changes. (a.ii) Measurement At initial recognition, the group measures a financial asset at its fair value plus, in the case of a financial asset not at FVPL, transaction costs that are directly attributable to the acquisition of the financial asset. Transaction costs of financial assets carried at FVPL are expensed in profit or loss. Financial assets with embedded derivatives are considered in their entirety when determining whether their cash flows are SPPI. Debt instruments Subsequent measurement of debt instruments depends on the group’s business model for managing the asset and the cash flow characteristics of the asset. Currently there are two measurement categories into which the group classifies its debt instruments, as the group does not hold any debt instruments classified as FVOCI, as summarised in the table below.
Equity instruments Equity investments are subsequently measured at fair value. Where management has elected to present fair value gains and losses on equity investments in OCI, there is no subsequent reclassification of fair value gains and losses to profit or loss following the derecognition of the investment. Dividends from such investments continue to be recognised in profit or loss as income from financial assets when the group’s right to receive payments is established. Changes in the fair value of financial assets at FVPL are recognised in operating expenses in the statement of comprehensive income as applicable. Impairment losses (and reversal of impairment losses) on equity investments measured at FVOCI are not reported separately from other changes in fair value. (a.iii) Impairment From 1 January 2018, the group assesses on a forward looking basis the ECLs associated with its debt instruments carried at amortised cost. The impairment methodology applied depends on whether there has been a significant increase in credit risk. ECLs are a probability-weighted estimate of credit losses. Credit losses are measured as the present value of all cash shortfalls (i.e. the difference between the cash flows due to the group in accordance with the contract and the cash flows that the group expects to receive). ECLs are discounted at the effective interest rate of the financial asset. For trade receivables, the group applies the simplified approach permitted by IFRS 9, which requires lifetime ECLs to be recognised from initial recognition of the receivables. Trade receivables are written off when there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include, amongst others, the failure of a debtor to engage in a repayment plan with the group, and a failure to make contractual payments for a period of greater than 120 days past due. For other financial assets measured at amortised cost, the ECL is based on the 12-month expected credit loss allowance. The 12-month expected credit loss allowance is the portion of lifetime expected credit loss allowances that result from default events on a financial instrument that are possible within 12 months after the reporting date. However, when there has been a significant increase in credit risk since origination, the ECL will be based on the lifetime expected credit loss allowances. The group assumes that the credit risk on a financial asset has increased significantly if it is more than 30 days past due. The group considers a financial asset to be in default when contractual payments are 90 days past due. However, in certain cases, the group may also consider a financial asset to be in default when internal or external information indicates that the group is unlikely to receive the outstanding contractual amounts in full before taking into account any credit enhancements held by the group. (b) Loan commitments issued by the group Undrawn loan commitments are commitments under which, over the duration of the commitment, the group is required to provide a loan with pre-specified terms to the counterparty. These contracts are in the scope of the ECL requirements of IFRS 9. When estimating 12-month or lifetime ECLs for undrawn loan commitments, the group estimates the expected portion of the loan commitment that will be drawn down over 12 months or its expected life respectively. The ECL is then based on the present value of the expected shortfalls in cash flows if the loan is drawn down, based on a probability-weighting. The cash shortfalls include the realisation of any collateral. The expected cash shortfalls are discounted at an approximation to the expected effective interest rate on the loan. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.2.4 | Transition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in accounting policies resulting from the adoption of IFRS 9 have been applied retrospectively, except as described below.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.3 | Impact of adopting IFRS 15 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The revenue accounting policy has changed with effect from 1 January 2018 as a result of the group adopting IFRS 15. IFRS 15 supersedes IAS 18 Revenue, IAS 11 Construction Contracts and related interpretations for annual periods beginning on or after 1 January 2018. IFRS 15 applies to all revenue arising from contracts with customers, unless those contracts are in the scope of other standards. IFRS 15 establishes a comprehensive framework for determining whether, how much and when revenue is recognised, providing additional guidance in many areas not covered in detail under the previous revenue standards and interpretations. The standard requires entities to exercise judgement, taking into consideration all of the relevant facts and circumstances when applying the framework to the contracts with customers. The standard also specifies the accounting treatment for the incremental costs of obtaining a contract and the costs directly related to fulfilling a contract. IFRS 15 further includes extensive new disclosure requirements. Refer note 4.3.3 for the group’s revised revenue accounting policy and note 7 for the disaggregated revenue disclosure required by IFRS 15. In accordance with the transition provisions of IFRS 15, the group has adopted the standard applying the cumulative effect method. In terms of this method the group:
Accordingly the comparative information presented for 2017 has not been restated, but presented as previously reported applying the previous revenue standards and interpretations. The cumulative effect of the retrospective application on the group’s retained earnings as at 1 January 2018 is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.3.1 | Financial results for the year ended 31 December 2018 had IAS 18 been applied | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The following tables present a comparison of the financial results as reported under IFRS 15 to what the financial results would have been in terms of IAS 18. Impact on the reviewed condensed group statement of comprehensive income
Impact on the reviewed condensed group statement of financial position
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.3.2 | Impact assessment of customer contract terms and conditions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The standard terms and conditions in the group’s contracts with customers result in the same revenue recognition under IFRS 15, as compared to IAS 18, except for the following specific contractual arrangements that had an impact on initial application: (a) Contract modification consideration A contract with a customer for the sale of goods has two distinct phases of delivery of the underlying goods. The contract was modified to include additional consideration over a period of seven years (referred to as the contract modification consideration). Under IAS 18, the contract modification consideration was determined as a standalone revenue arrangement and would have been recognised as revenue over the seven-year period. Under IFRS 15, the contract modification consideration is assessed as a pricing adjustment that relates only to the goods delivered under the first phase of the contract, which was concluded at the end of the 2017 financial year, and is therefore required to be allocated to the goods delivered under this phase. Accordingly, the revenue recognition of the contract modification consideration is recognised earlier under IFRS 15 than IAS 18. This adjustment has been made on the cumulative effect basis, with the adoption of IFRS 15, to opening retained earnings as at 1 January 2018. (b) Stock yard management services On certain contracts, the group was compensated in the form of a cost recovery for the rendering of stock yard management services. Under IAS 18, up to 31 December 2017, these cost recoveries were accounted for in operating expenses as a cost recovery, as it was not seen as the main operation or revenue stream of the group. Under IFRS 15, however, the rendering of these services is seen as a separate performance obligation and forms part of the revenue of the group. Accordingly the income from the rendering of stock yard management services is presented as revenue separately from the corresponding cost. There is no impact on the profit or loss of the group as the accounting is similar to a reclassification. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.3.3 | Accounting policies applied from 1 January 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The group derives revenue from contracts with customers for the supply of goods and rendering of services. Revenue is measured based on the consideration specified in a contract with a customer and excludes amounts collected where the group acts as an agent. If the group is an agent, then revenue is recognised on a net basis — corresponding to any fee or commission to which the group expects to be entitled. The group recognises revenue when it transfers control of the goods or services to a customer. The group has applied the practical expedient in IFRS 15.63 (which states that an entity is not required to reflect the time value of money in its estimate of the transaction price if it expects at contract inception that the period between customer payment and the transfer of goods or services will not exceed 12 months). Generally for contracts in the group, the period of time between delivery of goods or services and receipt of payment ranges between two weeks to 60 days which is less than 12 months. Accordingly, the group does not adjust the promised amount of consideration for the effects of a significant financing component. For the group, the total consideration in the service contracts will be allocated to all services per the contract based on their standalone selling prices. The standalone selling prices will be determined based on the listed prices at which the group sells the services in separate transactions. Nature of goods and services Below is a summary of the different types of revenue derived by the group depicting the standard terms and performance obligations for each type:
|
5. SEGMENTAL INFORMATION
Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision maker, who is responsible for allocating resources and assessing performance of the reportable operating segments. The chief operating decision maker has been identified as the group executive committee. Segments reported are based on the group’s different commodities and operations.
