Notes to the reviewed condensed group interim 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 interim financial statements as at and for the six-month period ended 30 June 2018 (interim 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 interim financial statements have been prepared in accordance with IFRS, IAS 34 Interim Financial Reporting, the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Pronouncements as issued by the Financial Reporting Standards Council and the requirements of the Companies Act of South Africa. The interim financial statements have been prepared under the supervision of Mr PA Koppeschaar CA(SA), SAICA registration number: 00038621. The interim 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 interim financial statements have been prepared on the historical cost basis, excluding financial instruments and biological assets, which are measured at fair value. This is the first set of interim financial statements where IFRS 9 and IFRS 15 have been applied. Changes to significant accounting policies are described in note 4. The interim financial statements of the Exxaro group were authorised for issue by the board of directors on 14 August 2018. |
|
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, except for new significant judgements related to the adoption of IFRS 9, which are described in note 4.2.4. |
|
2.3 | Re-presentation of comparative information |
The reviewed condensed group statement of comprehensive income for the six-month period ended 30 June 2017 has been re-presented as a result of the investment in Tronox Limited being identified as a discontinued operation (refer note 6). |
3. ACCOUNTING POLICIES
The accounting policies adopted in the preparation of the interim 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 estimation of income tax and the adoption of new or amended standards as set out below.
3.1 | Income tax |
Income tax expense is recognised based on management’s estimate of the weighted average effective annual tax rate expected for the full financial year. As such, the effective tax rate used in the interim financial statements may differ from management’s estimate of the effective tax rate for the group annual financial statements. The estimated weighted average effective annual tax rate used for the six-month period ended 30 June 2018 is 20.1%, compared to 24% for the six-month period ended 30 June 2017. The decrease in the effective tax rate is mainly due to the following:
Partly offset by:
|
|
3.2 | New or amended standards adopted by the group |
A number of new or amended standards became effective for the current reporting period. The group has adopted the following new standards, which are relevant to the group, for the first time for the six-month period 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. |
|
3.3 | Impact of new, amended or revised standards issued but not yet adopted by the group |
Certain new accounting standards and interpretations have been published but are not yet effective on 30 June 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 made progress on the initial assessment of the potential impact of this standard on the group’s financial statements. This initial assessment included the identification of material lease transactions within the group. The group must still make a decision on the transition method to be applied as well as the practical expedients to be used, if elected. |
4. CHANGES IN ACCOUNTING POLICIES
This note explains the impact of the adoption of IFRS 9 and IFRS 15 on the interim financial statements and 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 below, IFRS 9 was adopted without restating comparative information. The reclassifications and 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 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), the group’s 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, the group’s management assessed whether contractual cash flows on debt instruments solely comprised 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:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(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 indemnification asset to non-financial instruments This asset previously formed part of the financial instruments. However, with the adoption of IFRS 9 it was concluded that this asset is not within the scope of IFRS 9. This asset arose on the acquisition of ECC which is within the scope of IFRS 3 Business Combinations. (e) Reclassify reimbursive non-current receivable asset to non-financial instruments This asset previously formed part of the financial instruments. However, with the adoption of IFRS 9 it was concluded that this is not within the scope of IFRS 9. This asset relates to the reimbursement of the environmental rehabilitation provisions and the post-retirement medical obligations which is within the scope of IAS 37 Provisions, Contingent Liabilities and Contingent Assets. (f) 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. (g) Reclassify held-for-trading and designated FVPL financial liabilities to FVPL These reclassifications have no impact on the measurement categories. (h) 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. 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 R8 million to R76 million for trade receivables during the six-month period ended 30 June 2018. The increase would have been R7 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, among 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) with no further increase in the allowance during the six-month period ended 30 June 2018.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.2.3 | Accounting policies applied from 1 January 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(a) Financial assets (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 instruments when, and only when, its business model for managing those assets changes. (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 the group’s 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. (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, among 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 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 | Significant estimates and judgements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment of financial assets The expected credit loss allowances for financial assets are based on assumptions about risk of default and expected loss rates. The group uses judgement in making these assumptions and selecting the inputs to the impairment calculation, based on the group’s past history, existing market conditions as well as forward-looking estimates at the end of each reporting period. Details of the key assumptions and inputs used are disclosed in note 4.2.2. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.2.5 | 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, 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 six-month period ended 30 June 2018 had IAS 18 been applied | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The following tables present a comparison of the financial results as reported in terms of 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 (namely coal, ferrosilicon and certain biological goods) and rendering of services (namely corporate management services, stock yard management services and other mine management 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 and 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.
Total operating segment revenue, which excludes VAT, represents revenue from contracts with customers for the supply of goods and rendering of services and includes operating revenues directly and reasonably allocable to the segments. Segment net operating profit or loss equals segment revenue less segment expenses, impairment charges, plus impairment reversals. Segment operating expenses, assets and liabilities represent direct or reasonably allocable operating expenses, assets and liabilities.
There were no differences in the way segment profit or loss is measured between the reportable segments’ profit or loss and the group’s profit or loss.
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 divisions at least quarterly.
Coal
The coal operations are mainly situated in the Waterberg and Mpumalanga regions and are split
between coal commercial operations and coal tied operations. Coal commercial operations include a
50% (30 June 2017: 50%; 31 December 2017: 50%) investment in Mafube
(a joint venture with Anglo), as well as a 10.82% (30 June 2017: 10.82%; 31 December 2017: 10.82%)
effective equity interest in RBCT. The coal operations produce thermal coal, metallurgical coal and
SSCC.
Ferrous
The ferrous segment mainly comprises the 20.62% (30 June 2017: 20.62%; 31 December 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 operations (referred to as Alloys).
TiO2
This segment has been renamed TiO2 as the Alkali chemicals business was disposed of in
2017. Exxaro holds a 23.36% (30 June 2017: 43.66%; 31 December 2017: 23.66%) equity
interest in Tronox Limited subsequent to the sale of 22 425 000 Class A Tronox Limited
ordinary shares on 10 October 2017. 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%
(30 June 2017: 26%; 31 December 2017: 26%) equity interest in Tronox SA (both South
African-based operations), as well as a 26% (30 June 2017: 26%; 31 December 2017: 26%)
member’s interest in Tronox UK.
Energy
The energy segment comprises a 50% (30 June 2017: 50%; 31 December 2017: 50%)
investment in Cennergi (a South African joint venture with Tata Power) which operates two
windfarms.