During the current financial year, the chief operating decision maker revised the manner in which the coal operations are reported on. The coal operations have been disaggregated based on the nature of the operations (commercial, tied and other) as well as geographical location, between the Waterberg and Mpumalanga regions.
The key changes to the coal reportable operating segment are:
- The commercial coal operations have been split by region into Waterberg and Mpumalanga
- The tied coal operation includes the Matla mine
- Coal other operations have been added which include the remaining coal operations not reported on under the commercial or tied coal operations as well as Arnot and Tshikondeni (tied mines in closure).
The export revenue and related export cost items have been allocated between the coal operating segments based on the origin of the initial coal production. The comparative segmental information has been represented to reflect these changes.
The reportable operating segments, as described below, offer different goods and services, and are managed separately based on commodity, location and support function grouping. The group executive committee reviews internal management reports on these operating segments at least quarterly.
Coal
The coal reportable operating segment is split between commercial (Waterberg and Mpumalanga), tied and other coal operations. Mpumalanga commercial operations include a 50% (2017: 50%) investment in Mafube (a joint venture with Anglo). The 10.82% (2017: 10.82%) effective equity interest in RBCT is included in the other coal operations. The coal operations produce thermal coal, metallurgical coal and SSCC.
Ferrous
The ferrous segment mainly comprises the 20.62% (2017: 20.62%) equity interest in SIOC (located in the Northern Cape province) reported within the other ferrous operating segment as well as the FerroAlloys operation (referred to as Alloys).
TiO2
This segment has been renamed to TiO2 as the Alkali chemicals business was disposed of in 2017. Exxaro holds a 23.35% (2017: 23.66%) equity interest in Tronox Limited. The investment in Tronox Limited was classified as a non-current asset held-for-sale on 30 September 2017 (refer note 16). Exxaro holds a 26% (2017: 26%) equity interest in Tronox SA (both South African-based operations), as well as a 26% (2017: 26%) member’s interest in Tronox UK. The member’s interest in Tronox UK has been classified as a non-current asset held-for-sale on 30 November 2018 (refer note 16).
Energy
The energy segment comprises a 50% (2017: 50%) investment in Cennergi (a South African joint venture with Tata Power), which operates two wind-farms, as well as an equity interest of 28.98% in LightApp.
Other
This reportable segment comprises the 26% (2017: 26%) equity interest in Black Mountain (located in the Northern Cape province), an effective investment of 11.7% (2017: 11.7%) in Chifeng (located in the PRC), an equity interests in Curapipe of 13.7% (2017: 13.7%), a 26.37% equity interest in AgriProtein as well as the corporate office which renders services to operations and other customers. The Ferroland agricultural operation is also included in this segment.
The following table presents a summary of the group’s segmental information:
Coal | Ferrous | ||||||||
Commercial | Other | ||||||||
Waterberg Rm |
Mpumalanga Rm |
Tied Rm |
Other Rm |
Alloys Rm |
ferrous Rm |
||||
For the year ended 31 December 2018 (Reviewed) | |||||||||
External revenue | 13 289 | 7 984 | 3 665 | 364 | 169 | ||||
Segment net operating profit/ (loss) | 5 738 | 1 429 | 250 | (966) | 17 | (3) | |||
– Continuing operations | 5 738 | 1 429 | 250 | (966) | 17 | (3) | |||
External finance income (note 9) | 48 | 33 | 19 | ||||||
External finance costs (note 9) | (47) | (164) | (47) | ||||||
Income tax (expense)/benefit | (1 572) | (302) | (48) | 378 | (4) | ||||
Depreciation and amortisation (note 8) | (1 204) | (299) | (13) | ||||||
Gain on disposal of subsidiary | 69 | ||||||||
Gain on disposal of operation | 102 | ||||||||
Cash generated by/(utilised in) operations | 6 955 | 1 490 | 99 | (1 366) | 60 | (2) | |||
Share of income/(loss) of equity- accounted investments (note 10) | 114 | (36) | 2 592 | ||||||
– Continuing operations | 114 | (36) | 2 592 | ||||||
Capital expenditure (note 12) | (3 890) | (1 832) | |||||||
At 31 December 2018 (Reviewed) | |||||||||
Segment assets and liabilities | |||||||||
Deferred tax1 | 6 | (53) | 164 | 8 | 1 | ||||
Investments in associates (note 13) | 2 157 | 9 511 | |||||||
Investments in joint ventures (note 14) | 1 237 | ||||||||
Loans to joint ventures | 259 | ||||||||
External assets2 | 26 514 | 8 059 | 1 062 | 4 192 | 265 | 25 | |||
Assets | 26 514 | 9 302 | 1 009 | 6 772 | 273 | 9 537 | |||
Non-current assets held-for-sale (note 16) | |||||||||
Total assets as per statement of financial position | 26 514 | 9 302 | 1 009 | 6 772 | 273 | 9 537 | |||
External liabilities | 2 463 | 2 631 | 757 | 2 348 | 23 | 5 | |||
Deferred tax1 | 6 009 | 866 | 39 | ||||||
Current tax payable1 | 104 | 5 | (32) | 99 | |||||
Liabilities | 8 576 | 3 502 | 725 | 2 486 | 23 | 5 | |||
Non-current liabilities held-for-sale (note 16) | 1 337 | ||||||||
Total liabilities as per statement of financial position | 8 576 | 4 839 | 725 | 2 486 | 23 | 5 |
1. | Offset per legal entity and tax authority. |
2. | Excluding deferred tax, investments in associates and investments in and loans to joint ventures and non-current assets held-for-sale. |
Other | |||||||
Base | |||||||
TiO2 Rm |
Energy Rm |
metals Rm |
Other Rm |
Total Rm |
|||
For the year ended 31 December 2018 (Reviewed) | |||||||
External revenue | 20 | 25 491 | |||||
Segment net operating profit/ (loss) | (762) | 5 703 | |||||
– Continuing operations | (762) | 5 703 | |||||
External finance income (note 9) | 183 | 283 | |||||
External finance costs (note 9) | (347) | (605) | |||||
Income tax (expense)/benefit | (105) | (1 653) | |||||
Depreciation and amortisation (note 8) | (66) | (1 582) | |||||
Gain on disposal of subsidiary | 69 | ||||||
Gain on disposal of operation | 102 | ||||||
Cash generated by/(utilised in) operations | (212) | 7 024 | |||||
Share of income/(loss) of equity- accounted investments (note 10) | 492 | 61 | 70 | (34) | 3 259 | ||
– Continuing operations | 492 | 61 | 70 | (34) | 3 259 | ||
Capital expenditure (note 12) | (68) | (5 790) | |||||
At 31 December 2018 (Reviewed) | |||||||
Segment assets and liabilities | |||||||
Deferred tax1 | 397 | 523 | |||||
Investments in associates (note 13) | 2 185 | 141 | 818 | 665 | 15 477 | ||
Investments in joint ventures (note 14) | 332 | 1 569 | |||||
Loans to joint ventures | 259 | ||||||
External assets2 | 1 922 | 42 039 | |||||
Assets | 2 185 | 473 | 818 | 2 984 | 59 867 | ||
Non-current assets held-for-sale (note 16) | 5 183 | 5 183 | |||||
Total assets as per statement of financial position | 7 368 | 473 | 818 | 2 984 | 65 050 | ||
External liabilities | 7 258 | 15 485 | |||||
Deferred tax1 | (40) | 6 874 | |||||
Current tax payable1 | 33 | 209 | |||||
Liabilities | 7 251 | 25 568 | |||||
Non-current liabilities held-for-sale (note 16) | 1 337 | ||||||
Total liabilities as per statement of financial position | 7 251 | 23 095 |
1. | Offset per legal entity and tax authority. |
2. | Excluding deferred tax, investments in associates and investments in and loans to joint ventures and non-current assets held-for-sale. |
The following table presents a summary of the group’s segmental information:
Coal | Ferrous | ||||||||
Commercial | Other | ||||||||
Waterberg Rm |
Mpumalanga Rm |
Tied Rm |
Other Rm |
Alloys Rm |
ferrous Rm |
||||
For the year ended 31 December 2017 (Audited)(Re-presented) | |||||||||
External revenue | 11 328 | 7 970 | 2 837 | 418 | 243 | ||||
Segment net operating profit/ (loss) | 5 438 | 1 046 | 128 | (603) | 54 | (1) | |||
– Continuing operations | 5 438 | 1 046 | 128 | (603) | 54 | (1) | |||
– Discontinued operations | |||||||||
External finance income (note 9) | 12 | 28 | 6 | 1 | |||||
External finance costs (note 9) | (50) | (168) | (36) | ||||||
Income tax (expense)/benefit | (1 401) | (155) | (40) | 246 | (13) | ||||
Depreciation and amortisation (note 8) | (970) | (326) | (12) | ||||||
Gain on partial disposal of associate | |||||||||
Cash generated by/(utilised in) operations | 6 389 | 1 138 | 182 | (804) | (54) | (2) | |||
Share of income/(loss) of equity-accounted investments (note 10) | 259 | (24) | 3 303 | ||||||
– Continuing operations | 259 | (24) | 3 303 | ||||||
– Discontinued operations | |||||||||
Capital expenditure (note 12) | (3 127) | (677) | (6) | ||||||
At 31 December 2017 (Audited) (Re-presented) | |||||||||
Segment assets and liabilities | |||||||||
Deferred tax1 | 39 | 6 | 91 | 11 | 1 | ||||
Investments in associates (note 13) | 2 193 | 9 367 | |||||||
Investments in joint ventures (note 14) | 1 105 | ||||||||
Loans to joint ventures | |||||||||
External assets2 | 23 202 | 6 068 | 971 | 3 364 | 309 | 25 | |||
Assets | 23 202 | 7 212 | 977 | 5 648 | 320 | 9 393 | |||
Non-current assets held-for-sale (note 16) | 385 | ||||||||
Total assets as per statement of financial position | 23 202 | 7 597 | 977 | 5 648 | 320 | 9 393 | |||
External liabilities | 2 394 | 1 838 | 649 | 2 468 | 27 | 4 | |||
Deferred tax1 | 5 225 | 757 | 49 | ||||||
Current tax payable1 | 217 | 25 | 50 | ||||||
Liabilities | 7 836 | 2 620 | 649 | 2 567 | 27 | 4 | |||
Non-current liabilities held-for-sale (note 16) | 1 651 | ||||||||
Total liabilities as per statement of financial position | 7 836 | 4 271 | 649 | 2 567 | 27 | 4 |
1. | Offset per legal entity and tax authority. |
2. | Excluding deferred tax, investments in associates and investments in and loans to joint ventures and non-current assets held-for-sale. |
Other | |||||||
Base | |||||||
TiO2 Rm |
Energy Rm |
metals Rm |
Other Rm |
Total Rm |
|||
For the year ended 31 December 2017 (Audited)(Re-presented) | |||||||
External revenue | 17 | 22 813 | |||||
Segment net operating profit/ (loss) | 5 085 | (5 087) | 6 060 | ||||
– Continuing operations | (5 087) | 975 | |||||
– Discontinued operations | 5 085 | 5 085 | |||||
External finance income (note 9) | 170 | 217 | |||||
External finance costs (note 9) | (574) | (828) | |||||
Income tax (expense)/benefit | (179) | (1 542) | |||||
Depreciation and amortisation (note 8) | (85) | (1 393) | |||||
Gain on partial disposal of associate | 3 860 | 3 860 | |||||
Cash generated by/(utilised in) operations | (23) | 6 826 | |||||
Share of income/(loss) of equity-accounted investments (note 10) | (1 643) | 2 | 226 | 2 123 | |||
– Continuing operations | 186 | 2 | 226 | 3 952 | |||
– Discontinued operations | (1 829) | (1 829) | |||||
Capital expenditure (note 12) | (111) | (3 921) | |||||
At 31 December 2017 (Audited) (Re-presented) | |||||||
Segment assets and liabilities | |||||||
Deferred tax1 | 423 | 571 | |||||
Investments in associates (note 13) | 3 477 | 747 | 26 | 15 810 | |||
Investments in joint ventures (note 14) | 374 | 1 479 | |||||
Loans to joint ventures | 126 | 126 | |||||
External assets2 | 6 579 | 40 518 | |||||
Assets | 3 477 | 500 | 747 | 7 028 | 58 504 | ||
Non-current assets held-for-sale (note 16) | 3 396 | 129 | 3 910 | ||||
Total assets as per statement of financial position | 6 873 | 500 | 747 | 7 157 | 62 414 | ||
External liabilities | 7 662 | 15 042 | |||||
Deferred tax1 | (43) | 5 988 | |||||
Current tax payable1 | 76 | 368 | |||||
Liabilities | 7 695 | 21 398 | |||||
Non-current liabilities held-for-sale (note 16) | 1 651 | ||||||
Total liabilities as per statement of financial position | 7 695 | 23 049 |
1. | Offset per legal entity and tax authority. |
2. | Excluding deferred tax, investments in associates and investments in and loans to joint ventures and non-current assets held-for-sale. |
6. DISCONTINUED OPERATIONS
On 30 September 2017, Exxaro classified the Tronox Limited investment as a non-current asset held-for-sale (refer note 16). It was concluded that the related performance and cash flow information be presented as a discontinued operation as the Tronox Limited investment represents a major geographical area of operation as well as the majority of the TiO2 reportable operating segment.