Other
This reportable segment comprises the 26% (30 June 2017: 26%; 31 December 2017: 26%)
equity interest in Black Mountain (located in the Northern Cape province), an effective
investment of 11.7% (30 June 2017: 11.7%; 31 December 2017: 11.7%) in Chifeng (located in
the PRC), the recently acquired equity interests in Curapipe and 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 | ||||||
6 months ended 30 June 2018 (Reviewed) | Tied opera- tions Rm |
Com- mercial opera- tions Rm |
Alloys Rm |
Other ferrous Rm |
|||
External revenue | 1 827 | 10 413 | 12 | ||||
---|---|---|---|---|---|---|---|
Segment net operating profit/(loss) | 192 | 3 195 | 8 | (1) | |||
– Continuing operations | 192 | 3 195 | 8 | (1) | |||
External finance income (note 9) | 44 | ||||||
External finance costs (note 9) | (4) | (121) | |||||
Income tax expense | (36) | (703) | (2) | ||||
Depreciation and amortisation (note 8) | (6) | (704) | |||||
Cash generated by/(utilised in) operations | 122 | 3 844 | 122 | (1) | |||
Share of (loss)/income of equity-accounted investments (note 10) | (48) | 793 | |||||
– Continuing operations | (48) | 793 | |||||
Capital expenditure (note 12) | (1 982) | ||||||
At 30 June 2018 (Reviewed) | |||||||
Segment assets and liabilities | |||||||
Deferred tax1 | (18) | 184 | 12 | ||||
Investments in associates (note 13) | 2 176 | 8 952 | |||||
Investments in joint ventures (note 14) | 1 066 | ||||||
Loans to joint ventures | 151 | ||||||
External assets2 | 2 985 | 32 354 | 188 | 25 | |||
Assets | 2 967 | 35 931 | 200 | 8 977 | |||
Non-current assets held-for-sale (note 16) | 344 | ||||||
Total assets as per statement of financial position | 2 967 | 36 275 | 200 | 8 977 | |||
External liabilities | 2 642 | 4 677 | 27 | 5 | |||
Deferred tax1 | 5 | 6 672 | 1 | ||||
Current tax payable1 | 1 | 64 | |||||
Liabilities | 2 648 | 11 413 | 27 | 6 | |||
Non-current liabilities held-for-sale (note 16) | 1 685 | ||||||
Total liabilities as per statement of financial position | 2 648 | 13 098 | 27 | 6 |
Other | Total | ||||||||||
6 months ended 30 June 2018 (Reviewed) | TiO2 Rm |
Energy Rm |
Base metals Rm |
Other Rm |
Rm | ||||||
External revenue | 8 | 12 260 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Segment net operating profit/(loss) | (268) | 3 126 | |||||||||
– Continuing operations | (268) | 3 126 | |||||||||
External finance income (note 9) | 124 | 168 | |||||||||
External finance costs (note 9) | (220) | (345) | |||||||||
Income tax expense | (68) | (809) | |||||||||
Depreciation and amortisation (note 8) | (34) | (744) | |||||||||
Cash generated by/(utilised in) operations | (146) | 3 941 | |||||||||
Share of (loss)/income of equity-accounted investments (note 10) | 224 | 20 | 57 | 1 046 | |||||||
– Continuing operations | 224 | 20 | 57 | 1 046 | |||||||
Capital expenditure (note 12) | (55) | (2 037) | |||||||||
At 30 June 2018 (Reviewed) | |||||||||||
Segment assets and liabilities | |||||||||||
Deferred tax1 | 388 | 566 | |||||||||
Investments in associates (note 13) | 3 701 | 806 | 701 | 16 336 | |||||||
Investments in joint ventures note 14) | 416 | 1 482 | |||||||||
Loans to joint ventures | 108 | 259 | |||||||||
External assets2 | 2 829 | 38 381 | |||||||||
Assets | 3 701 | 524 | 806 | 3 918 | 57 024 | ||||||
Non-current assets held-for-sale (note 16) | 3 396 | 3 740 | |||||||||
Total assets as per statement of financial position | 7 097 | 524 | 806 | 3 918 | 60 764 | ||||||
External liabilities | 6 343 | 13 694 | |||||||||
Deferred tax1 | (37) | 6 641 | |||||||||
Current tax payable1 | 3 | 68 | |||||||||
Liabilities | 6 309 | 20 403 | |||||||||
Non-current liabilities held-for-sale (note 16) | 1 685 | ||||||||||
Total liabilities as per statement of financial position | 6 309 | 22 088 |
1 | Offset per legal entity and tax authority. |
2 | Excluding deferred tax, investments in associates, investments in and loans to joint ventures and non-current assets held-for-sale. |
Coal | Ferrous | ||||||
6 months ended 30 June 2017
(Reviewed) (Re-presented) |
Tied opera- tions Rm |
Com- mercial opera- tions Rm |
Alloys Rm |
Other ferrous Rm |
|||
External revenue | 1 591 | 9 079 | 56 | ||||
Segment net operating profit/(loss) | 149 | 2 865 | |||||
– Continuing operations | 149 | 2 865 | |||||
– Discontinued operations | |||||||
External finance income (note 9) | 21 | ||||||
External finance costs (note 9) | (83) | (121) | |||||
Income tax (expense)/benefit | (26) | (777) | 8 | ||||
Depreciation and amortisation (note 8) | (6) | (623) | |||||
Cash generated by/(utilised in) operations | 120 | 3 523 | 24 | ||||
Share of income/(loss) of equity-accounted investments (note 10) | 104 | 1 228 | |||||
– Continuing operations | 104 | 1 228 | |||||
– Discontinued operations | |||||||
Capital expenditure (note 12) | (1 305) | (2) | |||||
At 30 June 2017 (Reviewed) | |||||||
Segment assets and liabilities | |||||||
Deferred tax | 67 | 17 | 28 | ||||
Investments in associates (note 13) | 2 203 | 8 771 | |||||
Investments in joint ventures (note 14) | 961 | ||||||
Loan to joint venture | |||||||
External assets1 | 2 907 | 27 911 | 163 | 25 | |||
Assets | 2 974 | 31 092 | 191 | 8 796 | |||
Non-current assets held-for-sale (note 16) | 46 | ||||||
Total assets as per statement of financial position | 2 974 | 31 138 | 191 | 8 796 | |||
External liabilities | 2 650 | 4 464 | 23 | 4 | |||
Deferred tax2 | 4 | 5 842 | |||||
Current tax payable2 | (4) | 150 | |||||
Liabilities | 2 650 | 10 456 | 23 | 4 | |||
Non-current liabilities held-for-sale (note 16) | 1 134 | ||||||