Financial information relating to discontinued operations is set out below:
For the year ended 31 December |
||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Financial performance | ||||
Losses on financial instruments revaluations recycled to profit or loss | (1) | |||
Gains on translation differences recycled to profit or loss on partial disposal of investment in foreign associate | 1 332 | |||
Loss on dilution of investment in associate | (106) | |||
Operating profit | 1 225 | |||
Gain on partial disposal of associate | 3 860 | |||
Net operating profit | 5 085 | |||
Dividend income | 69 | |||
Share of loss of equity-accounted investment | (1 829) | |||
Profit for the year from discontinued operations | 69 | 3 256 | ||
Cash flow information | ||||
Cash flow attributable to investing activities | 69 | 6 634 | ||
Cash flow attributable to discontinued operation | 69 | 6 634 |
7. REVENUE
Revenue is derived from contracts with customers. Revenue has been disaggregated based on timing of revenue recognition, major type of goods and services, major geographic area and major customer industries.
Coal | Ferrous | Other | ||||||||
Commercial | ||||||||||
For the year ended 31 December 2018 (Reviewed) | Waterberg Rm |
Mpumalanga Rm |
Tied Rm |
Other Rm |
Alloys Rm |
Other Rm |
Total Rm |
|||
Segment revenue reconciliation | ||||||||||
Segment revenue based on origin of coal production | 13 289 | 7 984 | 3 665 | 364 | 169 | 20 | 25 491 | |||
Export sales allocated to selling entity | (1 796) | (6 254) | 8 050 | |||||||
Total revenue from contracts with customers | 11 493 | 1 730 | 3 665 | 8 414 | 169 | 20 | 25 491 | |||
By timing and major type of goods and services | ||||||||||
Sale of goods at a point in time | 11 493 | 1 730 | 3 441 | 8 050 | 163 | 16 | 24 893 | |||
Coal | 11 493 | 1 730 | 3 441 | 8 050 | 24 714 | |||||
Ferrosilicon | 163 | 163 | ||||||||
Biological goods | 16 | 16 | ||||||||
Rendering of services over time | 224 | 364 | 6 | 4 | 598 | |||||
Stock yard management services | 224 | 224 | ||||||||
Other mine management services | 364 | 364 | ||||||||
Other services | 6 | 4 | 10 | |||||||
Total revenue from contracts with customers | 11 493 | 1 730 | 3 665 | 8 414 | 169 | 20 | 25 491 | |||
By major geographic area of customer1 | ||||||||||
Domestic | 11 493 | 1 730 | 3 665 | 364 | 169 | 15 | 17 436 | |||
Export | 8 050 | 5 | 8 055 | |||||||
Europe | 4 920 | 2 | 4 922 | |||||||
Asia | 2 455 | 2 | 2 458 | |||||||
Other | 675 | 3 | 675 | |||||||
Total revenue from contracts with customers | 11 493 | 1 730 | 3 665 | 8 414 | 169 | 20 | 25 491 | |||
By major customer industries | ||||||||||
Public utilities | 9 101 | 301 | 3 665 | 701 | 13 768 | |||||
Merchants | 141 | 835 | 6 458 | 7 434 | ||||||
Steel | 1 557 | 165 | 36 | 1 758 | ||||||
Mining | 88 | 43 | 747 | 144 | 1 022 | |||||
Manufacturing | 291 | 33 | 101 | 22 | 447 | |||||
Cement | 156 | 202 | 358 | |||||||
Other | 159 | 151 | 371 | 3 | 20 | 704 | ||||
Total revenue from contracts with customers | 11 493 | 1 730 | 3 665 | 8 414 | 169 | 20 | 25 491 |
1. | Geographic area is determined based on the customer supplied by Exxaro. |
Coal | Ferrous | Other | ||||||||
Commercial | ||||||||||
For the year ended 31 December 2017 (Audited) | Waterberg Rm |
Mpumalanga Rm |
Tied Rm |
Other Rm |
Alloys Rm |
Other Rm |
Total Rm |
|||
Segment revenue reconciliation | ||||||||||
Segment revenue based on origin of coal production | 11 328 | 7 970 | 2 837 | 418 | 243 | 17 | 22 813 | |||
Export sales allocated to selling entity | (1 330) | (5 688) | 7 018 | |||||||
Total revenue from contracts with customers | 9 988 | 2 282 | 2 837 | 7 436 | 243 | 17 | 22 813 | |||
By timing and major type of goods and services | ||||||||||
Sale of goods at a point in time | 9 998 | 2 282 | 2 837 | 7 018 | 243 | 10 | 22 388 | |||
Coal | 9 998 | 2 282 | 2 837 | 7 018 | 22 135 | |||||
Ferrosilicon | 243 | 243 | ||||||||
Biological goods | 10 | 10 | ||||||||
Rendering of services over time | 418 | 7 | 425 | |||||||
Other mine management services1 | 418 | 418 | ||||||||
Other services | 7 | 7 | ||||||||
Total revenue from contracts with customers | 9 998 | 2 282 | 2 837 | 7 436 | 243 | 17 | 22 813 | |||
By major geographic area of customer2 | ||||||||||
Domestic | 9 998 | 2 282 | 2 837 | 418 | 243 | 17 | 15 795 | |||
Export | 7 018 | 7 018 | ||||||||
Europe | 3 670 | 3 670 | ||||||||
Asia | 2 629 | 2 629 | ||||||||
Other | 719 | 719 | ||||||||
Total revenue from contracts with customers | 9 998 | 2 282 | 2 837 | 7 436 | 243 | 17 | 22 813 | |||
By major customer industries | ||||||||||
Public utilities | 8 086 | 950 | 2 837 | 1 209 | 13 082 | |||||
Merchants | 74 | 652 | 4 911 | 5 637 | ||||||
Steel | 1 135 | 143 | 44 | 1 322 | ||||||
Mining | 137 | 31 | 685 | 243 | 1 096 | |||||
Manufacturing | 325 | 46 | 97 | 468 | ||||||
Cement | 153 | 187 | 340 | |||||||
Other | 88 | 273 | 490 | 17 | 868 | |||||
Total revenue from contracts with customers | 9 998 | 2 282 | 2 837 | 7 436 | 243 | 17 | 22 813 |
1. | Reclassification of service revenue previously included as part of revenue from goods sold. |
2. | Geographic area is determined based on the customer supplied by Exxaro. |
8. SIGNIFICANT ITEMS INCLUDED IN OPERATING PROFIT
For the year ended 31 December |
||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Raw materials and consumables | (3 175) | (3 058) | ||
---|---|---|---|---|
Staff costs | (4 622) | (4 086) | ||
Royalties | (427) | (143) | ||
Contract mining | (1 818) | (1 451) | ||
Repairs and maintenance | (2 213) | (1 749) | ||
Railage and transport | (1 787) | (2 065) | ||
Depreciation and amortisation | (1 582) | (1 393) | ||
Fair value adjustments on contingent consideration | (357) | (354) | ||
Legal and professional fees | (776) | (510) | ||
Net gains/(losses) on disposal or scrapping of property, plant and equipment | 122 | (61) | ||
Expected credit losses | (64) | |||
Gain on disposal of subsidiaries1 | 69 | |||
Gain on disposal of operation2 | 102 |
1 | During 2018 Exxaro concluded a sale of share agreement with Universal Coal Development IV Proprietary Limited for ECC’s 100% shareholding in Manyeka, which includes a 51% interest in Eloff. The transaction became effective on 31 July 2018. Exxaro received net cash of R5 million resulting in a gain on the disposal of subsidiaries of R69 million. |
2 | On 2 March 2018, Exxaro concluded a sale of asset agreement with North Block Complex Proprietary Limited (a subsidiary of Universal Coal plc) for certain assets and liabilities of the NBC operation. Though the Section 11 for the Paardeplaats right has not been granted yet, it was agreed with the buyer to conclude and close the transaction on 31 October 2018, on which date the proceeds of R17 million, relating to the Glisa and Eerstelingsfontein reserves, were received. |
9. NET FINANCING COSTS
For the year ended 31 December |
||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Finance income | 283 | 217 | ||
---|---|---|---|---|
Interest income | 256 | 207 | ||
Finance lease interest income | 10 | 10 | ||
Commitment fee income | 1 | |||
Interest income from loan to joint venture | 16 | |||
Finance costs | (605) | (828) | ||
Interest expense | (514) | (600) | ||
Unwinding of discount rate on rehabilitation cost | (408) | (410) | ||