Total liabilities as per statement of financial position | 2 650 | 11 590 | 23 | 4 |
Other | Total | |||||||||
6 months ended 30 June 2017
(Reviewed) (Re-presented) |
TiO2 Rm |
Energy Rm |
Base metals Rm |
Other Rm |
Rm | |||||
External revenue | 10 | 10 736 | ||||||||
Segment net operating profit/(loss) | (75) | (29) | 2 910 | |||||||
– Continuing operations | (29) | 2 985 | ||||||||
– Discontinued operations | (75) | (75) | ||||||||
External finance income (note 9) | 50 | 71 | ||||||||
External finance costs (note 9) | (318) | (522) | ||||||||
Income tax (expense)/benefit | (66) | (861) | ||||||||
Depreciation and amortisation (note 8) | (46) | (675) | ||||||||
Cash generated by/(utilised in) operations | (7) | 3 660 | ||||||||
Share of income/(loss) of equity-accounted investments (note 10) | (295) | (11) | 99 | 1 125 | ||||||
– Continuing operations | 68 | (11) | 99 | 1 488 | ||||||
– Discontinued operations | (363) | (363) | ||||||||
Capital expenditure (note 12) | (7) | (1 314) | ||||||||
At 30 June 2017 (Reviewed) | ||||||||||
Segment assets and liabilities | ||||||||||
Deferred tax | 317 | 429 | ||||||||
Investments in associates (note 13) | 10 740 | 619 | 22 333 | |||||||
Investments in joint ventures (note 14) | 368 | 1 329 | ||||||||
Loan to joint venture | 126 | 126 | ||||||||
External assets1 | 177 | 2 075 | 33 258 | |||||||
Assets | 10 740 | 494 | 796 | 2 392 | 57 475 | |||||
Non-current assets held-for-sale (note 16) | 129 | 175 | ||||||||
Total assets as per statement of financial position | 10 740 | 494 | 796 | 2 521 | 57 650 | |||||
External liabilities | 7 056 | 14 197 | ||||||||
Deferred tax2 | (59) | 5 787 | ||||||||
Current tax payable2 | 146 | |||||||||
Liabilities | 6 997 | 20 130 | ||||||||
Non-current liabilities held-for-sale (note 16) | 1 134 | |||||||||
Total liabilities as per statement of financial position | 6 997 | 21 264 |
1 | Excluding deferred tax, investments in associates, investments in and loans to joint ventures and non-current assets held-for-sale. |
2 | Offset per legal entity and tax authority. |
Coal | Ferrous | ||||||
12 months ended 31 December 2017 (Audited) | Tied opera- tions Rm |
Com- mercial opera- tions Rm |
Alloys Rm |
Other ferrous Rm |
|||
External revenue | 3 256 | 19 297 | 243 | ||||
Segment net operating profit/(loss) | 133 | 5 876 | 54 | (1) | |||
– Continuing operations | 133 | 5 876 | 54 | (1) | |||
– Discontinued operations | |||||||
External finance income (note 9) | 1 | 45 | 1 | ||||
External finance costs (note 9) | (254) | ||||||
Income tax expense | (24) | (1 326) | (13) | ||||
Depreciation and amortisation (note 8) | (12) | (1 296) | |||||
Gain on partial disposal of associate | |||||||
Cash generated by/(utilised in) operations | 151 | 6 754 | (54) | (2) | |||
Share of income/(loss) of equity-accounted investments(note 10) | 235 | 3 303 | |||||
– Continuing operations | 235 | 3 303 | |||||
– Discontinued operations | |||||||
Capital expenditure (note 12) | (3 804) | (6) | |||||
At 31 December 2017 (Audited) | |||||||
Segment assets and liabilities | |||||||
Deferred tax | 32 | 104 | 11 | 1 | |||
Investments in associates (note 13) | 2 193 | 9 367 | |||||
Investments in joint ventures (note 14) | 1 105 | ||||||
Loan to joint venture | |||||||
External assets1 | 3 012 | 30 648 | 309 | 25 | |||
Assets | 3 044 | 34 050 | 320 | 9 393 | |||
Non-current assets held-for-sale (note 16) | 385 | ||||||
Total assets as per statement of financial position | 3 044 | 34 435 | 320 | 9 393 | |||
External liabilities | 2 677 | 4 726 | 27 | 4 | |||
Deferred tax2 | 1 | 6 030 | |||||
Current tax payable2 | 292 | ||||||
Liabilities | 2 678 | 11 048 | 27 | 4 | |||
Non-current liabilities held-for-sale (note 16) | 1 651 | ||||||
Total liabilities as per statement of financial position | 2 678 | 12 699 | 27 | 4 |
Other | Total | |||||||||
12 months ended 31 December 2017 (Audited) | TiO2 Rm |
Energy Rm |
Base metals Rm |
Other Rm |
Rm | |||||
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 | (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) | ||||||||||
Segment assets and liabilities | ||||||||||
Deferred tax | 423 | 571 | ||||||||
Investments in associates (note 13) | 3 477 | 747 | 26 | 15 810 | ||||||
Investments in joint ventures (note 14) | 374 | 1 479 | ||||||||
Loan to joint venture | 126 | 126 | ||||||||
External assets1 | 6 662 | 40 656 | ||||||||
Assets | 3 477 | 500 | 747 | 7 111 | 58 642 | |||||
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 | 7 240 | 62 552 | |||||
External liabilities | 7 746 | 15 180 | ||||||||
Deferred tax2 | (43) | 5 988 | ||||||||
Current tax payable2 | 76 | 368 | ||||||||
Liabilities | 7 779 | 21 536 | ||||||||
Non-current liabilities held-for-sale (note 16) | 1 651 | |||||||||
Total liabilities as per statement of financial position | 7 779 | 23 187 |
1 | Excluding deferred tax, investments in associates, investments in and loans to joint ventures and non-current assets held-for-sale. |
2 | Offset per legal entity and tax authority. |
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 the discontinued operation for the period to the date of disposal is set out below:
(Re- presented) | |||||
6 months ended 30 June 2018 Reviewed Rm |
6 months ended 30 June 2017 Reviewed Rm |
12 months ended 31 December 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 | ||||
Other operating expenses1 | (75) | (106) | |||
Operating (loss)/profit | (75) | 1 225 | |||
Gain on partial disposal of associate | 3 860 | ||||
Net operating (loss)/profit | (75) | 5 085 | |||
Dividend income | 31 | ||||
Share of loss of equity-accounted investment | (363) | (1 829) | |||
Profit/(loss) for the period from discontinued operations | 31 | (438) | 3 256 | ||
Cash flow information |
|||||
Cash flow attributable to investing activities | 31 | 59 | 6 634 | ||
Cash flow attributable to discontinued operations | 31 | 59 | 6634 |
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 | Total | ||||||
6 months ended 30 June 2018 (Reviewed) | Tied operations Rm |
Commercial operations Rm |
Alloys Rm |
Other Rm |
Rm | ||||
By timing and major type of goods and services | |||||||||
Sale of goods recognised at a point in time | 1 539 | 10 413 | 12 | 7 | 11 971 | ||||
Coal | 1 539 | 10 413 | 11 952 | ||||||
Ferrosilicon | 12 | 12 | |||||||
Biological goods | 7 | 7 | |||||||
Rendering of services recognised over time | 288 | 1 | 289 | ||||||
Stock yard management services | 101 | 101 | |||||||
Other mine management services | 187 | 187 | |||||||
Accommodation | 1 | 1 | |||||||
Total revenue from contracts with customers | 1 827 | 10 413 | 12 | 8 | 12 260 | ||||
By major geographic area1 | |||||||||
Domestic | 1 827 | 6 587 | 12 | 8 | 8 434 | ||||
Export | 3 826 | 3 826 | |||||||
Europe | 2 384 | 2 384 | |||||||
Asia | 1 043 | 1 043 | |||||||
Other | 399 | 399 | |||||||
Total revenue from contracts with customers | 1 827 | 10 413 | 12 | 8 | 12 260 | ||||
By major customer industries | |||||||||
Public utilities | 1 804 | 4 964 | 6 768 | ||||||
Merchants | 2 889 | 2 889 | |||||||
Steel | 23 | 800 | 823 | ||||||
Mining | 600 | 12 | 612 | ||||||
Manufacturing | 310 | 310 | |||||||
Cement | 171 | 171 | |||||||
Other | 679 | 8 | 687 | ||||||
Total revenue from contracts with customers | 1 827 | 10 413 | 12 | 8 | 12 260 |
Coal | Ferrous | Other | Total | ||||||
6 months ended 30 June 2017 (Reviewed) (Re-presented) | Tied operations Rm |
Commercial operations Rm |
Alloys Rm |
Other Rm |
Rm | ||||
By timing and major type of goods and services | |||||||||
Sale of goods recognised at a point in time | 1 383 | 9 079 | 56 | 4 | 10 522 | ||||
Coal | 1 383 | 9 079 | 10 462 | ||||||
Ferrosilicon | 56 | 56 | |||||||
Biological goods | 4 | 4 | |||||||
Rendering of services recognised over time | 208 | 6 | 214 | ||||||
Corporate management services | 5 | 5 | |||||||
Other mine management services1 | 208 | 208 | |||||||
Accommodation1 | 1 | 1 | |||||||
Total revenue from contracts with customers | 1 591 | 9 079 | 56 | 10 | 10 736 | ||||
By major geographic area2 | |||||||||
Domestic | 1 591 | 6 157 | 56 | 10 | 7 814 | ||||
Export | 2 922 | 2 922 | |||||||
Europe | 1 609 | 1 609 | |||||||
Asia | 1 201 | 1 201 | |||||||
Other | 112 | 112 | |||||||
Total revenue from contracts with customers | 1 591 | 9 079 | 56 | 10 | 10 736 | ||||
By major customer industries | |||||||||
Public utilities | 1 563 | 4 670 | 6 233 | ||||||
Merchants | 2 838 | 2 838 | |||||||
Steel | 28 | 623 | 651 | ||||||
Mining | 306 | 56 | 362 | ||||||
Manufacturing | 309 | 309 | |||||||
Cement | 161 | 161 | |||||||
Other | 172 | 10 | 182 | ||||||
Total revenue from contracts with customers | 1 591 | 9 079 | 56 | 10 | 10 736 |
1 | |
2 |
Coal | Ferrous | Other | Total | ||||||
12 month ended 31 December 2017 (Audited) (Re-presented) |
Tied operations Rm |
Commercial operations Rm |
Alloys Rm |
Other Rm |
Rm | ||||
By timing and major type of goods and services |
|||||||||
Sale of goods recognised at a point in time | 2 838 | 19 297 | 243 | 10 | 22 388 | ||||
Coal | 2 838 | 19 297 | 22 135 | ||||||
Ferrosilicon | 243 | 243 | |||||||
Biological goods | 10 | 10 | |||||||
Rendering of services recognised over time | 418 | 7 | 425 | ||||||
Corporate management services | 6 | 6 | |||||||
Other mine management services1 | 418 | 418 | |||||||
Accommodation1 | 1 | 1 | |||||||
Total revenue from contracts with customers | 3 256 | 19 297 | 243 | 17 | 22 813 | ||||
By major geographic area2 | |||||||||
Domestic | 3 256 | 12 279 | 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 | 3 256 | 19 297 | 243 | 17 | 22 813 | ||||
By major customer industries | |||||||||
Public utilities | 3 212 | 9 870 | 13 082 | ||||||
Merchants | 5 637 | 5 637 | |||||||
Steel | 44 | 1 278 | 1 322 | ||||||
Mining | 853 | 243 | 1 096 | ||||||
Manufacturing | 468 | 468 | |||||||
Cement | 340 | 340 | |||||||
Other | 851 | 17 | 868 | ||||||
Total revenue from contracts with customers | 3 256 | 19 297 | 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
6 months ended 30 June 2018 Reviewed Rm |
(Represented) 6 months ended 30 June 2017 Reviewed Rm |
12 months ended 31 December 2017 Audited Rm |
||
Raw materials and consumables | (1 340) | (1 412) | (3 058) | |
---|---|---|---|---|
Staff costs | (2 308) | (2 011) | (4 060) | |
Royalties | (172) | (70) | (143) | |
Depreciation and amortisation | (744) | (675) | (1 393) | |
Fair value adjustments on contingent consideration1 | (188) | (37) | (354) | |
Net realised foreign currency exchange gains/(losses) | 57 | (78) | (147) | |
Consultancy fees | (231) | (134) | (424) | |
Net gains/(losses) on disposal or scrapping of property, plant and equipment | 118 | (22) | (55) |
1 |
9. NET FINANCING COSTS
6 months ended 30 June 2018 Reviewed Rm |
(Represented) 6 months ended 30 June 2017 Reviewed Rm |
12 months ended 31 December 2017 Audited Rm |
||||
Finance income | 168 | 71 | 217 | |||
Interest income | 161 | 66 | 207 | |||
Finance lease interest income | 5 | 5 | 10 | |||
Commitment fee income | 1 | |||||
Interest income from loan to joint venture | 1 | |||||
Finance costs | (345) | (522) | (828) | |||