Recovery of unwinding of discount rate on rehabilitation cost | 158 | 163 | ||
Finance lease interest expense | (1) | (3) | ||
Amortisation of transaction costs | (27) | (9) | ||
Borrowing costs capitalised1 | 187 | 31 | ||
Total net financing costs | (322) | (611) | ||
10.13% | 8.98% |
10. SHARE OF INCOME/(LOSS) OF EQUITY-ACCOUNTED INVESTMENTS
For the year ended 31 December |
||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Associates | ||||
Unlisted investments | 3 079 | 3 691 | ||
SIOC | 2 592 | 3 303 | ||
Tronox SA | 382 | 67 | ||
Tronox UK1 | 110 | 119 | ||
RBCT | (36) | (24) | ||
Black Mountain | 70 | 226 | ||
AgriProtein | (31) | |||
LightApp | (5) | |||
Curapipe | (3) | |||
Joint ventures | ||||
Unlisted investments | 180 | 261 | ||
Mafube | 114 | 259 | ||
Cennergi | 66 | 2 | ||
Share of income of equity-accounted investments | 3 259 | 3 952 |
1. | Application of the equity method ceased on 30 November 2018 when the investment was classified as a non-current asset held-for-sale. |
11. DIVIDEND DISTRIBUTION
Total dividends paid in 2017 amounted to R2 227 million, made up of a final dividend of R1 284 million which related to the year ended 31 December 2016, paid in April 2017, as well as an interim dividend of R943 million, paid in September 2017.
A special dividend of 1 255 cents per share (R3 149 million to external shareholders) was paid in March 2018, following the partial disposal of the shareholding in Tronox Limited. A final dividend relating to the 2017 financial year of 400 cents per share (R1 004 million to external shareholders) was paid in April 2018. An interim dividend of 530 cents per share (R1 330 million to external shareholders) was paid in September 2018.
A final cash dividend, number 32, for 2018 of 555 cents per share, was approved by the board of directors on 12 March 2019. The dividend is payable on 13 May 2019 to shareholders who will be on the register on 10 May 2019. This final dividend, amounting to approximately R1 393 million (to external shareholders), has not been recognised as a liability in these condensed annual financial statements. It will be recognised in shareholders’ equity in the year ending 31 December 2019.
The final dividend declared will be subject to a dividend withholding tax of 20% for all shareholders who are not exempt from or do not qualify for a reduced rate of dividend withholding tax. The net local dividend payable to shareholders, subject to dividend withholding tax at a rate of 20% amounts to 444 cents per share. The number of ordinary shares in issue at the date of this declaration is 358 706 754. Exxaro company’s tax reference number is 9218/098/14/4.
At 31 December | ||||
2018 Reviewed |
2017 Audited |
|||
Issued share capital (number of shares) | 358 706 754 | 358 706 754 | ||
---|---|---|---|---|
Ordinary shares (million) | ||||
– Weighted average number of shares | 251 | 311 | ||
– Diluted weighted average number of shares | 326 | 347 |
12. CAPITAL COMMITMENTS
At 31 December | ||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Contracted | 4 508 | 5 409 | ||
---|---|---|---|---|
Contracted for the group (owner-controlled) | 3 533 | 4 313 | ||
Share of capital commitments of equity-accounted investments | 975 | 1 096 | ||
Authorised, but not contracted | 2 914 | 2 838 |
13. INVESTMENTS IN ASSOCIATES
At 31 December | ||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Unlisted investments | ||||
SIOC | 9 511 | 9 367 | ||
Tronox SA | 2 185 | 1 800 | ||
Tronox UK1 | 1 677 | |||
RBCT | 2 157 | 2 193 | ||
Black Mountain | 818 | 747 | ||
AgriProtein2 | 643 | |||
LightApp3 | 141 | |||
Curapipe | 22 | 26 | ||
Total carrying value of investments in associates | 15 477 | 15 810 |
1. | The investment in Tronox UK was classified as a non-current asset held-for-sale on 30 November 2018 (refer note 16). |
2. | On 31 May 2018 Exxaro entered into a share purchase agreement to obtain an equity interest in the shareholding of AgriProtein. The purchase price amounted to US$52.5 million, comprising an initial cash consideration of US$14.5 million (R184.2 million) paid on 1 June 2018 and deferred consideration amounting to US$38 million (R482.8 million) which will be paid over the next two years. The timing of the deferred consideration is dependent on AgriProtein’s capital expenditure requirements. Transaction costs of R6.6 million were capitalised to the cost of the investment. AgriProtein is in the business of developing operating municipal organic waste conversion plants in order to generate high quality, natural protein which is sold for use in animal, aquaculture and pet feed. |
3. | On 18 September 2018 Exxaro entered into a share purchase agreement to obtain an equity interest in the shareholding of LightApp. The purchase price amounted to US$10 million, comprising an initial cash consideration of US$5 million (R71.9 million) paid on 27 September 2018 and deferred consideration amounting to US$5 million (R70.7 million) which will be paid over the next two years. Transaction costs of R0.6 million were capitalised to the cost of the investment. LightApp is one of the leading start-ups in the industrial energy analytic space. |
14. INVESTMENTS IN JOINT VENTURES
At 31 December | ||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Unlisted investments | ||||
Mafube1 | 1 237 | 1 105 | ||
Cennergi2 | 332 | 374 | ||
Total carrying value of investments in joint ventures | 1 569 | 1 479 | ||
1 Included in financial assets is a loan to Mafube (refer note 20): | 259 | |||
2 Included in financial assets is a loan to Cennergi (refer note 20): |
15. OTHER ASSETS
At 31 December | ||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Non-current | ||||
Reimbursements1 | 1 723 | 1 692 | ||
Indemnification asset2 | 1 337 | 1 268 | ||
Other non-current assets | 27 | 4 | ||
Total non-current other assets | 3 087 | 2 964 | ||
Current | ||||
VAT | 480 | 293 | ||
Royalties | 46 | 39 | ||
Prepayments | 110 | 88 | ||
Other current assets | 19 | 19 | ||
Total current other assets | 655 | 439 | ||
Total other assets | 3 742 | 3 403 |
1. | Amounts recoverable from Eskom in respect of the rehabilitation, environmental expenditure and post-retirement employee obligations of the Matla and Arnot mines at the end of life of these mines. |
2. | Upon the acquisition of ECC in 2015, Total SA indemnified Exxaro from any obligations relating to the EMJV. |
16. NON-CURRENT ASSETS AND LIABILITIES HELD-FOR-SALE
Tronox Limited
In September 2017, the directors of Exxaro formally decided to dispose of the investment in Tronox Limited. As part of this decision, Tronox Limited was required to publish an automatic shelf registration statement of securities of well-known seasoned issuers which allowed for the conversion of Exxaro’s Class B Tronox Limited ordinary shares to Class A Tronox Limited ordinary shares. From this point, it was concluded that the Tronox Limited investment should be classified as a non-current asset held-for-sale as all the requirements in terms of IFRS 5 Non-current assets held-for-sale and Discontinued Operations were met. As of 30 September 2017, the Tronox Limited investment, totalling 42.66% of Tronox Limited’s total outstanding voting shares, was classified as a non-current asset held-for-sale and the application of the equity method ceased.