Interest expense | (272) | (325) | (600) | |||
Unwinding of discount rate on rehabilitation cost | (198) | (202) | (410) | |||
Recovery of unwinding of discount rate on rehabilitation cost (tied mines) | 72 | 163 | ||||
Finance lease interest expense | (2) | (3) | ||||
Amortisation of transaction costs | (4) | (3) | (9) | |||
Borrowing costs capitalised1 | 57 | 10 | 31 | |||
Total net financing costs | (177) | (451) | (611) | |||
1 Borrowing costs capitalisation rate: | 10.08% | 9.05% | 8.98% |
10. SHARE OF INCOME/(LOSS) OF EQUITY-ACCOUNTED INVESTMENTS
6 months ended 30 June 2018 Reviewed Rm |
(Re-presented) 6 months ended 30 June 2017 Reviewed Rm |
12 months ended 31 December 2017 Audited Rm |
|||
Associates | |||||
Unlisted investments | 1 056 | 1 381 | 3 691 | ||
SIOC | 793 | 1 228 | 3 303 | ||
Tronox SA | 166 | 9 | 67 | ||
Tronox UK | 58 | 59 | 119 | ||
RBCT | (18) | (14) | (24) | ||
Black Mountain | 57 | 99 | 226 | ||
Joint ventures | |||||
Unlisted investments | (10) | 107 | 261 | ||
Mafube | (30) | 118 | 259 | ||
Cennergi | 20 | (11) | 2 | ||
Share of income of equity-accounted investments | 1 046 | 1 488 | 3 952 | ||
Included in discontinued operations: | |||||
Associates | |||||
Listed investments | |||||
Tronox Limited1 | (363) | (1 829) | |||
Total share of income of equity-accounted investments | 1 046 | 1 125 | 2 123 |
1 | Application of the equity method ceased when the investment was classified as a non-current asset held-for-sale on 30 September 2017 (refer notes 6 and 16). |
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 cash dividend, number 31, for 2018 of 530 cents per share, was approved by the board of directors on 14 August 2018, to be paid out of income reserves. The dividend is payable on 25 September 2018 to shareholders who will be on the register on 21 September 2018. This interim dividend, amounting to approximately R1 330 million (to external shareholders), has not been recognised as a liability in these interim financial statements. It will be recognised in shareholders’ equity in the year ended 31 December 2018.
The interim 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 424.00000 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 30 June 2018 Reviewed |
At 30 June 2017 Reviewed |
At 31 December 2017 Audited |
|||
Issued share capital (number of shares) | 358 706 754 | 314 171 761 | 358 706 754 | ||
---|---|---|---|---|---|
Ordinary shares (million) | |||||
– Weighted average number of shares | 251 | 316 | 311 | ||
– Diluted weighted average number of shares | 322 | 316 | 347 |
12. CAPITAL EXPENDITURE
At 30 June 2018 Reviewed |
At 30 June 2017 Reviewed |
At 31 December 2017 Audited |
|||
Incurred | 2 037 | 1 314 | 3 921 | ||
---|---|---|---|---|---|
To maintain operations | 1 177 | 1 105 | 2 977 | ||
To expand operations | 860 | 209 | 944 | ||
Contracted | 5 211 | 3 881 | 5 409 | ||
Contracted for the group (owner-controlled) | 3 760 | 2 581 | 4 313 | ||
Share of capital commitments of equity-accounted investments | 1 451 | 1 300 | 1 096 | ||
Authorised, but not contracted | 3 387 | 1 148 | 2 838 |
13. INVESTMENTS IN ASSOCIATES
At 30 June 2018 Reviewed |
At 30 June 2017 Reviewed |
At 31 December 2017 Audited |
|||
Listed investments | |||||
Tronox Limited1 | 7 383 | ||||
Unlisted investments | 16 336 | 14 950 | 15 810 | ||
SIOC | 8 952 | 8 771 | 9 367 | ||
Tronox SA | 1 966 | 1 740 | 1 800 | ||
Tronox UK | 1 735 | 1 617 | 1 677 | ||
RBCT | 2 176 | 2 203 | 2 193 | ||
Black Mountain | 806 | 619 | 747 | ||
AgriProtein2 | 674 | ||||
Curapipe | 27 | 26 | |||
Total carrying value of investments in associates | 16 336 | 22 333 | 15 810 |
1 | The investment in Tronox Limited was classified as a non-current asset held-for-sale on 30 September 2017 (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, which is incorporated in the UK. 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 paid 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. Exxaro is currently in process of conducting a notional purchase price allocation on the acquisition of the investment in AgriProtein. |
14. INVESTMENTS IN JOINT VENTURES
At 30 June 2018 Reviewed |
At 30 June 2017 Reviewed |
At 31 December 2017 Audited |
|||
Unlisted investments | 1 482 | 1 329 | 1 479 | ||
---|---|---|---|---|---|
Mafube1 | 1 066 | 961 | 1 105 | ||
Cennergi2 | 416 | 368 | 374 | ||
Total carrying value of investments in joint ventures | 1 482 | 1 329 | 1 479 | ||
1 | 151 | ||||
2 | 108 | 126 | 126 |
15. OTHER ASSETS
At 30 June 2018 Reviewed |
At 30 June 2017 Reviewed |
At 31 December 2017 Audited |
|||
Non-current | |||||
Reimbursements1 | 1 669 | ||||
Indemnification asset2 | 1 302 | ||||
Other non-current assets | 13 | ||||
Total non-current other assets | 2 984 | ||||
Current | |||||
VAT | 337 | ||||
Royalties | 39 | ||||
Prepayments | 33 | ||||
Other current assets | 31 | ||||
Total current other assets | 440 | ||||
Total other assets | 3 424 |
1 | Amounts which are recoverable from Eskom in respect of the rehabilitation, environmental expenditure and post-retirement medical obligation of the Matla and Arnot mines at the end of life of these mines. |
2 | Arose on the ECC acquisition. |
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 (IFRS 5) 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 completed an initial offering of 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. Exxaro will continue to assess market conditions for further possible sell downs of the remaining 28 729 280 Class A Tronox Limited ordinary shares.
The Tronox Limited investment is presented within the total assets of the TiO2 reportable operating segment and presented as a discontinued operation (refer note 6).
Manyeka
Exxaro concluded a sale of share agreement with Universal, for the 100% shareholding in Manyeka, which includes a 51% interest in Eloff. Manyeka was classified as a non-current asset held-for-sale on 30 September 2017. On 30 June 2018, conditions precedent to the sale of share agreement with Universal had not been met. Manyeka did not meet the criteria to be classified as a discontinued operation since it did not represent a separate major line of business, nor did it represent a major geographical area of operation and is reported as part of the coal commercial operating segment. Subsequent to 30 June 2018, the sale became effective (refer note 25).
NBC
During 2017, Exxaro took the decision to divest from the NBC operation and the divestment process commenced during August 2017. On 31 December 2017, the NBC operation met the criteria to be classified as a non-current asset held-for-sale in terms of IFRS 5. The NBC operation did not meet the criteria to be classified as a discontinued operation since it did not represent a separate major line of business, nor did it represent a major geographical area of operation and is reported as part of the coal commercial operating segment.
On 2 March 2018, Exxaro concluded a sale of asset agreement for the disposal of the NBC operation. On 30 June 2018, conditions precedent to the sale of asset agreement had not been met. Subsequent to 30 June 2018, the sale became effective (refer note 25).
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 30 June 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 30 June 2018 Reviewed Rm |
At 30 June 2017 Reviewed Rm |
At 30 December 2017 Audited Rm |
|||
Assets | |||||
Property, plant and equipment1 | 153 | 166 | 282 | ||
Investments in associate | 3 396 | 3 396 | |||
Deferred tax | 11 | 1 | 9 | ||
Inventories | 105 | 133 | |||
Trade and other receivables | 30 | 4 | 49 | ||
– Trade receivables | 30 | 39 | |||
– Other receivables | 4 | ||||
– Non-financial instrument receivables | 10 | ||||
Current tax receivable | 28 | 27 | |||
Cash and cash equivalents | 10 | 4 | 14 | ||
Other current assets | 7 | ||||
Non-current assets held-for-sale | 3 740 | 175 | 3 910 | ||
Liabilities | |||||
Non-current provisions | (1 558) | (1 113) | (1 494) | ||
Post-retirement employee obligations | (22) | (18) | (22) | ||
Trade and other payables | (69) | (3) | (99) | ||
– Trade payables | (68) | (3) | (54) | ||
– Other payables | (1) | (8) | |||
– Non-financial instrument payables | (37) | ||||
Shareholder loans | (18) | (18) | |||
Current provisions | (18) | ||||
Other current liabilities | (18) | ||||
Non-current liabilities held-for-sale | (1 685) | (1 134) | (1 651) | ||
Net non-current assets/(liabilities) held-for-sale | 2 055 | (959) | 2 259 |
1 | The land and buildings situated at the corporate centre were sold during 2018. |
17. INTEREST-BEARING BORROWINGS
At 30 June 2018 Reviewed Rm |
At 30 June 2017 Reviewed Rm |
At 30 December 2017 Audited Rm |
||||
Non-current1 | 4 480 | 5 498 | 6 480 | |||
---|---|---|---|---|---|---|
Loan facility | 3 478 | 4 969 | 3 474 | |||
Bonds issue | 520 | 520 | ||||
Preference share liability2 | 1 001 | 2 483 | ||||
Finance leases | 1 | 9 | 3 | |||
Current3 | 581 | 11 | 2 | |||
Loan facility | 51 | (10) | (9) | |||
Bonds issue | 525 | |||||
Preference share liability | (5) | (5) | ||||
Finance leases | 10 | 21 | 16 | |||
Total interest-bearing borrowings | 5 061 | 5 509 | 6 482 | |||
Summary of loans and finance leases by period of redemption: | ||||||
– Less than six months | 68 | 6 | 1 | |||
– Six to 12 months | 513 | 5 | 1 | |||
– Between one and two years | (12) | 521 | 509 | |||
– Between two and three years | (13) | (9) | (13) | |||
– Between three and four years | 3 305 | (9) | 3 239 | |||
– Between four and five years | 1 139 | 4 809 | 2 620 | |||
– Over five years | 61 | 186 | 125 | |||
Total interest-bearing borrowings | 5 061 | 5 509 | 6 482 | |||
1 | The non-current portion includes the following amounts in respect of transaction costs that will be amortised using the effective interest rate method, over the term of the facilities: | 38 | 30 | 44 | ||
2 | An amount of R1 489 million was redeemed during the six-month period ended 30 June 2018. | |||||
The current portion represents: | 581 | 11 | 2 | |||
– Capital repayments: | 530 | 21 | 16 | |||
– Interest capitalised: | 65 | |||||
– Reduced by the amortisation of transaction costs: | (14) | (10) | (14) | |||
Overdraft | ||||||
Bank overdraft | 49 | 917 | 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 the reporting periods.
Loan facility
The loan facility comprises a:
- R3 250 million bullet term loan facility with a term of five years (term loans)
- R2 000 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% (30 June 2017: 3.25%; 31 December 2017: 3.25%) for the bullet term loan facility (R3 250 million), JIBAR plus a margin of 3.60% (30 June 2017: 3.60%; 31 December 2017: 3.60%) for the amortised term loan facility (R2 000 million) and JIBAR plus a margin of 3.25% (30 June 2017: 3.25%; 31nbsp;Decembernbsp;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 (30 June 2017: 0.17% and 1.17%; 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 (30 June 2017: R1 750 million; 31 December 2017: R1 750 million). The undrawn portion of the revolving credit facility amounts to R2 750 million (30 June 2017: R1 250 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% (30 June 2017: 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% (30 June 2017: 0.08%; 31 December 2017: 0.08%).