Subsequent to the classification as a non-current asset held-for-sale, Exxaro sold 22 425 000 Class A Tronox Limited ordinary shares during October 2017. On 24 May 2018, Exxaro obtained shareholder approval to sell the remainder of its shares in Tronox Limited. On 31 December 2018, management concluded that the investment continues to meet the criteria to be classified as a non-current asset held-for-sale in terms of IFRS 5. Exxaro continues to assess market conditions for further possible sell downs of the remaining 28 729 280 Class B Tronox Limited ordinary shares.
The Tronox Limited investment is presented within the total assets of the TiO2 reportable operating segment and is presented as a discontinued operation (refer note 6).
Tronox UK
During November 2018, Exxaro and Tronox reached an agreement in relation to the disposal of Exxaro’s 26% member’s interest in Tronox UK. It was concluded that Exxaro’s investment in Tronox UK should be classified as a non-current asset held-for-sale as all the requirements in terms of IFRS 5 have been met. As of 30 November 2018, Exxaro’s 26% investment in Tronox UK was classified a non-current asset held-for-sale and the application of the equity method ceased.
The Tronox UK investment is presented within the total assets of the TiO2 reportable operating segment.
EMJV
As part of the ECC acquisition in 2015, Exxaro acquired non-current liabilities held-for-sale relating to the EMJV. The sale of the EMJV is conditional on section 11 approval required in terms of the MPRDA for transfer of the new-order mining right to the new owners, Scinta Energy Proprietary Limited, as well as section 43(2) approval for the transfer of environmental liabilities and responsibilities. The EMJV remains a non-current liability held-for-sale for the Exxaro group on 31 December 2018, as the required approvals are still pending. The EMJV does not meet the criteria to be classified as a discontinued operation since it does not represent a separate major line of business, nor does it represent a major geographical area of operation.
The major classes of assets and liabilities classified as non-current assets and liabilities held-for-sale are as follows:
At 31 December | ||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Assets | ||||
Property, plant and equipment | 282 | |||
Investments in associates | 5 183 | 3 396 | ||
Deferred tax | 9 | |||
Inventories | 133 | |||
Trade receivables | 39 | |||
Current tax receivable | 27 | |||
Cash and cash equivalents | 14 | |||
Other current assets | 10 | |||
Non-current assets held-for-sale | 5 183 | 3 910 | ||
Liabilities | ||||
Non-current provisions | (1 320) | (1 494) | ||
Post-retirement employee obligations | (17) | (22) | ||
Trade and other payables | (62) | |||
– Trade payables | (54) | |||
– Other payables | (8) | |||
Shareholder loans | (18) | |||
Current provisions | (18) | |||
Other current liabilities | (37) | |||
Non-current liabilities held-for-sale | (1 337) | (1 651) | ||
Net non-current assets held-for-sale | 3 846 | 2 259 |
17. INTEREST-BEARING BORROWINGS
At 31 December | ||||||
2018 Reviewed Rm |
(Re-presented) 2017 Audited Rm |
|||||
Non-current1 | 3 843 | 6 480 | ||||
---|---|---|---|---|---|---|
Loan facility | 3 233 | 3 474 | ||||
Bonds issue | 520 | |||||
Preference share liability2 | 610 | 2 483 | ||||
Finance leases | 3 | |||||
Current3 | 573 | 68 | ||||
Loan facility | 47 | 52 | ||||
Bonds issue | 525 | 5 | ||||
Preference share liability | (1) | (5) | ||||
Finance leases | 2 | 16 | ||||
Total interest-bearing borrowings | 4 416 | 6 548 | ||||
Summary of loans and finance leases by period of redemption: | ||||||
– Less than six months | 578 | 67 | ||||
– Six to 12 months | (5) | 1 | ||||
– Between one and two years | (10) | 509 | ||||
– Between two and three years | 3 242 | (13) | ||||
– Between three and four years | 611 | 3 239 | ||||
– Between four and five years | 2 620 | |||||
– Over five years | 125 | |||||
Total interest-bearing borrowings | 4 416 | 6 548 | ||||
|
20 | 44 | ||||
2 Capital redemption on preference share liability | 1 889 | |||||
3 The current portion represents: | 573 | 68 | ||||
– Capital repayments | 522 | 16 | ||||
– Interest capitalised | 61 | 66 | ||||
– Reduced by the amortisation of transaction costs | ||||||
Overdraft | ||||||
Bank overdraft | 1 531 | 54 |
The bank overdraft is repayable on demand and interest payable is based on current South African money market rates.
There were no defaults or breaches in terms of interest-bearing borrowings during 2018 or 2017.
Loan facility
The loan facility comprises a:
- R3 250 million bullet term loan facility with a term of five years (term loans)
- R1 750 million amortised term loan facility with a term of seven years (term loans) and
- R2 750 million revolving credit facility with a term of five years (revolving facility).
Interest is based on JIBAR plus a margin of 3.25% (31 December 2017: 3.25%) for the bullet term loan facility (R3 250 million), JIBAR plus a margin of 3.60% (31 December 2017: 3.60%) for the amortised term loan facility (R1 750 million) and JIBAR plus a margin of 3.25% (31 December 2017: 3.25%) for the revolving credit facility (R2 750 million). The effective interest rate for the transaction costs on the term loans is 0.17% and 1.17% respectively (31 December 2017: 0.17% and 1.17%). Interest is paid on a quarterly basis for the term loans, and on a monthly basis for the revolving credit facility.