Preference share liability
The preference share liability relates to the consolidation of NewBEECo. The preference share liability represents 249 069 Class A variable rate cumulative redeemable preference shares issued on 11 December 2017 by NewBEECo 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
Net (debt)/cash is presented by the following items on the statement of financial position (excluding assets and liabilities classified as held-for-sale):
At 30 June 2018 Reviewed Rm |
At 30 June 2017 Reviewed Rm |
At 31 December 2017 Audited Rm |
||||
Total net (debt)/cash | (2 514) | (4 353) | 70 | |||
---|---|---|---|---|---|---|
Non-current interest-bearing borrowings | (4 480) | (5 498) | (6 480) | |||
Current interest-bearing borrowings | (581) | (11) | (2) | |||
Net cash | 2 547 | 1 156 | 6 552 | |||
– Cash and cash equivalents | 2 596 | 2 073 | 6 606 | |||
– Overdraft | (49) | (917) | (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 | (3 999) | 500 | 499 | (3 000) | ||||||
Operating activities | 1 528 | 1 528 | ||||||||
Investing activities | (907) | (907) | ||||||||
Financing activities | (4 620) | 500 | 499 | (3 621) | ||||||
– | Interest-bearing borrowings repaid | (999) | 500 | 499 | ||||||
– | Shares acquired in the market to settle share-based payments | (97) | (97) | |||||||
– | Repurchase of share capital | (3 524) | (3 524) | |||||||
Non-cash movements | (28) | 4 | (7) | (31) | ||||||
Amortisation of transaction costs | (3) | (3) | ||||||||
Transfers between non-current and current liabilities | 4 | (4) | ||||||||
Reclassification to non-current assets held-for-sale | (4) | (4) | ||||||||
Translation difference on movement in cash and cash equivalents | (24) | (24) | ||||||||
Net debt at 30 June 2017 | 1 156 | (5 498) | (11) | (4 353) | ||||||
Cash flows | 5 415 | (972) | 16 | 4 459 | ||||||
Operating activities | 1 872 | 1 872 | ||||||||
Investing activities | 5 284 | 5 284 | ||||||||
Financing activities | (1 741) | (972) | 16 | (2 697) | ||||||
– | Interest-bearing borrowings raised | 2 491 | (2 491) | |||||||
– | Interest-bearing borrowings repaid | (1 535) | 1 519 | 16 | ||||||
– | Shares acquired in the market to settle share-based payments | (2) | (2) | |||||||
– | Repurchase of share capital | (2 695) | (2 695) | |||||||
Non-cash movements | (19) | (10) | (7) | (36) | ||||||
Amortisation of transaction costs | (6) | (6) | ||||||||
Preference dividend accrued | (11) | (11) | ||||||||
Reclassification to non-current assets held-for-sale | (10) | (10) | ||||||||
Transfers between non-current and current liabilities | 1 | (1) | ||||||||
Translation difference on movement in cash and cash equivalents | (9) | (9) | ||||||||
Liabilities from financing activities |
||||||||||
Cash and cash equivalents/ overdraft Rm |
Non- current interest- bearing borrowings Rm |
Current interest- bearing borrowings Rm |
Total Rm |
|||||||
Net cash at 31 December 2017 | 6 552 | (6 480) | (2) | 70 | ||||||
Cash flows | (4 100) | 1 496 | (2 604) | |||||||
---|---|---|---|---|---|---|---|---|---|---|
Operating activities | (926) | (926) | ||||||||
Investing activities | (1 109) | (1 109) | ||||||||
Financing activities | (2 065) | 1 496 | (569) | |||||||
– | Interest-bearing borrowings repaid | (1 496) | 1 496 | |||||||
– | Shares acquired in the market tosettle share-based payments | (422) | (422) | |||||||
– | Dividend paid to BEE Parties | (147) | (147) | |||||||
Non-cash movements | 95 | 511 | (586) | 20 | ||||||
Amortisation of transaction costs | (7) | (7) | ||||||||
Interest accrued | (64) | (64) | ||||||||
Reclassification of cash and cash equivalents | 51 | 51 | ||||||||
Preference dividend accrued | (4) | (4) | ||||||||
Reclassification to non-current assets held-for-sale | 4 | 4 | ||||||||
Transfers between non-current and current liabilities | 522 | (522) | ||||||||
Translation difference on movement in cash and cash equivalents | 40 | 40 | ||||||||
Net debt at 30 June 2018 | 2 547 | (4 473) | (588) | (2 514) |
19. OTHER LIABILITIES
At 30 June 2018 Reviewed Rm |
||
Non-current | ||
Income received in advance | 9 | |
Total non-current other liabilities | 9 | |
Current | ||
Leave pay | 168 | |
VAT | 118 | |
Royalties | 29 | |
Bonuses | 201 | |
Other current liabilities | 114 | |
Total current other liabilities | 630 | |
Total other liabilities | 639 |
20. FINANCIAL INSTRUMENTS
The group holds the following financial instruments:
At 30 June 2018 Reviewed Rm |
||||||
Non-current | ||||||
Financial assets | 2 601 | |||||
Financial assets at fair value through other comprehensive income | 221 | |||||
Equity: unlisted | 221 | |||||
– Chifeng | 221 | |||||
Financial assets at fair value through profit or loss | 1 426 | |||||
Equity: listed | 26 | |||||
– KIO | 26 | |||||
Debt: unlisted | 1 400 | |||||
– Environmental rehabilitation funds | 1 400 | |||||
Loans to associates and joint ventures | 258 | |||||
Joint ventures | 258 | |||||
– Cennergi1 | 108 | |||||
– Mafube2 | 150 | |||||
Other financial assets at amortised cost | 696 | |||||
Environmental rehabilitation funds | 320 | |||||
Deferred pricing receivable3 | 363 | |||||
Deferred consideration receivable4 | 15 | |||||
Impairment allowances of other financial assets at amortised cost | (2) | |||||
Interest-bearing borrowings (excluding finance leases) | (4 479) | |||||
Non-current other payables | (92) | |||||
Financial liabilities | (496) | |||||
Financial liabilities at fair value through profit or loss | (337) | |||||
Contingent consideration5 | (337) | |||||
Financial liabilities at amortised cost | (159) | |||||
Deferred consideration payable6 | (159) | |||||
At 30 June 2018 Reviewed Rm |
||||||
Current | ||||||
Financial assets | 82 | |||||
Other current financial assets at amortised cost | 81 | |||||
Deferred pricing receivable3 | 51 | |||||
Deferred consideration receivable4 | 29 | |||||
Commitment fee receivable | 1 | |||||
Employee receivables | 6 | |||||
Impairment allowances of other current financial assets at amortised cost | (6) | |||||
Loans to associates and joint ventures | 1 | |||||
Joint ventures | 1 | |||||
– Mafube2 | 1 | |||||
Trade and other receivables | 2 687 | |||||
Trade receivables | 2 405 | |||||
– Trade receivables: gross | 2 481 | |||||
– Impairment allowances of trade receivables | (76) | |||||
Other receivables | 282 | |||||
Cash and cash equivalents | 2 596 | |||||
Interest-bearing borrowings (excluding finance leases) | (571) | |||||
Trade and other payables | (2 555) | |||||
Trade payables | (1 226) | |||||
Other payables | (1 329) | |||||
Financial liabilities | (636) | |||||
Derivative financial liabilities | (41) | |||||