The undrawn portion relating to the term loan facilities amounts to R1 750 million (31 December 2017: R1 750 million). The undrawn portion of the revolving credit facility amounts to R2 750 million (31 December 2017: R2 750 million).
Bond issue
In terms of Exxaro’s R5 000 million DMTN programme, a senior unsecured floating rate note (bond) of R1 000 million was issued in May 2014. The outstanding bond comprises a R520 million senior unsecured floating rate note due 19 May 2019.
Interest on the R520 million bond is based on JIBAR plus a margin of 1.95% (31 December 2017: 1.95%) and paid on a quarterly basis. The effective interest rate for the transaction costs for the R520 million bond was 0.08% (31 December 2017: 0.08%).
Preference share liabilities
The preference share liability relates to the consolidation of Eyesizwe. The preference share liability represents 249 069 Class A variable rate cumulative redeemable preference shares issued on 11 December 2017 by Eyesizwe at an issue price of R10 000 per share. The preference shares are redeemable five years after the subscription date or earlier as agreed between the parties at R10 000 per share plus the cumulative preference dividends. The preference shareholders are entitled to receive a dividend equal to the issue price multiplied by the dividend rate of 80% of Prime Rate calculated on a daily basis based on a 365-day year, compounded per period and capitalised per period.
Subscription undertakings for the full value of the preference shares were secured at a total cost of R23.8 million. The preference share liability is measured at amortised cost and the transaction costs have therefore been included on initial measurement. The amount is amortised over the five-year period.
Finance leases
Included in the interest-bearing borrowings are obligations relating to finance leases for mining equipment.
18. NET (DEBT)/CASH
At 31 December | ||||||
2018 Reviewed Rm |
(Re-presented) 2017 Audited Rm |
|||||
Net (debt)/cash is presented by the following items on the statement of financial position: | ||||||
Total net (debt)/cash | (3 867) | 69 | ||||
Non-current interest-bearing borrowings | (3 843) | (6 480) | ||||
Current interest-bearing borrowings | (573) | (68) | ||||
Net cash | 549 | 6 617 | ||||
– Cash and cash equivalents | 2 080 | 6 657 | ||||
– Cash and cash equivalents classified as held-for-sale | 14 | |||||
– Overdraft | (1 531) | (54) | ||||
Analysis of movement in net (debt)/cash:
Liabilities from financing activities |
|||||||||||
Cash and cash equivalents/ overdraft Rm |
Non-current interest- bearing borrowings Rm |
Current interest- bearing borrowings Rm |
Total Rm |
||||||||
Net debt at 31 December 2016 | 5 183 | (6 002) | (503) | (1 322) | |||||||
Cash flows | 1 416 | (472) | 515 | 1 459 | |||||||
Operating activities | 3 326 | 3 326 | |||||||||
Investing activities | 4 451 | 4 451 | |||||||||
Financing activities | (6 361) | (472) | 515 | (6 318) | |||||||
– Interest-bearing borrowings raised | 2 491 | (2 491) | |||||||||
– Interest-bearing borrowings repaid | (2 534) | 2 019 | 515 | ||||||||
– Shares acquired in the market to settle share-based payments | (99) | (99) | |||||||||
– Repurchase of share capital | (6 219) | (6 219) | |||||||||
Non-cash movements | (47) | (6) | (14) | (67) | |||||||
Amortisation of transaction costs | (9) | (9) | |||||||||
Preference dividend accrued | (11) | (11) | |||||||||
Transfers between non-current and current liabilities | 5 | (5) | |||||||||
Reclassifications to non-current assets held-for-sale | (14) | (14) | |||||||||
Translation difference on movement in cash and cash equivalents | (33) | (33) | |||||||||
Net cash at 31 December 2017 | |||||||||||
(previously presented) | 6 552 | (6 480) | (2) | 70 | |||||||
Reclassifications1 | 65 | (66) | (1) | ||||||||
Net cash at 31 December 2017 (Re-presented) | 6 617 | (6 480) | (68) | 69 | |||||||
Cash flows | (6 110) | 2 139 | 8 | (3 963) | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating activities | (54) | (54) | |||||||||
Investing activities | (3 195) | (3 195) | |||||||||
Financing activities | (2 861) | 2 139 | 8 | (714) | |||||||
– Interest-bearing borrowings raised | 14 | (14) | |||||||||
– Interest-bearing borrowings repaid | (2 161) | 2 139 | 22 | ||||||||
|
(467) | (467) | |||||||||
– Dividends paid to BEE Parties | (247) | (247) | |||||||||
Non-cash movements | 42 | 498 | (513) | 27 | |||||||
Amortisation of transaction costs | (27) | (27) | |||||||||
Preference dividend accrued | (1) | (1) | |||||||||
Interest accrued | 5 | 5 | |||||||||
Lease payable cancelled | 5 | 3 | 8 | ||||||||
Transfers between non-current and current liabilities | 494 | (494) | |||||||||
Translation difference on movement in cash and cash equivalents | 42 | 42 | |||||||||
Net debt at 31 December 2018 | 549 | (3 843) | (573) | (3 867) |
1. | The reclassification to cash and cash equivalents and overdrafts consists of a R51 million reclassification adjustment for interest accrued on bank accounts and bank accounts that were incorrectly classified as well as a R14 million adjustment for the bank balance which was classified as a non-current asset held-for-sale. The reclassification to current interest-bearing borrowings relates to the R66 million reclassification adjustment for interest accrued on the loans and bonds. |
19. OTHER LIABILITIES
At 31 December | ||||
2018 Reviewed Rm |
(Re-presented) 2017 Audited Rm |
|||
Non-current | ||||
Income received in advance | 18 | 6 | ||
Deferred revenue1 | 374 | |||
Total non-current other liabilities | 18 | 380 | ||
Current | ||||
Deferred revenue1 | 62 | |||
Leave pay | 171 | 157 | ||
VAT | 86 | 101 | ||
Royalties | 50 | 29 | ||
Bonuses | 305 | 373 | ||
Other current liabilities | 111 | 95 | ||
Total current other liabilities | 723 | 817 | ||
Total other liabilities | 741 | 1 197 |
1. | During 2017, a deferred pricing adjustment was recognised in relation to a coal supply agreement which would be released to profit or loss over seven years. However, under IFRS 15 this was accelerated and recognised as part of the 1 January 2018 opening balances transition impact (refer note 4.3). |
20. FINANCIAL INSTRUMENTS
The group holds the following financial instruments:
The group has granted the following loan commitments:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
20.1 | Fair value hierarchy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The table below analyses recurring fair value measurements for financial assets and financial liabilities. These fair value measurements are categorised into different levels in the fair value hierarchy based on the inputs to the valuation techniques used. The different levels are defined as follows: Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities that the group can access at the measurement date. Level 2 – inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 – unobservable inputs for the asset and liability.
Reconciliation of financial assets and financial liabilities within Level 3 of the hierarchy
Transfers The group recognises transfers between levels of the fair value hierarchy as at the end of the reporting period during which the transfer has occurred. There were no transfers between Level 1 and Level 2 nor between Level 2 and Level 3 of the fair value hierarchy during the periods ended 31 December 2018 and 31 December 2017, except for the environmental rehabilitation funds which were transferred from Level 1 to Level 2 as a result of not applying the look-through principle. Valuation process applied by the group The fair value computations of the investments are performed by the group’s corporate finance department, reporting to the finance director, on a six-monthly basis. The valuation reports are discussed with the chief operating decision-maker and the audit committee in accordance with the group’s reporting governance. Current derivative financial instruments Level 2 fair values for simple over-the-counter derivative financial instruments are based on market quotes. These quotes are assessed for reasonability by discounting estimated future cash flows using the market rate for similar instruments at measurement date. Environmental rehabilitation funds Level 2 fair values for debt instruments held in the environmental rehabilitation funds are based on quotes provided by the financial institutions at which the funds are invested at measurement date. These financial institutions invest in instruments which are listed. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
20.2 | Valuation techniques used in the determination of fair values within Level 3 of the hierarchy, as well as significant inputs used in the valuation models | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Chifeng Chifeng is classified within Level 3 of the fair value hierarchy as there is no quoted market price or observable price available for this investment. This unlisted investment is valued as the present value of the estimated future cash flows, using a discounted cash flow model. The valuation technique is consistent to that used in previous reporting periods. The significant observable and unobservable inputs used in the fair value measurement of the investment in Chifeng are rand/RMB exchange rate, RMB/US$ exchange rate, zinc LME price, production volumes, operational costs and the discount rate.
Inter-relationships Any inter-relationships between unobservable inputs are not considered to have a significant impact within the range of reasonably possible alternative assumptions for all reporting periods. Contingent consideration The potential undiscounted amount of the remaining future payments that the group could be required to make under the ECC acquisition is between nil and US$60 million. The amount of future payments is dependent on the API4 coal price. At 31 December 2018, there was an increase of US$25.4 million (R357 million) (31 December 2017: US$28.5 million (R354 million)) recognised in profit or loss for the contingent consideration arrangement.
The amount to be paid in each of the five years is determined as follows (refer table above):
An additional payment to Total S.A. amounting to R299 million was required for the 2017 reference year and R74 million was required for the 2016 reference year as the API4 price was within the agreed range. No additional payment to Total S.A. was required for the 2015 reference year as the API4 price was below the range. The contingent consideration is classified within Level 3 of the fair value hierarchy as there is no quoted market price or observable price available for this financial instrument. This financial instrument is valued as the present value of the estimated future cash flows, using a discounted cash flow model. The significant observable and unobservable inputs used in the fair value measurement of this financial instrument are rand/US$ exchange rate, API4 export price and the discount rate.
Inter-relationships Any inter-relationships between unobservable inputs are not considered to have a significant impact within the range of reasonably possible alternative assumptions for all reporting periods. |
21. CONTINGENT LIABILITIES
At 31 December | ||||
2018 Reviewed Rm |
2017 Audited Rm |
|||
Pending litigation and other claims1 | 1 155 | 876 | ||
---|---|---|---|---|
Operational guarantees2 | 3 062 | 3 346 | ||
– Guarantees ceded to the DMR | 2 971 | 2 918 | ||
– Other operational guarantees | 91 | 428 | ||
Share of contingent liabilities of equity-accounted investments3 | 726 | 1 084 | ||
Total contingent liabilities | 4 943 | 5 306 |
1. | Consists of legal cases as well as tax disputes with Exxaro as defendant. |
2. | Includes guarantees to banks and other institutions in the normal course of business from which it is anticipated that no material liabilities will arise. |
3. | Mainly operational guarantees issued by financial institutions relating to environmental rehabilitation and closure costs. The decrease mainly relates to Cennergi guarantees cancelled after construction was finalised and the liabilities settled. |
The timing and occurrence of any possible outflows of the contingent liabilities above are uncertain.
SARS
On 18 January 2016, Exxaro received a letter of audit findings from SARS following an international income tax audit for the years of assessment 2009 to 2013. According to the letter, SARS proposed that certain international Exxaro companies would be subject to South African income tax under section 9D of the Income Tax Act.
Assessments to the amount of R442 million (R199 million tax payable, R91 million interest and R152 million penalties) were issued on 30 March 2016 and Exxaro formally objected against these assessments. These assessments were subsequently reduced by SARS to R246 million (including interest and penalties). A resolution hearing with SARS was held on 18 July 2017 but the parties could not settle the matter. Notice was given to refer the matter to the Tax Court and a court date of 4 March 2019 was allocated to Exxaro which was subsequently postponed to 15 March 2019.
These assessments have been considered in consultation with external tax and legal advisers and senior counsel. Exxaro believes this matter has been treated appropriately by disclosing a contingent liability for the amount under dispute.
22. RELATED PARTY TRANSACTIONS
The group entered into various sale and purchase transactions with associates and joint ventures during the ordinary course of business. These transactions were subject to terms that are no less, nor more favourable than those arranged with independent third parties.
23. GOING CONCERN
Based on the latest results for the year ended 31 December 2018, the latest board approved budget for 2019, as well as the available banking facilities and cash generating capability, Exxaro satisfies the criteria of a going concern.
24. JSE LISTINGS REQUIREMENTS
The condensed annual financial statements have been prepared in accordance with the Listings Requirements of the JSE.
25. EVENTS AFTER THE REPORTING PERIOD
Details of the final dividend are provided in note 11.
The group entered into the following transactions subsequent to 31 December 2018:
- On 15 February 2019, Exxaro received a cash dividend of R460 million from Tronox UK and Exxaro's 26% membership interest was redeemed for an amount of R1 597 million.
- On 22 February 2019, Exxaro signed a transfer agreement with the Arnot OpCo Proprietary Limited consortium, whose shareholders are former employees of Arnot and Wescoal, for the transfer of the Arnot mine. This transfer is subject to regulatory and three party approvals. The directors are not aware of any other significant matter or circumstance arising after the reporting period up to the date of this report, not otherwise dealt with in this report.
26. REVIEW CONCLUSION
These reviewed condensed group annual financial statements for the year ended 31 December 2018, as set out on Condensed group statement of comprehensive income, have been reviewed by the company’s external auditors, PricewaterhouseCoopers Inc., who expressed an unmodified review conclusion. A copy of the auditor’s review report on the condensed group annual financial statements is available for inspection at Exxaro’s registered office, together with the financial statements identified in the auditor’s report.
27. KEY MEASURES1
At 31 December | |||||
2018 | 2017 | ||||
Closing share price (rand per share) | 137.87 | 162.50 | |||
---|---|---|---|---|---|
Market capitalisation (Rbn) | 49.45 | 58.29 | |||
Average rand/US$ exchange rate (for the year ended) | 13.24 | 13.30 | |||
Closing rand/US$ spot exchange rate | 14.43 | 12.37 |