Financial liabilities at fair value through profit or loss | (310) | |||||
Contingent consideration5 | (310) | |||||
Financial liabilities at amortised cost | (285) | |||||
Deferred consideration payable6 | (285) | |||||
Overdraft | (49) |
1 | Loan granted to Cennergi in 2016. The loan is interest free, unsecured and repayable on termination date in 2026, unless otherwise agreed by the parties. |
2 | Loan granted to Mafube in 2018. The loan bears interest at JIBAR plus a margin of 4%, is unsecured and repayable within five years, unless otherwise agreed by the parties. |
3 | An amount receivable in relation to a deferred pricing adjustment which arose during 2017. The amount receivable will be settled over seven years and bears interest at Prime Rate less 2%. |
4 | Relates to deferred consideration receivable which arose on the disposal of a mining right. |
5 | Relates to the ECC acquisition |
6 | Deferred consideration payable in relation to the acquisition of the investment in AgriProtein. |
The group holds the following loan commitments:
At 30 June 2018 Reviewed Rm |
||
Total loan commitments | 1 186 | |
---|---|---|
Mafube1 | 500 | |
AgriProtein2 | 686 | |
Undrawn loan commitments | 1 036 | |
Mafube | 350 | |
AgriProtein | 686 | |
1 | Revolving credit facility available for five years, ending 2023. |
2 | A US$50 million term loan facility available from 2020 to 2025. |
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 30 June 2018, 30 June 2017 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. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 all deferred future payments that the group could be required to make under the ECC acquisition is between nil and US$120 million. The amount of future payments is dependent on the API4 coal price. At 30 June 2018, there was an increase of US$13.7 million (R188.09 million) (30 June 2017: US$2.9 million (R37 million); 31 December 2017: US$28.5 million (R354 million)) recognised in profit or loss for the contingent consideration arrangement.
The amount to be paid in each of the five years is determined as follows (refer to table above):
An additional payment to Total SA amounting to R299 million was required for the 2017 reference year and R74 million was required for the 2016 reference year as the API4 price was within the agreed range. No additional payment to Total SA was required for the 2015 reference year as the API4 price was below the range. The contingent consideration is classified within Level 3 of the fair value hierarchy as there is no quoted market price or observable price available for this financial instrument. This financial instrument is valued as the present value of the estimated future cash flows, using a discounted cash flow model. The significant observable and unobservable inputs used in the fair value measurement of this financial instrument are rand/US$ 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 30 June 2018 Reviewed Rm |
At 30 June 2017 Reviewed Rm |
At 31 December 2017 Audited Rm |
|||
Pending litigation and other claims1 | 1 030 | 948 | 876 | ||
---|---|---|---|---|---|
Operational guarantees2 | 3 168 | 3 683 | 3 480 | ||
– Guarantees ceded to the DMR | 2 918 | 2 905 | 3 052 | ||
– Other operational guarantees | 250 | 778 | 428 | ||
Share of contingent liabilities of equity-accounted investments3 | 909 | 1 189 | 1 084 | ||
Total contingent liabilities | 5 107 | 5 820 | 5 440 |
1 | Consists of legal cases as well as tax disputes where Exxaro is the 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 cost. |
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.
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 six-month period ended 30 June 2018, the latest board approved budget for 2018, as well as the available bank facilities and cash generating capability, Exxaro satisfies the criteria of a going concern.
24. JSE LISTINGS REQUIREMENTS
The reviewed condensed group interim financial statements have been prepared in accordance with the Listings Requirements of the JSE.
25. EVENTS AFTER THE REPORTING PERIOD
Details of the interim dividend are provided in note 11.
Subsequent to 30 June 2018, all conditions precedent to the sale of share agreement with Universal were met and the sale of Manyeka became effective.
Subsequent to 30 June 2018, all conditions precedent to the sale of the NBC operation became effective.
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 interim financial statements for the six-month period ended 30 June 2018, as set out on pages 2 to 63, have been reviewed by the group’s external auditors, PricewaterhouseCoopers Inc., who expressed an unmodified review conclusion. A copy of the auditor’s review report on the condensed group interim financial statements is available for inspection at Exxaro’s registered office together, with the financial statements identified in the external auditor’s report.
27. CORPORATE GOVERNANCE
Corporate governance forms one of the foundational layers of the Exxaro strategy as we understand that transparency, integrity and accountability need to permeate everything that we do. The board of directors endorse the principles contained in King IVTM. A thorough gap analysis was conducted in 2017, to understand where additional effort is required to implement the recommended practices that support the King IVTM principles. Exxaro will disclose actions taken toward compliance in the integrated report for the year ending 31 December 2018. We have also mandated EY to conduct an independent review of our application of King IVTM to ensure that we are able to thoroughly apply and explain our application of the principles in the next integrated report. Exxaro’s application of these principles are set out in the supplementary information, as well as in the 2017 integrated report and has been, in accordance with the JSE Listings Requirements, available on the company’s website since April 2018. Please contact Mrs SE van Loggerenberg, group company secretary and legal, for any additional information.
28. MINERAL RESOURCES AND MINERAL RESERVES
Other than the normal LOM depletion, there have been no material changes to the Mineral Resources and Mineral Reserves estimates as disclosed in the 2017 integrated report.
29. KEY MEASURES1
At 30 June 2018 |
At 30 June 2017 |
At 31 December 2017 |
|||
Closing share price (rand per share) | 125.70 | 93.00 | 162.50 | ||
---|---|---|---|---|---|
Market capitalisation (Rbn) | 45.09 | 29.22 | 58.29 | ||
Average rand/US$ exchange rate (for the period ended) | 12.30 | 13.20 | 13.30 | ||
Closing rand/US$ spot exchange rate | 13.72 | 13.01 | 12.37 | ||
1 Non-IFRS numbers. |